Table of Contents
Registration No. 333-182332
Reynolds Group Issuer LLC
Reynolds Group Issuer (Luxembourg) S.A.
Table of Contents
• | to any legal entity which is a qualified investor as defined in the Prospectus Directive; | |
• | to fewer than 100 or, if the Relevant Member State has implemented the relevant provision of the 2010 PD Amending Directive, 150, natural or legal persons (other than qualified investors as defined in the Prospectus Directive) as permitted under the Prospectus Directive subject to obtaining the prior consent of the representatives for any such offer; or | |
• | in any other circumstances which do not require the publication by the Issuers or any guarantor of a prospectus pursuant to Article 3(2) of the Prospectus Directive. |
i
Table of Contents
• | this prospectus has not been submitted for clearance to theAutorité des Marchés Financiers; | |
• | in compliance witharticle D.411-1 of the FrenchCode monétaire et financier, any investors subscribing for the notes should be acting for their own account; and | |
• | the direct and indirect distribution or sale to the public of the notes acquired by them may only be made in compliance witharticles L.411-1, L.411-2, L.412-1 and L.621-8 of the FrenchCode monétaire et financier. |
ii
Table of Contents
• | to professional investors(operatori qualificati), as defined in Article 31, second paragraph, of CONSOB Regulation No. 11522 of July 1, 1998 (“Regulation 11522”), as amended; or | |
• | in circumstances which are exempted from the rules on solicitation of investments pursuant to Article 100 of Legislative Decree No. 58 of February 24, 1998 (the “Financial Services Act”) and Article 33, first paragraph, of CONSOB Regulation No. 11971 of May 14, 1999, as amended; and |
• | be made by an investment firm, bank or financial intermediary permitted to conduct such activities in the Republic of Italy in accordance with Legislative Decree No. 385 of September 1, 1993 (the “Banking Act”), the Financial Services Act, Regulation 11522 and any other applicable laws and regulations; | |
• | be conducted in accordance with any relevant limitations or procedural requirements that CONSOB may impose upon the offer or sale of the notes, and | |
• | be made in compliance with any and all other applicable laws and regulations. |
iii
Table of Contents
iv
Table of Contents
Level Nine
148 Quay Street
Auckland 1010 New Zealand
Attention: Joseph Doyle
+1(847) 482 2409
v
Page | ||||
i | ||||
i | ||||
iv | ||||
iv | ||||
1 | ||||
40 | ||||
72 | ||||
74 | ||||
83 | ||||
84 | ||||
89 | ||||
90 | ||||
95 | ||||
117 | ||||
194 | ||||
229 | ||||
233 | ||||
243 | ||||
263 | ||||
347 | ||||
349 | ||||
350 | ||||
350 | ||||
351 | ||||
352 | ||||
368 | ||||
415 | ||||
418 | ||||
F-1 |
vi
Table of Contents
1
Table of Contents
• | risks related to the future costs of energy, raw materials and freight; | |
• | risks related to our substantial outstanding indebtedness of approximately $18,140 million as of March 31, 2012; | |
• | risks related to our ability to service our current and future indebtedness for which we will have to spend approximately $1,450 million annually to service our indebtedness; | |
• | risks related to our other hedging activities which may result in significant losses and inperiod-to-period earnings volatility; |
2
Table of Contents
• | risks related to our suppliers of raw materials and any interruption in our supply of raw materials; | |
• | risks related to downturns in our target markets; | |
• | risks related to dependence on the protection of our intellectual property and the development of new products; | |
• | risks related to the consolidation of our customer bases, competition and pricing pressure; | |
• | risks related to the impact of a loss of one of our key manufacturing facilities; | |
• | risks related to our exposure to environmental liabilities and potential changes in legislation or regulation; | |
• | risks related to complying with environmental, health and safety laws or as a result of satisfying any liability or obligation imposed under such laws; | |
• | risks related to changes in consumer lifestyle, eating habits, nutritional preferences and health-related and environmental concerns that may harm our business and financial performance; | |
• | risks related to other factors discussed or referred to in this prospectus, including in the section titled “Risk Factors.” |
3
Table of Contents
4
Table of Contents
* | Does not guarantee the notes, the other Reynolds notes or our senior secured credit facilities. |
5
Table of Contents
Notes Offered | $1,250,000,000 aggregate principal amount of new 9.875% Senior Notes due 2019 (originally issued on February 15, 2012), which have been registered under the Securities Act. | |
We refer to (i) the outstanding 9.875% Senior Notes due 2019 (originally issued on February 15, 2012) as the “old notes” and the notes registered pursuant to this exchange offer as the “new notes” and (ii) the old notes and the new notes as the “notes.” | ||
References to the indenture governing the new notes refer to the indenture governing the August 2011 Senior Notes as amended to reflect the issuance of the new notes. References to the indenture governing the old notes assume such indenture is amended pursuant to the proposed amendments. | ||
The terms of the new notes are identical in all material respects to the terms of the old notes, except that the new notes are registered under the Securities Act and will not be subject to restrictions on transfer or provisions relating to additional interest, will bear a different CUSIP and ISIN number than the old notes, will not entitle their holders to registration rights and will be subject to terms relating to book-entry procedures and administrative terms relating to transfers that differ from those of the old notes. The new notes will be issued under a supplemental indenture to the indenture governing the August 2011 Senior Notes and will constitute one series of notes with the August 2011 Senior Notes. Following the completion of the exchange offer, the new notes will be governed by the indenture governing the August 2011 Senior Notes. | ||
The old notes that are not tendered in the exchange offer will continue to be governed by the indenture governing the old notes, but, if the proposed amendments become effective, the holders of any old notes that are not tendered will no longer be entitled to the benefit of substantially all of the restrictive covenants, certain events of default and certain other provisions contained in the indenture governing the old notes. See “The Proposed Amendments.” | ||
The Exchange Offer | You may exchange old notes and the related guarantees for a like principal amount of new notes and the related guarantees. | |
As part of the exchange offer, we are soliciting the consent of holders of the requisite aggregate principal amount outstanding of the notes necessary to amend certain of the terms of the indenture governing the old notes.The tender of old notes pursuant to the exchange offer and consent solicitation will be deemed to automatically constitute delivery of a consent with respect to the old notes tendered.See “The Exchange Offer — Procedures for Tendering — Deemed Consent by Tender.” |
6
Table of Contents
Resale of New Notes | Based on interpretations by the staff of the SEC as set forth inno-action letters issued to third parties (including Exxon Capital Holdings Corporation (available May 13, 1988), Morgan Stanley & Co. Incorporated (available June 5, 1991), K-111 Communications Corporation (available May 14, 1993) and Shearman & Sterling (available July 2, 1993)), we believe that the new notes issued pursuant to the exchange offer may be offered for resale, resold and otherwise transferred by any holder of such new notes, other than any such holder that is a broker-dealer or an “affiliate” of us within the meaning of Rule 405 under the Securities Act, without compliance with the registration and prospectus delivery requirements of the Securities Act, provided that: | |
• such new notes are acquired in the ordinary course of business; | ||
• at the time of the commencement of the exchange offer such holder has no arrangement or understanding with any person to participate in a distribution of such new notes; and | ||
• such holder is not engaged in and does not intend to engage in a distribution of such new notes. | ||
By tendering old notes as described in “The Exchange Offer — Procedures for Tendering,” you will be making representations to this effect. If you fail to satisfy any of these conditions, you cannot rely on the position of the SEC set forth in the interpretive letters referred to above and you must comply with the registration and prospectus delivery requirements of the Securities Act in connection with a resale of the new notes. You should read the discussion under the heading “The Exchange Offer” for further information regarding the exchange offer and resale of the new notes. | ||
Registration Rights Agreement | We have undertaken the exchange offer pursuant to the terms of the registration rights agreement that the Issuers entered into with the initial purchasers of the old notes. See “The Exchange Offer — Purpose of the Exchange Offer.” | |
Consequences of Failure to Exchange the Old Notes | You will continue to hold old notes that remain subject to their existing transfer restrictions if: | |
• you do not tender your old notes; or | ||
• you tender your old notes and they are not accepted for exchange. | ||
If holders of a majority of principal amount of the old notes consent to the proposed amendments by participating in the exchange offer, the proposed amendments will become effective promptly following the exchange offer. As a result of this exit consent and resulting amendments, if a holder does not tender its old notes, its old notes will continue to be governed by the indenture governing the old notes, but such holder will no longer be entitled to the benefit of substantially all of the restricted covenants, certain events of default and certain other provisions |
7
Table of Contents
contained in the indenture governing the old notes. See “The Proposed Amendments.” | ||
If a holder tenders its old notes in the exchange offer, the new notes held by such holder will be issued under a supplemental indenture to the indenture governing the August 2011 Senior Notes and will constitute one series of notes with the August 2011 Senior Notes. Following the completion of the exchange offer, the new notes will be governed by the indenture governing the August 2011 Senior Notes. | ||
With some limited exceptions, we will have no obligation to register the old notes after we consummate the exchange offer. See “The Exchange Offer — Terms of the Exchange Offer” and “The Exchange Offer — Consequences of Failure to Exchange.” | ||
Proposed Amendments; Requisite Consents | If adopted, the proposed amendments would delete many of the restrictive covenants and certain events of default in the indenture governing the old notes. The consent of the holders of at least a majority of the outstanding aggregate principal amount of the old notes is required in order for the proposed amendments to be adopted. See “The Proposed Amendments.” | |
Expiration Date | The exchange offer (including the consent solicitation) will expire at 5:00 p.m., New York City time, on August 9, 2012, unless we extend it, in which case “expiration date” means the latest date and time to which the exchange offer is extended. The exchange offer may not be extended without extending the consent solicitation and the consent solicitation may not be extended without extending the exchange offer. | |
Interest on the New Notes | The new notes will accrue interest from the last interest payment date on which interest was paid on the old notes or, if no interest has been paid on the old notes, from the date of original issue of the old notes. | |
Conditions to the Exchange Offer | The exchange offer is subject to several customary conditions. We will not be required to accept for exchange, or to issue new notes in exchange for, any old notes, and we may terminate or amend the exchange offer, if we determine at any time before the expiration date that the exchange offer would violate applicable law, any applicable interpretation of the SEC or its staff or any order of any governmental agency or court of competent jurisdiction. The foregoing conditions are for our sole benefit and, except those conditions related to the receipt of government regulatory approvals necessary to consummate the exchange offer, will be satisfied or waived by us at or before the expiration of the exchange offer. In addition, we will not accept for exchange any old notes tendered, and no new notes will be issued in exchange for any such old notes, if at any time any stop order is threatened or in effect with respect to: | |
• the registration statement of which this prospectus constitutes a part; or |
8
Table of Contents
• the qualification of the indenture governing the notes under the Trust Indenture Act of 1939, as amended, which we refer to as the “Trust Indenture Act.” | ||
See “The Exchange Offer — Conditions.” We reserve the right to terminate or amend the exchange offer at any time prior to the expiration date upon the occurrence of any of the foregoing events. | ||
If we amend the exchange offer in a manner that we determine to constitute a material change, including the waiver of a material condition, we will promptly disclose the amendment in a manner reasonably calculated to inform the holders of outstanding notes of that amendment and we will extend the exchange offer if necessary so that at least five business days remain in the offer following notice of the material change. | ||
Procedures for Tendering Old Notes | If you wish to participate in the exchange offer, you must submit required documentation and effect a tender of old notes pursuant to the procedures for book-entry transfer (or other applicable procedures), all in accordance with the instructions described in this prospectus and in the relevant letter of transmittal or electronic acceptance instruction. See “The Exchange Offer — Procedures for Tendering.” | |
Guaranteed Delivery Procedures | None. | |
Withdrawal Rights | Tenders of old notes may be withdrawn at any time prior to 5:00 p.m., New York City time, on the expiration date. The withdrawal of a tender of old notes automatically constitutes the withdrawal of the related consent. To withdraw a tender of old notes, a notice of withdrawal must be received by the exchange agent at its address set forth in “The Exchange Offer — Exchange Agent” prior to the expiration date. See “The Exchange Offer — Withdrawal of Tenders.” | |
Acceptance of Old Notes and Delivery of New Notes | Except in some circumstances, any and all old notes that are validly tendered in the exchange offer prior to 5:00 p.m., New York City time, on the expiration date will be accepted for exchange. The new notes issued pursuant to the exchange offer will be delivered promptly after such acceptance. We reserve the absolute right to reject any and all old notes not properly tendered or any old notes which, if accepted, would, in the opinion of counsel for us, be unlawful. See “The Exchange Offer — Terms of the Exchange Offer” and “The Exchange Offer — Acceptance of Old Notes for Exchange; Delivery of New Notes.” | |
Certain U.S. Federal Tax Considerations | We believe that the exchange of the old notes for the new notes will not constitute a taxable exchange for U.S. federal income tax purposes. See “Tax Considerations — United States Federal Income Tax Considerations.” | |
Exchange Agent | The Bank of New York Mellon is serving as the exchange agent for the notes. |
9
Table of Contents
• | are registered under the Securities Act and therefore will not be subject to restrictions on transfer; | |
• | will not be subject to provisions relating to additional interest; | |
• | will bear a different CUSIP and ISIN number than the old notes; | |
• | will not entitle their holders to registration rights; and | |
• | will be subject to terms relating to book-entry procedures and administrative terms relating to transfers that differ from those of the old notes. |
Issuers | The new notes will be the joint and several obligations of Reynolds Group Issuer Inc., Reynolds Group Issuer LLC and Reynolds Group Issuer (Luxembourg) S.A. | |
Maturity Date | The new notes will mature on the same date as the old notes. | |
Interest Rates and Payment Dates | The new notes will bear interest accruing at the same coupon rate and payable at the same times as the old notes. | |
Guarantees | The new notes will be guaranteed (subject to certain customary guarantee release provisions set forth in the indenture that will govern the new notes) on a senior and joint and several basis by RGHL, BP I and, subject to certain conditions and exceptions, by certain subsidiaries of BP I that are or will be borrowers under or guarantee or will guarantee the Senior Secured Credit Facilities.Non-U.S. subsidiaries of our U.S. subsidiaries will not guarantee the new notes. Each guarantor is 100% owned by RGHL. See “Description of the Notes — Senior Note Guarantees,” and “Description of the Notes — Certain Covenants — Future Senior Note Guarantors.” The laws of certain jurisdictions may limit the enforceability of certain guarantees with respect to the new notes. See “Risk Factors — Risks Related to Our Structure, the Guarantees and the Notes” and “Certain Insolvency and Other Local Law Considerations.” | |
We refer to our senior secured credit facilities, which, as of March 31, 2012, consist of $4,246 million in senior secured term loans, €245 million in senior secured term loans, and a $120 million and €80 million senior secured revolving credit facility, as the “Senior Secured Credit Facilities.” |
10
Table of Contents
Ranking | The new notes will be senior obligations of the Issuers and: | |
• will rankpari passuin right of payment with all existing and future senior indebtedness of the Issuers, including indebtedness under, or in respect to their guarantees of, the other Reynolds notes, the 2007 Senior Notes and the Senior Secured Credit Facilities; | ||
• will be effectively subordinated to all existing and future secured indebtedness of the Issuers, including amounts outstanding under the 2007 Notes, the Reynolds secured notes and the Senior Secured Credit Facilities, to the extent of the value of the property securing such indebtedness; | ||
• will be senior in right of payment to all existing and future subordinated indebtedness of the Issuers, including the Issuers’ respective guarantees of the 2007 Senior Subordinated Notes; and | ||
• will be effectively subordinated to all claims of creditors, including trade creditors, and claims of preferred stockholders, if any, of each of the subsidiaries of RGHL (including BP II) that is not a guarantor. | ||
The guarantees related to the new notes will be senior obligations of each guarantor and: | ||
• rankpari passuin right of payment with all existing and future senior indebtedness of such guarantor, including indebtedness under, or in respect of its guarantee of, the other Reynolds notes, the Senior Secured Credit Facilities and the 2007 Senior Notes; | ||
• will be effectively subordinated to all existing and future secured indebtedness of such guarantor, including indebtedness of such guarantor outstanding under, or with respect to its guarantee of, the 2007 Notes, the Reynolds secured notes and the Senior Secured Credit Facilities, to the extent of the value of the property securing such indebtedness; and | ||
• will be senior in right of payment to all existing or future subordinated indebtedness of such guarantor, including such guarantor’s guarantee of the 2007 Senior Subordinated Notes. | ||
As of March 31, 2012, the RGHL Group had: | ||
• $10,371 million aggregate principal amount of outstanding secured indebtedness. The RGHL Group has €63 million and $41 million of availability under the revolving credit facility under the Senior Secured Credit Facilities and the ability to incur up to €56 million of secured indebtedness under certain local facilities; and | ||
• $17,554 million of indebtedness outstanding other than subordinated indebtedness, whether secured or unsecured, consisting of amounts outstanding under the Senior Secured Credit Facilities, the notes, the other Reynolds notes, the 2007 Senior Notes and the Pactiv Notes (in each case, including without duplication, the guarantees with respect thereto), certain local facilities and certain other local overdraft and local working capital facilities. |
11
Table of Contents
The new notes and the related guarantees will constitute “Senior Indebtedness” (as defined in “Description of the Notes — Certain Definitions”) for purposes of the indenture governing the 2007 Senior Subordinated Notes and, as such, in a liquidation, dissolution or bankruptcy of the Issuers or the note guarantors, holders of the new notes and related guarantees will be entitled to receive payment in full of such notes and related guarantees before holders of the guarantees of the 2007 Senior Subordinated Notes are entitled to receive any payment, other than certain permitted junior securities, in respect of such guarantees. | ||
However, because the new notes and related guarantees will not, unlike the Reynolds secured notes, the Senior Secured Credit Facilities and the 2007 Senior Notes, constitute “Designated Senior Indebtedness” for purposes of the indenture governing the 2007 Senior Subordinated Notes, the holders thereof will have more rights than the holders of the new notes. Thus, holders of the new notes and related guarantees will not be entitled to the benefit of certain provisions in the indenture governing the 2007 Senior Subordinated Notes relating to the subordination of the 2007 Senior Subordinated Notes that provide rights only to holders of “Designated Senior Indebtedness” (as defined therein), not “Senior Indebtedness,” including among other things, the benefits of delivering payment blockage notices or enforcing the turnover provisions of the indenture governing the 2007 Senior Subordinated Notes. Accordingly, holders of the new notes may recover less than holders of Designated Senior Indebtedness as a result thereof. See “Description of the Notes — Ranking.” | ||
The new notes and related guarantees will rankpari passuin right of payment with each other series of our senior indebtedness, including the guarantees with respect thereto. Therefore, in the event that an Issuer or a guarantor of the new notes becomes a debtor in a United States bankruptcy case, claims of holders of the new notes and related guarantees will rankpari passuin right of payment with the claims of holders of the other Reynolds senior notes and related guarantees, and in the event that claims under the 2007 Senior Notes, the Reynolds secured notes and the Senior Secured Credit Facilities are not fully secured, claims of holders of the new notes and related guarantees will rankpari passu in right of payment with the unsecured portion of claims of holders of the guarantees of the 2007 Senior Notes, the Reynolds secured notes and the Senior Secured Credit Facilities, in each case, including the guarantees with respect thereto. | ||
In addition, in such an event, we expect that claims of holders of the new notes and related guarantees will be senior in right of payment to the claims of holders of the guarantees of the 2007 Senior Subordinated Notes. However, because of the differences in the rights of the holders of the new notes and the holders of Designated Senior Indebtedness, there can be no guarantee that a bankruptcy court would enforce the contractual subordination of the 2007 Subordinated Notes in favor of the new notes in the same manner as the contractual subordination of the 2007 Senior |
12
Table of Contents
Subordinated Notes in favor of the 2007 Senior Notes, the Reynolds secured notes and the Senior Secured Credit Facilities under such circumstances. | ||
As of March 31, 2012, the RGHL Group had: | ||
• $4,246 million and €245 million of indebtedness outstanding under the Senior Secured Credit Facilities; | ||
• $5,125 million and €450 million of indebtedness outstanding under the Reynolds secured notes; | ||
• $4,500 million of indebtedness outstanding under the other Reynolds senior notes; | ||
• $1,250 million of indebtedness outstanding under the notes; | ||
• €480 million of indebtedness outstanding under the 2007 Senior Notes; | ||
• €420 million of indebtedness outstanding under the 2007 Senior Subordinated Notes; and | ||
• $792 million of indebtedness outstanding under the Pactiv Notes. | ||
Optional Redemption | The Issuers may redeem some or all of the new notes (together with the August 2011 Senior Notes) at any time and from time to time on or after August 15, 2015, at the redemption prices described in this prospectus. Prior to August 15, 2015, the Issuers may redeem some or all of the new notes (together with the August 2011 Senior Notes) at a redemption price equal to 100% of the principal amount of the new notes (together with the August 2011 Senior Notes) plus accrued and unpaid interest, if any, to the applicable redemption date plus the applicable “make-whole” premium described in this prospectus. See “Description of the Notes — Optional Redemption.” In addition, at any time prior to August 15, 2014, the Issuers may redeem up to 35% of the aggregate principal amount of the new notes (together with the August 2011 Senior Notes) with the proceeds of certain equity offerings at a redemption price of 109.875%, plus accrued and unpaid interest, if any, to the applicable redemption date. See “Description of the Notes — Optional Redemption.” | |
Redemption for Taxation Reasons | In the event of certain developments affecting taxation, the Issuers may redeem all, but not less than all, of the new notes (together with the August 2011 Senior Notes) at 100% of the outstanding principal amount thereof, plus accrued and unpaid interest, if any, to the date of redemption. See “Description of the Notes — Redemption for Taxation Reasons.” | |
Change of Control | If a change of control occurs, each holder of the new notes may require us to repurchase all or a portion of such holder’s new notes (together with the August 2011 Senior Notes) at a purchase price of 101% of the principal amount of such notes, plus accrued and unpaid interest, if any, to the date of repurchase. The term “Change of Control” is defined under “Description of the Notes — Change of Control.” |
13
Table of Contents
Certain Covenants | The new notes will be issued under a supplemental indenture to the indenture governing the August 2011 Senior Notes and will constitute one series of notes with the August 2011 Senior Notes. Following the completion of the exchange offer, the new notes will be governed by the indenture governing the August 2011 Senior Notes. | |
The old notes that are not tendered in the exchange offer will continue to be governed by the indenture governing the old notes, but, if the proposed amendments become effective, the holders of any old notes that are not tendered will no longer be entitled to the benefit of substantially all of the restrictive covenants, certain events of default and certain other provisions contained in the indenture governing the old notes. See “The Proposed Amendments.” | ||
The indenture that will govern the new notes contains covenants that, among other things, limit the ability of BP I, BP II and their restricted subsidiaries to: | ||
• incur additional indebtedness and issue disqualified and preferred stock; | ||
• make restricted payments, including dividends or other distributions; | ||
• create certain liens; | ||
• sell assets; | ||
• in the case of BP I, BP II and their respective restricted subsidiaries, enter into arrangements that limit any restricted subsidiary’s ability to pay dividends or other payments to BP I, BP II, or any other restricted subsidiary; | ||
• engage in transactions with affiliates; and | ||
• consolidate, merge or transfer all or substantially all of their assets and the assets of their subsidiaries on a consolidated basis. | ||
These covenants are subject to a number of important limitations and exceptions as described under “Description of the Notes — Certain Covenants.” | ||
No Public Market | The new notes will be new securities for which there is currently no public market. | |
Governing Law of the Indenture, the New Notes and the relatedGuarantees | The new notes, the related indenture and the related guarantees will be governed by the laws of the State of New York. For the avoidance of doubt, the provisions of articles 86 to94-8 of the Luxembourg law of August 10, 1915, as amended, on commercial companies are excluded. See “Risk Factors — Risks Related to Our Structure, the Guarantees and the Notes — Enforcing your rights as a holder of the notes or under the guarantees across multiple jurisdictions may be difficult,” and “Certain Insolvency and Other Local Law Considerations.” |
14
Table of Contents
Interim Financial Information | Annual Financial Information | |||||||||||||
2012 | 2011 | 2011 | 2010 | 2009 | 2008 | 2007 | ||||||||
RGHL Group | Financial Statements as of and for the three month period ended March 31, 2012 (Unaudited — IFRS) | Financial Statements for the three month period ended March 31, 2011 (Unaudited — IFRS) | Financial Statements as of and for the year ended December 31, 2011 (Audited — IFRS)* | Financial Statements as of and for the year ended December 31, 2010 (Audited — IFRS)** | Financial Statements for the year ended December 31, 2009 (Audited — IFRS) | Selected financial information as of and for the year ended December 31, 2008 (Audited — IFRS)***† | Selected financial information as of and for the year ended December 31, 2007 (Audited — IFRS)****† | |||||||
Financial Statements as of December 31, 2009 (Audited — IFRS)† | ||||||||||||||
Beverage Packaging Holdings Group(1) | Financial Statements as of and for the three month period ended March 31, 2012 (Unaudited — IFRS) | Financial Statements for the three month period ended March 31, 2011 (Unaudited — IFRS) | Financial Statements as of and for the year ended December 31, 2011 (Audited — IFRS)* | Financial Statements as of and for the year ended December 31, 2010 (Audited — IFRS)** | Financial Statements for the year ended December 31, 2009 (Audited — IFRS) | Selected financial information as of and for the year ended December 31, 2008 (Audited — IFRS)***† | Selected financial information as of and for the year ended December 31, 2007 (Audited — IFRS)****† | |||||||
Financial Statements as of December 31, 2009 (Audited — IFRS)† | ||||||||||||||
RGHL Group Predecessor/ North American Operations of IP’s Bev Pack Business | N/A | N/A | N/A | N/A | N/A | N/A | Selected financial information for the one month period from January 1, 2007 to January 31, 2007 (Audited — U.S. GAAP)† |
15
Table of Contents
Interim Financial Information | Annual Financial Information | |||||||||||||
2012 | 2011 | 2011 | 2010 | 2009 | 2008 | 2007 | ||||||||
Pactiv(2) | N/A | N/A | N/A | Financial information of Pactiv for the period from January 1, 2010 to November 15, 2010, as extracted from Pactiv’s accounting records (Unaudited — U.S. GAAP)† Financial Statements as of and for the three and nine month periods ended September 30, 2010 (Unaudited — U.S. GAAP) | Financial Statements as of and for the year ended December 31, 2009 (Audited — U.S. GAAP) | Financial Statements as of and for the year ended December 31, 2008 (Audited — U.S. GAAP) | Financial Statements for the year ended December 31, 2007 (Audited — U.S. GAAP) | |||||||
Dopaco(2) | N/A | Financial information of Dopaco for the three month period ended March 27, 2011 (Unaudited — U.S. GAAP)† | Financial Statements as of and for the 126-day period ended May 1, 2011 (Audited — U.S. GAAP) | Financial Statements as of and for the year ended December 26, 2010 (Audited — U.S. GAAP) | Financial Statements for the year ended December 27, 2009 (Audited — U.S. GAAP) | N/A | N/A | |||||||
Graham Packaging(2) | N/A | Financial information of Graham Packaging for the three month period ended March 31, 2011 (Unaudited — U.S. GAAP)† | Financial Statements for the three and six month periods ended June 30, 2011 and as of June 30, 2011 (Unaudited — U.S. GAAP) | Financial Statements as of and for the year ended December 31, 2010 (Audited — U.S. GAAP) | Financial Statements as of and for the year ended December 31, 2009 (Audited — U.S. GAAP) | Financial Statements for the year ended December 31, 2008 (Audited — U.S. GAAP) | N/A | |||||||
Financial information of Graham Packaging for the period from July 1, 2011 to September 7, 2011, as extracted from Graham Packaging’s accounting records (Unaudited — U.S. GAAP)† | Financial Statements as of December 31, 2008 (Audited — U.S. GAAP)† |
(1) | The financial statements of the Beverage Packaging Holdings Group, which consists of BP I, BP I’s consolidated subsidiaries and BP II, are included in this prospectus to satisfy reporting requirements under the indenture governing the new notes. |
16
Table of Contents
(2) | The financial statements of Pactiv, Dopaco and Graham Packaging are included in this prospectus pursuant toRule 3-05 ofRegulation S-X because each of these acquired businesses constitutes a “significant subsidiary.” | |
* | Includes the operations of Dopaco for the period from May 2, 2011 to December 31, 2011 and Graham Packaging for the period from September 8, 2011 to December 31, 2011. | |
** | Includes the operations of Pactiv for the period from November 16, 2010 to December 31, 2010. | |
*** | Includes a full year of operations for Evergreen and SIG and ten months of operations for Closures, the Reynolds consumer products business prior to the Pactiv Acquisition and the Reynolds foodservice packaging business prior to the Pactiv Acquisition. | |
**** | Includes 11 months of operations for Evergreen (including five months of operations of Blue Ridge Holding Corp. and its consolidated subsidiaries) and seven months of operations for SIG. | |
† | Financial statements not included in this prospectus. |
17
Table of Contents
18
Table of Contents
19
Table of Contents
Topic | IFRS | U.S. GAAP | ||
Business Combinations | Business combinations are accounted for on the basis of the purchase method. However, this excludes businesses brought together to form a joint venture, business combinations involving businesses or entities under common control or involving two or more mutual entities and business combinations in which separate entities or businesses are brought together to form a reporting entity by contract alone without obtaining an ownership interest. IFRS provides a choice in respect of the initial measurement, as at the date of acquisition, of non-controlling interests (previously referred to as minority interests). The initial recognition of a non-controlling interest can be measured at either: (a) its percentage of the fair value of the net assets of the acquired entity; or (b) its percentage of the fair value of the identifiable net assets of the acquired entity. This election is applied on an acquisition by acquisition basis. The cost of an intangible asset acquired in a business combination is its fair value. Fair value reflects market participants’ views about the probability of future economic benefits. Fair value is measured using valuation techniques if there is no active market for the acquired intangible asset. There is no specific guidance under IFRS on valuation approaches for intangible assets. Unlike under U.S. GAAP, push down accounting, whereby fair value adjustments are recognized in the financial statements of the acquiree, is not required. | Business combinations are accounted for by the purchase method only. In the event of combinations of entities under common control the accounting for the combination is done on a historical cost basis in a manner similar to a pooling of interests for all periods presented. Unlike IFRS, U.S. GAAP requires that the initial measurement as of the date of acquisition of non-controlling interests represents the percentage of the fair value of the net assets of the acquired entity. Like IFRS, intangible assets acquired in a business combination are recognized initially at fair value. Fair value reflects market participants’ views about the probability of future economic benefits, and fair value is measured using valuation techniques if there is no active market for the acquired intangible asset. However, unlike IFRS, U.S. GAAP includes guidance on valuation approaches for identifiable intangible assets. Under U.S. GAAP, push down accounting is required whereby fair value adjustments are recognized in the financial statements of the acquiree. |
20
Table of Contents
Topic | IFRS | U.S. GAAP | ||
Post-Retirement Benefits | A liability is recognized for an employer’s obligation under a defined benefit plan. The liability and expense are measured actuarially using the projected unit credit method. If plan assets exceed the defined benefit obligation, the amount of any net asset recognized is limited to available future benefits from the plan and unrecognized actuarial losses and past service costs. The discount rate to be used for determining defined benefit obligations is by reference to market yields at the balance sheet date in high-quality corporate bonds of a currency and term consistent with the currency and term of the post-employment benefit obligations. Actuarial gains and losses are recognized either in profit or loss using the corridor approach, whereby gains and losses are not recognized until they exceed 10% of the greater of the plan assets or funding obligations, or immediately in other comprehensive income. Amounts recognized in other comprehensive income are not subsequently recorded within profit or loss. When recognized in the profit or loss, the gains and losses are recognized over the employees’ expected average remaining service lives, although faster recognition is permitted. If the benefit has vested, immediate recognition is required. Plan assets should always be measured at fair value and fair value should be used to determine the expected return on plan assets. | Like IFRS, a liability is recognized for an employer’s obligation under a defined benefit plan. The liability and expense generally are measured actuarially using the projected unit credit method for pay-related plans. However, unlike IFRS, the liability and expense are measured for non-pay-related plans using the traditional unit credit method which excludes the impact of future increases in salary. Additionally, unlike IFRS, U.S. GAAP does not restrict the recognition of an asset in respect of a defined benefit plan. Under U.S. GAAP, the discount rate to be used for determining defined benefit obligations is based on the rate at which the obligation could be effectively settled. SEC guidance directs entities to look to the rate of return on high-quality fixed-income investments with similar durations to those of the benefit obligation and further defines “high-quality” as an investment which has received one of the two highest ratings given by recognized rating agencies. U.S. GAAP permits entities to either record actuarial gains and losses in profit or loss during the period they were incurred or to defer actuarial gains and losses through the use of the corridor approach or any systematic method that results in faster recognition than the corridor approach. Regardless of whether actuarial gains and losses are recognized immediately or are amortized in a systematic fashion, they are ultimately recorded within the profit or loss. Like IFRS, plan assets should be measured at fair value for balance sheet recognition and for disclosure purposes. However, unlike IFRS, for the purposes of determining the expected return on plan assets, plan assets can be measured at either fair value or a calculated value that recognizes changes in fair value in a systematic and rational manner over not more than five years. | ||
Consolidation | Consolidation is based on a control model. Control is the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities. For control to exist an entity must have the ability to have majority power and be receiving benefits. IFRS requires control to be assessed using a power-to-control model or a de facto control model. Potential voting rights that are currently exercisable are considered in assessing control. | Consolidation is based on a controlling financial interest model, which differs in certain respects from IFRS. For non-variable interest entities, control is the continuing power to govern the financial and operating policies of an entity, like IFRS. However, unlike IFRS, there is no explicit linkage between control and ownership benefits. Potential voting rights are not considered in assessing control for non-variable interest entities under U.S. GAAP. |
21
Table of Contents
Topic | IFRS | U.S. GAAP | ||
IFRS requires that uniform accounting policies are used throughout the consolidated group. A special purpose entity, or “SPE”, is an entity created to accomplish a narrow and well-defined objective. SPEs are consolidated when the substance of the relationship between an entity and the SPE indicates that the SPE is controlled by that entity. Control may arise through the predetermination of the activities of the SPE or otherwise. The application of the control concept requires judgment of all relevant factors, including the purpose of the SPE, any autopilot mechanisms, where the majority of the benefits go and what entity retains the majority of residual or ownership risks. IFRS does not have a concept of variable interest entities, or “VIEs”, or qualifying SPEs, or “QSPEs”. | There is no requirement to use uniform accounting policies within the consolidated group under U.S. GAAP. Although U.S. GAAP has the concepts of VIEs and QSPEs, which may meet the definition of an SPE under IFRS, the control model that applies to VIEs and QSPEs differs from the control model that applies to SPEs under IFRS. Additionally, unlike IFRS, entities are evaluated as VIEs based on the amount and characteristics of their equity investment at risk and not on whether they have a narrow and well-defined objective. | |||
Goodwill | After the initial recognition, the goodwill acquired in a business combination is measured at cost less any accumulated impairment loss. Goodwill is not required to be amortized. An impairment review of Cash Generating Units, or “CGUs”, with allocated goodwill is required annually or whenever an indication of impairment exists. The impairment review does not need to take place at the balance sheet date. If newly acquired goodwill is allocated to a CGU that has already been tested for impairment during the period, a further impairment test is required before the balance sheet date. A one-step impairment test is performed. The recoverable amount of the CGU (i.e. the higher of its fair value less costs to sell and its value in use) is compared to its carrying amount. The impairment loss is recognized in operating results as the excess of the carrying amount over the recoverable amount. Impairment is allocated first to goodwill. Allocation is made on a pro rata basis to the CGU’s assets if the impairment loss exceeds the book value of goodwill. | Like IFRS, goodwill is not amortized but is tested for impairment annually. Goodwill is reviewed for impairment, at the reporting unit level, at least annually or whenever events or changes in circumstances indicate that the recoverability of the carrying amount should be assessed. A two-step impairment test is required: (1) The fair value and the carrying amount of the reporting unit including goodwill are compared. Goodwill is considered to be impaired if the fair value of the reporting unit is less than its book value; and (2) If goodwill is determined to be impaired based on step one, goodwill impairment is measured as the excess of the carrying amount of goodwill over its implied fair value. The implied fair value of goodwill is determined by calculating the fair value of the various assets and liabilities included in the reporting unit in the same manner as goodwill is determined in a business combination. The impairment charge is included as a reduction to operating income. |
22
Table of Contents
Topic | IFRS | U.S. GAAP | ||
Property, Plant and Equipment | Property, plant and equipment comprises tangible items held for use in the production or supply of goods or services, for rental to others, or for administrative purposes, that are expected to be used during more than one accounting period. Software that is not integral to the operation of the related hardware does not qualify as property, plant and equipment. Instead it is classified as an intangible asset. Fixed assets are recorded at cost or as revalued to market. If carried at revalued amounts, assets should be annually revalued to match the carrying amount of such assets with the fair values. Foreign exchange gains or losses relating to the procurement of property, plant and equipment, under very restrictive conditions, can be capitalized as part of the asset. Estimates of useful life and residual value, and the method of depreciation, are reviewed at least at each annual reporting date. Any changes are accounted for prospectively as a change in estimate. When an item of property, plant and equipment comprises individual components for which different depreciation methods or rates are appropriate, each component is depreciated separately. Borrowing costs that are directly attributable to the acquisition, construction, or production of a “qualifying asset” form part of the cost of that asset. | Property, plant and equipment is defined similarly to IFRS; however, under U.S. GAAP computer software is often included in property, plant and equipment. Unlike IFRS, revaluation of fixed assets is prohibited under U.S. GAAP, except in connection with purchase accounting. All foreign exchange gains or losses relating to the payables for the procurement of property, plant and equipment are recorded in the income statement. Unlike IFRS, estimates of useful life and residual value, and the method of depreciation, are reviewed only when events or changes in circumstances indicate that the current estimates or depreciation method no longer are appropriate. Any changes are accounted for prospectively as a change in estimate. Component depreciation is permitted by U.S. GAAP, but not required. Like IFRS, borrowing costs incurred while a “qualifying asset” is being prepared for its intended use form part of the cost of that asset. However, U.S. GAAP allows for more judgment in determination of the capitalization rate that could lead to differences in the amount of costs capitalized. | ||
Impairment Testing | An entity shall assess at each reporting date whether there is any indication that an asset/CGU may be impaired. The impairment loss is the difference between the asset’s/CGU’s carrying amount and its recoverable amount. The recoverable amount is the higher of the asset’s/CGU’s fair value less costs to sell and its value in use. Value in use is the present value of estimated future cash flows expected to arise from the continuing use of an asset and from its disposal at the end of its useful life. The impairment loss recognized in prior periods for an asset shall be reversed if there has been a change in the estimates used to determine the asset’s/CGU’s recoverable amount since the last impairment loss was recognized. Impairment losses on goodwill recognized in a prior period cannot be reversed. | Like IFRS, impairment testing is required when there is an indication of impairment. An impairment loss shall be recognized only if the carrying amount of a long-lived asset (asset group) is not recoverable and exceeds its fair value. The carrying amount of a long-lived asset (asset group) is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset (asset group). An impairment loss shall be measured as the amount by which the carrying amount of a long-lived asset (asset group) exceeds its fair value (which is determined based on discounted cash flows). Unlike IFRS, reversal of impairment losses recognized in a prior period is prohibited under U.S. GAAP. |
23
Table of Contents
Topic | IFRS | U.S. GAAP | ||
Stock-Based Compensation | The fair value of shares and options awarded to employees is recognized over the period to which the employees’ services relate. The award is presumed to be for past services if it is unconditional without any performance criteria. An entity should treat each installment of a graded vesting award as a separate share option grant. This means that each installment will be separately measured and attributed to expense, resulting in accelerated recognition of total expense. Employers’ social security liability arising from share-based payment transactions is recognized over the same period or periods as the share-based payment charge. | Like IFRS, the fair value of stock-based compensation is recognized over the requisite service period, which may be explicit, implicit or derived depending on the terms of the awards (e.g. service conditions, market conditions, performance conditions or a combination of conditions). Unlike IFRS, entities are allowed to make an accounting policy choice regarding recognition of an award with service conditions and a graded vesting schedule. Specifically, an entity can elect to recognize compensation expense: • on a straight-line basis over the requisite service period for each separately vesting portion of the award as if the award was in substance multiple awards; or • on a straight-line basis over the requisite service period for the entire award (i.e. over the requisite service period of the last separately vesting portion of the award). Employer payroll taxes due on employee stock-based compensation are recognized as an expense on the date of the event triggering the measurement and payment of the tax to the taxing authority (generally the exercise date and vesting date for options and restricted stock, respectively). | ||
Leases | A finance lease is a lease that transfers substantially all of the risks and rewards incidental to ownership of the leased asset from the lessor to the lessee; title to the asset may or may not transfer. IFRS applies a substance over legal form approach and requires judgment. An operating lease is a lease other than a finance lease. | Similar concepts are generally applied under U.S. GAAP when determining whether a lease is a capital (finance) lease to a lessee. However, U.S. GAAP provides explicit quantitative thresholds that define when certain of these criteria are met. An operating lease is a lease other than a finance lease. |
24
Table of Contents
Topic | IFRS | U.S. GAAP | ||
Income Taxes | Income taxes are calculated using the tax rates that are either enacted or “substantively enacted” at the balance sheet date. Deferred tax assets should be recognized when it is probable (i.e. more likely than not) that they will be utilized. Deferred tax assets and liabilities are classified as non-current on the balance sheet. A deferred tax liability (asset) is recognized for the difference in tax bases between jurisdictions as a result of an intra-group transfer of assets. Unlike U.S. GAAP, IFRS does not specifically address uncertain tax positions. In certain circumstances where the uncertain tax positions lead to future expected payments to settle, they may be recognized as part of current tax liabilities using a probability weighted or best estimate approach. | Income taxes are calculated using enacted tax rates at the balance sheet date. Deferred tax assets are recognized in full, with valuation allowances established to reduce the asset to an amount considered more likely than not to be realized. Unlike IFRS, deferred tax assets and liabilities are separated into current and non-current based on the nature of assets and liabilities causing a temporary difference and reported as such in the balance sheet if an entity presents a classified balance sheet. Unlike IFRS, a deferred tax liability (asset) is not recognized for the difference in tax bases between jurisdictions as a result of an intra-group transfer of assets. U.S. GAAP has specific guidance for accounting for and disclosure of uncertain tax positions which requires that they be measured using a cumulative probability approach. Uncertain tax positions are reported in other non-current liabilities. | ||
Financial Instruments | A derivative is defined as a financial instrument (1) whose value changes in response to changes in a specified underlying security, (2) requires little or no net investment and (3) is settled at a future date. Evaluating whether a transfer of a financial asset qualifies for derecognition requires consideration of whether substantially all risks and rewards and, in certain circumstances control, has been transferred. IFRS does not allow the use of the “short-cut” method and, therefore, requires for all hedge accounting relationships that an entity demonstrate at inception and in subsequent periods that the hedge is expected to be highly effective. An embedded derivative is separated from the host contract if it is determined that the embedded derivative is not closely related to the host contract. An evaluation of the nature (i.e. economic risks and characteristics) of the host contract and the underlying derivative must be made. | Derivatives are defined similarly to IFRS; however, U.S. GAAP also requires that the derivative contract provide for net settlement. The derecognition model for transfers of financial assets focuses on surrendering control over the transferred assets. The transferor has surrendered control over transferred assets only if certain conditions are met. Unlike IFRS, U.S. GAAP provides for the use of a “short-cut” (effectiveness is assumed) method for applying hedge accounting when certain conditions are met. Like IFRS, determining whether an embedded derivative is clearly and closely related to the host contract requires the nature of the host contract and the underlying derivative to be considered. However, the U.S. GAAP guidance for the term “clearly and closely related” differs from the IFRS guidance and as a result, certain embedded derivatives recognized under IFRS may not be recognized under U.S. GAAP. |
25
Table of Contents
Topic | IFRS | U.S. GAAP | ||
Inventories | Inventories are measured at the lower of cost and net realizable value. The cost of inventory is determined using the FIFO (first-in, first-out) or weighted average cost method. The LIFO (last-in, first-out) method is prohibited. The same cost formula is applied to all inventories having a similar nature and use to the entity. | Inventories are measured at the lower of cost and market. Unlike IFRS, the cost of inventory can be determined using the LIFO method in addition to the FIFO or weighted average method. The same cost formula need not be applied to all inventories having a similar nature and use to the entity. | ||
Net realizable value is the estimated selling price less the estimated costs of completion and sale. If the net realizable value of an item that has been written down increases subsequently, then the write-down is reversed. | Net realizable value is the estimated selling price less the estimated costs of completion and sale. Unlike IFRS, “market” is replacement cost limited by net realizable value (ceiling) and net realizable value less a normal profit margin (floor). Under U.S. GAAP, a write-down of inventory to market is not reversed for subsequent recoveries in value. | |||
Provisions | Provisions relating to present obligations from past events are recorded if an outflow of resources is probable and can be reliably estimated. The amount recognized as a provision is the best estimate of the expenditure required to settle the present obligation at the balance sheet date. The anticipated cash flows are discounted using a pre-tax discount rate (or rates) that reflect(s) current market assessments of the time value of money and those risks specific to the liability if the effect is material. If a range of estimates is predicted and no amount in the range is more likely than any other amount in the range, the “mid-point” of the range is used to measure the liability. | Specific rules exist for the recognition of employee termination costs, environmental liabilities and loss contingencies. Unlike IFRS, if a range of estimates is present and no amount in the range is more likely than any other amount in the range, the “minimum” (rather than the mid-point) amount is used to measure the liability. Unlike IFRS, a provision is only discounted when the timing of the cash flows is fixed. Differences may arise in the selection of the discount rate, particularly in the area of asset retirement obligations. | ||
Debt Issuance Costs | Debt issuance costs are capitalized and presented in the balance sheet as a deduction from the carrying value of the borrowings. The deferred costs are amortized to the income statement using the effective interest method. | Like IFRS, debt issuance costs are capitalized. However, unlike IFRS, debt issuance costs are classified on the balance sheet as an asset. Like IFRS, the deferred costs are amortized to the income statement using the effective interest method. |
26
Table of Contents
27
Table of Contents
28
Table of Contents
RGHL Combined Group(1) | ||||||||||||
For the | ||||||||||||
Three Months Ended | ||||||||||||
For the Year Ended | March 31, | |||||||||||
December 31, 2011 | 2011 | 2012 | ||||||||||
(IFRS) | ||||||||||||
(In $ millions) | ||||||||||||
Income Statement | ||||||||||||
Revenue | $ | 14,068 | $ | 3,230 | $ | 3,312 | ||||||
Cost of sales | (11,742 | ) | (2,683 | ) | (2,714 | ) | ||||||
Gross profit | 2,326 | 547 | 598 | |||||||||
Other income | 87 | 24 | 91 | |||||||||
Selling, marketing and distribution expenses | (424 | ) | (101 | ) | (85 | ) | ||||||
General and administration expenses | (778 | ) | (199 | ) | (208 | ) | ||||||
Other expenses | (508 | ) | (64 | ) | (70 | ) | ||||||
Share of profit of associates and joint ventures, net of income tax (equity method) | 17 | 6 | 5 | |||||||||
Profit (loss) from operating activities | 720 | 213 | 331 | |||||||||
Financial income | 23 | 101 | 137 | |||||||||
Financial expenses | (1,670 | ) | (394 | ) | (376 | ) | ||||||
Net financial expenses | (1,647 | ) | (293 | ) | (239 | ) | ||||||
Profit (loss) before income tax | (927 | ) | (80 | ) | 92 | |||||||
Income tax benefit (expense) | 107 | 36 | (32 | ) | ||||||||
Profit (loss) from continuing operations before non-recurring charges directly attributable to the Pro Forma Transactions | $ | (820 | ) | $ | (44 | ) | $ | 60 | ||||
29
Table of Contents
RGHL Combined Group(1) | ||||||||||||
For the | ||||||||||||
Three Months Ended | ||||||||||||
For the Year Ended | March 31, | |||||||||||
December 31, 2011 | 2011 | 2012 | ||||||||||
(IFRS) | ||||||||||||
(In $ millions except ratios) | ||||||||||||
Pro Forma Other Financial Data: | ||||||||||||
Total Capital Expenditure | $ | 603 | $ | 144 | $ | 136 | ||||||
RGHL Combined Group EBITDA(2) | 1,954 | 516 | 619 | |||||||||
RGHL Combined Group Adjusted EBITDA(3) | 2,529 | 564 | 605 | |||||||||
Pro Forma Ratio of earnings to fixed charges(4) | — | — | 1.2 |
(1) | Refer to “Unaudited Pro Forma Combined Financial Information” for details regarding the basis of preparation and description of the pro forma adjustments. | |
(2) | RGHL Combined Group EBITDA is defined as profit (loss) from continuing operations for the period plus income tax expenses, net financial expenses, depreciation of property, plant and equipment and amortization of intangible assets. EBITDA is not a measure of our financial condition, liquidity or profitability and should not be considered as a substitute for profit (loss) from continuing operations for the period, operating profit or any other performance measures derived in accordance with IFRS or as a substitute for cash flow from operating activities as a measure of our liquidity in accordance with IFRS. Additionally, EBITDA is not intended to be a measure of free cash flow for management’s discretionary use, as it does not take into account certain items such as interest and principal payments on our indebtedness, depreciation and amortization expense, working capital needs, tax payments and capital expenditures. We believe that the inclusion of EBITDA in this prospectus is appropriate to provide additional information to investors about our operating performance and to provide a measure of operating results unaffected by differences in capital structures, capital investment cycles and ages of related assets among otherwise comparable companies. We additionally believe that issuers of high yield debt securities also present EBITDA because investors, analysts and rating agencies consider these measures useful. Because not all companies calculate EBITDA identically, this presentation of the RGHL Combined Group EBITDA may not be comparable to other similarly titled measures used by other companies. The following table reconciles the RGHL Combined Group EBITDA calculation presented above to our profit (loss) from continuing operations for the period presented: |
RGHL Combined Group(1) | ||||||||||||
For the | ||||||||||||
Three Months Ended | ||||||||||||
For the Year Ended | March 31, | |||||||||||
December 31, 2011 | 2011 | 2012 | ||||||||||
(IFRS) | ||||||||||||
(In $ millions) | ||||||||||||
Profit (loss) from continuing operations | $ | (820 | ) | $ | (44 | ) | $ | 60 | ||||
Income tax (benefit) expense | (107 | ) | (36 | ) | 32 | |||||||
Net financial expenses | 1,647 | 293 | 239 | |||||||||
Depreciation and amortization | 1,234 | 303 | 288 | |||||||||
RGHL Combined Group EBITDA(2) | $ | 1,954 | $ | 516 | $ | 619 | ||||||
(3) | RGHL Combined Group Adjusted EBITDA, a measure used by our management to measure operating performance, is defined as RGHL Combined Group EBITDA, adjusted to exclude certain items of a significant or unusual nature, including but not limited to acquisition costs, non-cash pension income, restructuring costs, unrealized gains or losses on derivatives, gains or losses on the sale of non-strategic assets, asset impairments and write downs and equity method profit not distributed in cash. Adjusted EBITDA is not a presentation made in accordance with IFRS, is not a measure of financial condition, liquidity or profitability and should not be considered as an alternative to profit (loss) from continuing operations for the period determined in accordance with IFRS or operating cash flows determined in |
30
Table of Contents
accordance with IFRS. The determination of Adjusted EBITDA contains a number of estimates and assumptions that may prove to be incorrect and differ materially from actual results. See “Risk Factors.” Additionally, Adjusted EBITDA is not intended to be a measure of free cash flow for management’s discretionary use, as it does not take into account certain items such as interest and principal payments on our indebtedness, depreciation and amortization expense, working capital needs, tax payments, and capital expenditures. We believe that the inclusion of Adjusted EBITDA in this prospectus is appropriate to provide additional information to investors about our operating performance and to provide a measure of operating results unaffected by differences in capital structures, capital investment cycles and ages of related assets among otherwise comparable companies. We additionally believe that issuers of high yield debt securities also present Adjusted EBITDA and other pro forma measures of Adjusted EBITDA because investors, analysts and rating agencies consider these measures useful. Because not all companies calculate Adjusted EBITDA identically, this presentation of Adjusted EBITDA may not be comparable to the similarly titled measures of other companies. The following table reconciles the RGHL Combined Group EBITDA calculation presented above to the RGHL Combined Group Adjusted EBITDA for the period presented: |
RGHL Combined Group | ||||||||||||
For the Three Months Ended | ||||||||||||
For the Year Ended | March 31, | |||||||||||
December 31, 2011 | 2011 | 2012 | ||||||||||
(IFRS) | ||||||||||||
(In $ millions) | ||||||||||||
RGHL Combined Group EBITDA | $ | 1,954 | $ | 516 | $ | 619 | ||||||
Restructuring costs(a) | 88 | 47 | 27 | |||||||||
Impairment of non-current assets(b) | 15 | 1 | 15 | |||||||||
Equity method joint venture profit not distributed in cash(c) | (10 | ) | (4 | ) | (3 | ) | ||||||
Consulting fees for business optimization projects(d) | 42 | 5 | 2 | |||||||||
Non-cash pension expense (income)(e) | (42 | ) | (12 | ) | (13 | ) | ||||||
Effect of purchase price accounting on inventories and leases(f) | 32 | — | — | |||||||||
VAT and Customs duties on historical imports(g) | 1 | — | — | |||||||||
Gain on sale of businesses(h) | (5 | ) | — | (66 | ) | |||||||
Business interruption costs(i) | 2 | — | — | |||||||||
Costs related to business acquisitions and integrations(j) | 97 | 4 | 20 | |||||||||
Unrealized (gain) loss on derivatives(k) | 26 | (4 | ) | (9 | ) | |||||||
Non-cash inventory charge(l) | 3 | — | 9 | |||||||||
SEC registration costs(m) | 6 | — | 4 | |||||||||
Gain from modification of retiree medical plan benefits(n) | (25 | ) | — | — | ||||||||
ITR agreements(o) | 234 | 5 | — | |||||||||
Fees relating to Graham Packaging’s terminated related party monitoring agreement(p) | 1 | — | — | |||||||||
Graham Packaging acquisition and integration expenses(q) | 4 | — | — | |||||||||
Graham Packaging transaction related expenses(r) | 89 | 1 | — | |||||||||
Graham Packaging reorganization and other costs(s) | 11 | — | — | |||||||||
Other(t) | 6 | 5 | — | |||||||||
RGHL Combined Group Adjusted EBITDA | 2,529 | 564 | 605 | |||||||||
(a) | Reflects restructuring costs relating to cost saving programs associated with implementing workforce reductions and plant closures. | |
(b) | Reflects impairment charges relating to the write-down of non-current assets to their recoverable amount in the RGHL Group and Graham Packaging. | |
(c) | Reflects adjustments to deduct equity accounted results of joint ventures to the extent that they are not distributed in cash of the RGHL Group. |
31
Table of Contents
(d) | Reflects costs incurred at our Reynolds Consumer Products segment and our Pactiv Foodservice segment designed to optimize business processes, including the purchase of raw material and other inputs. | |
(e) | Reflects non-cash pension expense or income included in results of operations. | |
(f) | Reflects the fair value adjustment to inventories and leases as a result of the purchase price accounting exercise against cost of sales. | |
(g) | Reflects customs duties and VAT taxes on historical imports. | |
(h) | Reflects a total gain on sale of $5 million for the year ended December 31, 2011, on disposal of one of Closures’ European businesses. Reflects a total gain on sale of $66 million for the three months ended March 31, 2012, on disposal of Pactiv Foodservice’s laminating operations in Louisville, Kentucky. | |
(i) | Reflects business interruption costs (net of insurance recoveries in 2011) at: |
• | SIG in 2011 as a result of hail damage at its plant in Wittenberg, Germany; | |
• | Closures in 2011 as a result of an earthquake in Japan; and | |
• | Reynolds consumer products business in 2009 as a result of flood damage and related insurance recoveries in 2011. |
(j) | Reflects costs incurred by the RGHL Group related to business acquisitions and to the integration of Pactiv and Graham Packaging and payments made to executives and members of management of Graham Packaging as a result of the change in control events associated with the Graham Packaging Acquisition. | |
(k) | Reflects the adjustments for unrealized gains or losses on derivatives. | |
(l) | Reflects non-cash charges related to changes in the methodology of computing the monthly inventory standards at the Pactiv Foodservice and Reynolds Consumer Products segments. | |
(m) | Reflects the cost incurred by the RGHL Group related to the SEC registration process. | |
(n) | Represents the gain from modification of retiree medical plan benefits. | |
(o) | Reflects amounts in respect of the ITR agreements, which were terminated as a result of the Graham Packaging Acquisition. | |
(p) | Represents annual fees paid to Donald C. Graham, his family and affiliated entities and Graham Packaging’s financial sponsors in connection with a monitoring agreement. | |
(q) | Represents costs related to the acquisition and integration of the Liquid Entities, China Roots Packaging PTE Ltd. (“China Roots”) and other entities by Graham Packaging. | |
(r) | Represents costs related to the terminated merger with Silgan Holdings Inc. and the subsequent acquisition costs by the RGHL Group. | |
(s) | Represents costs related to the OnTech arbitration, plant closures, employee severance and other costs. | |
(t) | Represents the net loss on disposal of fixed assets, stock-based compensation expense, non-cash equity income from non-consolidated entities and Venezuelan hyper-inflationary accounting for Graham Packaging, and certain expenses associated with historical Dopaco operations. | |
(4) | For purposes of calculating the pro forma ratio of earnings to fixed charges, earnings represent income before income taxes from continuing operations before adjustments for minority interests and equity from affiliates plus fixed charges and distributed income of equity investees. Fixed charges include the sum of (a) interest expensed and capitalized, (b) amortized premiums, discounts and capitalized expenses related to indebtedness, and (c) an estimate of the interest within rental expense. This ratio does not have the same definition as any similarly titled ratio with respect to the notes. For the period presented, the ratio coverage was less than 1.0x. The RGHL Combined Group would have needed to generate additional earnings of $942 million and $86 million for the year ended December 31, 2011 and for the three months ended March 31, 2011, respectively, to achieve a coverage of 1.0x. |
32
Table of Contents
RGHL Group | ||||||||||||||||||||
Year Ended December 31, | Three Months Ended March 31, | |||||||||||||||||||
2009(†) | 2010(*†) | 2011(**†) | 2011(***††) | 2012(****††) | ||||||||||||||||
(IFRS) | ||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||
Income Statement | ||||||||||||||||||||
Revenue | $ | 5,910 | $ | 6,774 | $ | 11,789 | $ | 2,367 | $ | 3,312 | ||||||||||
Cost of sales | (4,691 | ) | (5,524 | ) | (9,725 | ) | (1,924 | ) | (2,714 | ) | ||||||||||
Gross profit | 1,219 | 1,250 | 2,064 | 443 | 598 | |||||||||||||||
Other income | 201 | 102 | 87 | 23 | 91 | |||||||||||||||
Selling, marketing and distribution expenses | (211 | ) | (231 | ) | (347 | ) | (82 | ) | (85 | ) | ||||||||||
General and administration expenses | (366 | ) | (392 | ) | (628 | ) | (152 | ) | (208 | ) | ||||||||||
Other expenses | (96 | ) | (80 | ) | (268 | ) | (57 | ) | (70 | ) | ||||||||||
Share of profit of associates and joint ventures, net of income tax (equity method) | 11 | 18 | 17 | 6 | 5 | |||||||||||||||
Profit (loss) from operating activities | 758 | 667 | 925 | 181 | 331 | |||||||||||||||
Financial income | 21 | 66 | 22 | 101 | 137 | |||||||||||||||
Financial expenses | (513 | ) | (752 | ) | (1,420 | ) | (381 | ) | (372 | ) | ||||||||||
Net financial income (expenses) | (492 | ) | (686 | ) | (1,398 | ) | (280 | ) | (235 | ) | ||||||||||
Profit (loss) before income tax | 266 | (19 | ) | (473 | ) | (99 | ) | 96 | ||||||||||||
Income tax benefit (expense) | (149 | ) | (78 | ) | 56 | 45 | (33 | ) | ||||||||||||
Profit (loss) from continuing operations for the period | $ | 117 | $ | (97 | ) | $ | (417 | ) | $ | (54 | ) | $ | 63 | |||||||
* | Represents a full year of operations for the SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice segments. Reynolds Consumer Products and Pactiv Foodservice include operations of our Hefty consumer products and Pactiv foodservice packaging businesses, respectively, for the period from November 16, 2010 to December 31, 2010. | |
** | Includes the operations of Dopaco for the period from May 2, 2011 to December 31, 2011 and Graham Packaging for the period from September 8, 2011 to December 31, 2011. | |
*** | Represents three months of operations for the SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice segments (excluding the operations of Dopaco which were acquired on May 2, 2011). | |
**** | Represents three months of operations for the SIG, Evergreen, Closures, Reynolds Consumer Products, Pactiv Foodservice and Graham Packaging segments. | |
† | Derived from the audited financial statements of the RGHL Group. | |
†† | Derived from the interim unaudited condensed financial statements of the RGHL Group. |
33
Table of Contents
RGHL Group | ||||||||||||||||
As of December 31, | As of March 31, | |||||||||||||||
2009(*†) | 2010(**†) | 2011(***†) | 2012(***††) | |||||||||||||
(IFRS) | ||||||||||||||||
(In $ millions) | ||||||||||||||||
Balance Sheet Data | ||||||||||||||||
Cash and cash equivalents | $ | 516 | $ | 664 | $ | 597 | $ | 1,253 | ||||||||
Trade and other receivables | 683 | 1,150 | 1,506 | 1,521 | ||||||||||||
Inventories | 756 | 1,281 | 1,773 | 1,856 | ||||||||||||
Property, plant and equipment | 1,825 | 3,266 | 4,535 | 4,508 | ||||||||||||
Investment property | 76 | 68 | 29 | 30 | ||||||||||||
Intangible assets | 3,279 | 8,748 | 12,531 | 12,477 | ||||||||||||
Other assets | 627 | 799 | 917 | 1,005 | ||||||||||||
Total assets | 7,762 | 15,976 | 21,888 | 22,650 | ||||||||||||
Trade and other payables | 761 | 1,246 | 1,758 | 1,843 | ||||||||||||
Borrowings — current | 112 | 141 | 521 | 77 | ||||||||||||
Borrowings — non-current | 4,842 | 11,701 | 16,625 | 17,709 | ||||||||||||
Other liabilities | 943 | 2,624 | 3,161 | 3,116 | ||||||||||||
Total liabilities | 6,658 | 15,712 | 22,065 | 22,745 | ||||||||||||
Net assets (liabilities) | $ | 1,104 | $ | 264 | $ | (177 | ) | $ | (95 | ) | ||||||
* | Represents balance sheet data for the SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice segments, included in the RGHL Group’s annual audited financial statements which are not included elsewhere in this prospectus. | |
** | Represents balance sheet data for the SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice segments. Reynolds Consumer Products and Pactiv Foodservice include balance sheet data for our Hefty consumer products and Pactiv foodservice packaging businesses. | |
*** | Represents balance sheet data for the SIG, Evergreen, Closures, Reynolds Consumer Products, Pactiv Foodservice and Graham Packaging segments. | |
† | Derived from the audited financial statements of the RGHL Group. | |
†† | Derived from the interim unaudited condensed financial statements of the RGHL Group. |
34
Table of Contents
RGHL Group | ||||||||||||||||||||
Year Ended December 31, | Three Months Ended March 31, | |||||||||||||||||||
2009(†) | 2010(*†) | 2011(**†) | 2011(***††) | 2012(****††) | ||||||||||||||||
(IFRS) | ||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||
Other Financial Data | ||||||||||||||||||||
Total capital expenditures | $ | 292 | $ | 337 | $ | 520 | $ | 105 | $ | 136 | ||||||||||
RGHL Group EBITDA(1) | 1,260 | 1,171 | 1,897 | 384 | 619 | |||||||||||||||
RGHL Group Adjusted EBITDA(2) | 1,130 | 1,251 | 2,124 | 417 | 605 | |||||||||||||||
Ratio of earnings to fixed charges(3) | 1.6 | — | — | — | 1.3 | |||||||||||||||
Cash Flow Statement Data | ||||||||||||||||||||
Net cash flows from (used in) operating activities | 770 | 383 | 443 | 169 | 86 | |||||||||||||||
Net cash flows from (used in) investing activities | (135 | ) | (4,588 | ) | (2,502 | ) | (99 | ) | (20 | ) | ||||||||||
Net cash flows from (used in) financing activities | (501 | ) | 4,345 | 2,006 | 450 | 581 |
* | Represents data for the SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice segments. Reynolds Consumer Products and Pactiv Foodservice include data for our Hefty consumer products and Pactiv foodservice packaging businesses, respectively, for the period from November 16, 2010 to December 31, 2010. | |
** | Includes the operations of Dopaco for the period from May 2, 2011 to December 31, 2011 and Graham Packaging for the period from September 8, 2011 to December 31, 2011. | |
*** | Represents three months of operations for the SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice segments (excluding the operations of Dopaco which were acquired on May 2, 2011). | |
**** | Represents three months of operations for the SIG, Evergreen, Closures, Reynolds Consumer Products, Pactiv Foodservice and Graham Packaging segments. | |
† | Derived from the audited financial statements of the RGHL Group. | |
†† | Derived from the interim unaudited condensed financial statements of the RGHL Group. |
RGHL Group | ||||||||||||||||||||
Year Ended December 31, | Three Months Ended March 31, | |||||||||||||||||||
2009† | 2010*† | 2011(**†) | 2011(***††) | 2012(****††) | ||||||||||||||||
(IFRS) | ||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||
Profit (loss) from continuing operations | $ | 117 | $ | (97 | ) | $ | (417 | ) | $ | (54 | ) | $ | 63 | |||||||
Income tax (benefit) expense | 149 | 78 | (56 | ) | (45 | ) | 33 | |||||||||||||
Net financial expenses | 492 | 686 | 1,398 | 280 | 235 | |||||||||||||||
Depreciation and amortization | 502 | 504 | 972 | 203 | 288 | |||||||||||||||
RGHL Group EBITDA(1) | $ | 1,260 | $ | 1,171 | $ | 1,897 | $ | 384 | $ | 619 | ||||||||||
* | Represents data for the SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice segments. Reynolds Consumer Products and Pactiv Foodservice include data for our Hefty consumer products and Pactiv foodservice packaging businesses, respectively, for the period from November 16, 2010 to December 31, 2010. |
35
Table of Contents
** | Includes the operations of Dopaco for the period from May 2, 2011 to December 31, 2011 and Graham Packaging for the period from September 8, 2011 to December 31, 2011. | |
*** | Represents three months of operations for the SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice segments (excluding the operations of Dopaco which were acquired on May 2, 2011). | |
**** | Represents three months of operations for the SIG, Evergreen, Closures, Reynolds Consumer Products, Pactiv Foodservice and Graham Packaging segments. | |
† | Derived from the audited financials statements of the RGHL Group. | |
†† | Derived from the interim unaudited condensed financial statements of the RGHL Group. |
(1) | RGHL Group EBITDA is defined as profit (loss) from continuing operations before income tax expenses, net financial expenses, depreciation of property, plant and equipment and amortization of intangible assets. EBITDA is not a measure of our financial condition, liquidity or profitability and should not be considered as a substitute for profit (loss) for the year, operating profit or any other performance measures derived in accordance with IFRS or as a substitute for cash flow from operating activities as a measure of our liquidity in accordance with IFRS. Additionally, EBITDA is not intended to be a measure of free cash flow for management’s discretionary use, as it does not take into account certain items such as interest and principal payments on our indebtedness, depreciation and amortization expense, working capital needs, tax payments, and capital expenditures. We believe that the inclusion of EBITDA in this prospectus is appropriate to provide additional information to investors about our operating performance and to provide a measure of operating results unaffected by differences in capital structures, capital investment cycles and ages of related assets among otherwise comparable companies. We additionally believe that issuers of high yield debt securities also present EBITDA because investors, analysts and rating agencies consider these measures useful. Because not all companies calculate EBITDA identically, this presentation of the RGHL Group EBITDA may not be comparable to other similarly titled measures of other companies. |
(2) | RGHL Group Adjusted EBITDA, a measure used by our management to measure operating performance, is defined as RGHL Group EBITDA, adjusted to exclude certain items of a significant or unusual nature, including but not limited to acquisition costs, non-cash pension income, restructuring costs, unrealized gains or losses on derivatives, gains or losses on the sale of non-strategic assets, asset impairments and write downs and equity method profit not distributed in cash. | |
Adjusted EBITDA is not a presentation made in accordance with IFRS, is not a measure of financial condition, liquidity or profitability and should not be considered as an alternative to profit (loss) for the period determined in accordance with IFRS or operating cash flows determined in accordance with IFRS. The determination of Adjusted EBITDA contains a number of estimates and assumptions that may prove to be incorrect and differ materially from actual results. See “Risk Factors.” Additionally, Adjusted EBITDA is not intended to be a measure of free cash flow for management’s discretionary use, as it does not take into account certain items such as interest and principal payments on our indebtedness, depreciation and amortization expense, working capital needs, tax payments, and capital expenditures. We believe that the inclusion of Adjusted EBITDA in this prospectus is appropriate to provide additional information to investors about our operating performance and to provide a measure of operating results unaffected by differences in capital structures, capital investment cycles and ages of related assets among otherwise comparable companies. We additionally believe that issuers of high yield debt securities also present Adjusted EBITDA and other pro forma measures of Adjusted EBITDA because investors, analysts and |
36
Table of Contents
rating agencies consider these measures useful. The following table reconciles the RGHL Group EBITDA calculation presented above to RGHL Group Adjusted EBITDA for the periods presented: |
RGHL Group | ||||||||||||||||||||
Year Ended December 31, | Three Months Ended March 31, | |||||||||||||||||||
2009(†) | 2010(*†) | 2011(**†) | 2011(***††) | 2012(****††) | ||||||||||||||||
(IFRS) | ||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||
RGHL Group EBITDA | $ | 1,260 | $ | 1,171 | $ | 1,897 | $ | 384 | $ | 619 | ||||||||||
Adjustment related to settlement of a lease obligation(a) | — | (2 | ) | — | — | — | ||||||||||||||
Restructuring costs(b) | 58 | 9 | 88 | 46 | 27 | |||||||||||||||
Termination of supply agreement(c) | — | 7 | — | — | — | |||||||||||||||
Black Liquor Credit(d) | (214 | ) | (10 | ) | — | — | — | |||||||||||||
Related party management fees(e) | 3 | 1 | — | — | — | |||||||||||||||
Impairment of non-current assets(f) | 13 | 28 | 12 | — | 15 | |||||||||||||||
Equity method joint venture profit not distributed in cash(g) | (10 | ) | (14 | ) | (10 | ) | (4 | ) | (3 | ) | ||||||||||
Consulting fees for business optimization projects(h) | 13 | 8 | 42 | 5 | 2 | |||||||||||||||
Non-cash pension expense (income)(i) | — | (5 | ) | (42 | ) | (12 | ) | (13 | ) | |||||||||||
Korean insurance claim(j) | (2 | ) | — | — | — | — | ||||||||||||||
Venezuela receivable(k) | 1 | — | — | — | — | |||||||||||||||
Legal costs related to the acquisition of Blue Ridge Paper Products, Inc.(l) | 1 | — | — | — | — | |||||||||||||||
Write-down of assets held for sale(m) | 1 | — | — | — | — | |||||||||||||||
Transition costs(n) | 24 | — | — | — | — | |||||||||||||||
Effect of purchase price adjustment on inventories and leases(o) | — | 63 | 32 | — | — | |||||||||||||||
VAT and Customs duties on historical imports(p) | 3 | 10 | 1 | — | — | |||||||||||||||
Gain on sale of businesses and investment properties(q) | — | (16 | ) | (5 | ) | — | (66 | ) | ||||||||||||
Business interruption costs(r) | 5 | 2 | 2 | — | — | |||||||||||||||
Costs related to business acquisitions and integrations(s) | — | 12 | 97 | 2 | 20 | |||||||||||||||
Closure Systems International Americas, Inc. gain on acquisition(t) | — | (10 | ) | — | — | — | ||||||||||||||
Unrealized (gain) loss on derivatives(u) | (129 | ) | (3 | ) | 26 | (4 | ) | (9 | ) | |||||||||||
Plant realignment costs(v) | 2 | — | — | — | — | |||||||||||||||
Loss on sale of Baco assets(w) | 1 | — | — | — | — | |||||||||||||||
Elimination of historical Reynolds Consumer hedging policy(x) | 95 | — | — | — | — | |||||||||||||||
Inventory write-off(y) | 5 | — | — | — | — | |||||||||||||||
Non-cash inventory charge(z) | — | — | 3 | — | 9 | |||||||||||||||
SEC registration costs(aa) | — | — | 6 | — | 4 | |||||||||||||||
Gain from modification of retiree medical plan benefits(bb) | — | — | (25 | ) | — | — | ||||||||||||||
RGHL Group Adjusted EBITDA | $ | 1,130 | $ | 1,251 | $ | 2,124 | $ | 417 | $ | 605 | ||||||||||
37
Table of Contents
* | Represents data for the SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice segments. Reynolds Consumer Products and Pactiv Foodservice include data for our Hefty consumer products and Pactiv foodservice packaging businesses, respectively, for the period from November 16, 2010 to December 31, 2010. | |
** | Includes the operations of Dopaco for the period from May 2, 2011 to December 31, 2011 and Graham Packaging for the period from September 8, 2011 to December 31, 2011. | |
*** | Represents three months of operations for the SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice segments (excluding the operations of Dopaco which were acquired on May 2, 2011). | |
**** | Represents three months of operations for the SIG, Evergreen, Closures, Reynolds Consumer Products, Pactiv Foodservice and Graham Packaging segments. | |
† | Derived from the audited financial statements of the RGHL Group. | |
†† | Derived from the interim unaudited condensed financial statements of the RGHL Group. | |
(a) | Reflects the reversal of excess reserves for Baco leasing obligations that were settled in 2010. | |
(b) | Reflects restructuring costs relating to cost saving programs associated with implementing workforce reductions and plant closures, as disclosed in note 10 of the RGHL Group’s audited financial statements as of December 31, 2011 and note 8 of the RGHL Group’s interim unaudited condensed financial statements as of March 31, 2012 and for the three month periods ended March 31, 2011 and 2012. | |
(c) | Reflects amounts paid to settle the termination of a supply contract at Pactiv Foodservice. | |
(d) | Reflects tax credits, net of related expenses, received for the use of alternative fuel mixtures to produce energy to operate the Evergreen business during the 2009 and 2010 years. See “Operating and Financial Review and Prospects.” | |
(e) | Reflects an expense for management fees relating to executives of Evergreen. | |
(f) | Reflects impairment charges relating to the write-down of non-current assets to their recoverable amount, predominantly in relation to the sale of a plant in Venezuela at Evergreen in 2009, impairment charges relating to the write-down of property, plant and equipment and intangible assets to their recoverable amount in relation to the sale or closure of certain of Pactiv Foodservice’s operations in 2010 and 2011, impairment charges relating to the write-down of investment properties at SIG in 2011, and impairment charges at Pactiv Foodservice and Graham Packaging during the three month period ended March 31, 2012. | |
(g) | Reflects adjustments to deduct equity accounted results of joint ventures to the extent that they are not distributed in cash, as disclosed in the reconciliation of the profit for the period with the net cash from operating activities of the RGHL Group’s audited financial statements as of and for the years ended December 31, 2009, 2010 and 2011 and the RGHL Group’s interim unaudited condensed financial statements as of March 31, 2012 and for the three month periods ended March 31, 2011 and 2012. | |
(h) | Reflects consulting fees incurred at our Evergreen segment, our Reynolds Consumer Products segment and our Pactiv Foodservice segment to optimize business processes, including the purchase of raw material and other inputs. |
(i) | Reflects non-cash pension expense or income included in results of operations. | |
(j) | Reflects the settlement in 2009 of an insurance claim for costs in connection with a fraud in the Korean business, which occurred at Evergreen in 2007. | |
(k) | Reflects write-off of related party receivables in the Venezuela operations. | |
(l) | Reflects an expense for legal fees related to the acquisition of Blue Ridge Paper Products, Inc. in 2007, which were incurred subsequent to the initial purchase accounting adjustments. | |
(m) | Reflects write-down on assets held for sale. |
38
Table of Contents
(n) | Reflects incremental costs incurred by RGHL associated with transitioning the Reynolds consumer products business from Alcoa, including costs related to IT systems and duplicative shared services during the transition period. | |
(o) | Reflects the fair value adjustment to inventories and leases as a result of the purchase price accounting exercise against cost of sales. | |
(p) | Reflects customs duties and VAT taxes on historical imports. | |
(q) | Reflects a total gain on sale of businesses of $16 million for the year ended December 31, 2010, comprised of $8 million on disposal of the Reynolds foodservice packaging business’s interest in its envelope window film operations, $6 million on other business disposals and the gain on sale of investment properties of $2 million at SIG. For the year ended December 31, 2011, the gain on sale of business was $5 million on disposal of one of Closures’ European businesses. For the three months ended March 31, 2012, the gain on sale of business was $66 million on disposal of Pactiv Foodservice’s laminating operations in Louisville, Kentucky. | |
(r) | Reflects business interruption costs (net of insurance recoveries) at: |
• | SIG in 2011 as a result of hail damage at its plant in Wittenberg, Germany; | |
• | Closures in 2011 as a result of an earthquake in Japan and in 2010 as a result of an earthquake in Chile; and | |
• | Reynolds consumer products business in 2009 as a result of flood damage and related insurance recoveries in 2010 and 2011. |
(s) | Reflects costs incurred by the RGHL Group related to business acquisitions and integrations. | |
(t) | Reflects the difference between the net assets acquired and consideration paid on the acquisition of Closure Systems International Americas Inc. (see note 33 of the RGHL Group’s audited financial statements as of and for the year ended December 31, 2011). | |
(u) | Reflects the adjustments for unrealized gains or losses on derivatives. | |
(v) | Reflects plant realignment costs in 2009. | |
(w) | Reflects a loss of $1 million on sale of Baco assets in 2009. | |
(x) | Reflects the impact of the elimination of the historical hedging policy in 2009. | |
(y) | Reflects a write-off of inventory in the Reynolds foodservice packaging business from restructuring and business rationalization activities. | |
(z) | Reflects non-cash charges related to changes in the methodology of computing the monthly inventory standards at the Pactiv Foodservice and Reynolds Consumer Products segments. | |
(aa) | Reflects costs incurred by the RGHL Group related to the SEC registration process. | |
(bb) | Represents the gain from modification of retiree medical plan benefits. | |
(3) | For purposes of calculating the ratio of earnings to fixed charges, earnings represent income before income taxes from continuing operations before adjustments for minority interests and equity from affiliates plus fixed charges and distributed income of equity investees. Fixed charges include the sum of (a) interest expensed and capitalized, (b) amortized premiums, discounts and capitalized expenses related to indebtedness, and (c) an estimate of the interest within rental expense. This ratio does not have the same definition as any similarly titled ratio with respect to the notes. For certain periods presented where the ratio coverage was less than 1.0x, the RGHL Group would have needed to generate additional earnings of $34 million, $488 million and $103 million for the years ended December 31, 2010 and 2011 and for the three months ended March 31, 2011, respectively, to achieve a coverage of 1.0x. |
39
Table of Contents
40
Table of Contents
41
Table of Contents
42
Table of Contents
43
Table of Contents
44
Table of Contents
45
Table of Contents
46
Table of Contents
47
Table of Contents
48
Table of Contents
49
Table of Contents
50
Table of Contents
51
Table of Contents
52
Table of Contents
• | the diversion of management’s attention to the assimilation of the acquired companies and their employees and on the management of expanding operations; | |
• | the incorporation of acquired products into our product lines; | |
• | demands on our operational and financial systems; | |
• | demands on our financial resources; | |
• | possible adverse effects on our operating results; | |
• | the potential loss of customers of the acquired business; | |
• | the inability to retain key employees of the acquired business; and | |
• | failure to achieve the results we anticipate from such acquisitions. |
53
Table of Contents
54
Table of Contents
55
Table of Contents
56
Table of Contents
• | make it more difficult for us to generate sufficient cash to satisfy our obligations with respect to the notes and our other indebtedness; | |
• | increase our vulnerability to general adverse economic and market conditions; | |
• | limit our ability to obtain additional financing necessary for our business; | |
• | require us to dedicate a substantial portion of our cash flow from operations to payments in relation to indebtedness, reducing the amount of cash flow available for other purposes, including working capital, capital expenditures, acquisitions and other general corporate purposes; | |
• | require us to sell debt or equity securities or to sell some of our core assets, possibly on unfavorable terms, to meet debt payment obligations; | |
• | restrict us from making strategic acquisitions or exploiting business opportunities; | |
• | limit our flexibility in planning for, or reacting to, changes in our business and industry; | |
• | place us at a possible competitive disadvantage compared to our competitors that have less debt; | |
• | expose us to risks that are inherent in interest rate and currency fluctuations because certain of our indebtedness bears variable rates of interest and is in various currencies; and | |
• | subject us to financial and other restrictive covenants, and, if we fail to comply with these covenants and that failure is not waived or cured, could result in an event of default under our indebtedness. |
57
Table of Contents
• | incur or guarantee additional indebtedness or issue preferred stock or disqualified stock, including to refinance existing indebtedness; | |
• | pay dividends or make distributions in respect of capital stock; | |
• | purchase or redeem capital stock; | |
• | make certain investments or certain other restricted payments; | |
• | create or incur liens; | |
• | sell assets; | |
• | agree to limitations on the ability of certain of our subsidiaries to make distributions; | |
• | enter into transactions with affiliates; and | |
• | effect a consolidation, amalgamation or merger. |
58
Table of Contents
59
Table of Contents
60
Table of Contents
61
Table of Contents
62
Table of Contents
• | was insolvent or was rendered insolvent by reason of the incurrence of the indebtedness constituting the notes or the guarantee; | |
• | was engaged, or about to engage, in a business or transaction for which its assets constituted unreasonably small capital; | |
• | intended to incur, or believed that it would incur, debts beyond its ability to pay as such debts matured; | |
• | was a defendant in an action for money damages, or had a judgment for money damages docketed against it if, in either case, after final judgment the judgment is unsatisfied; or | |
• | in the case of a guarantee, the guarantee was not in the best interests or for the benefit of the guarantor. |
63
Table of Contents
• | it has failed to pay an amount that is due and in relation to which the creditor has served a written demand; | |
• | it has failed to pay its liabilities generally as they become due; | |
• | the sum of its debts, including contingent liabilities, is greater than its assets, at a fair valuation; or | |
• | the present fair saleable value of its assets is less than the amount required to pay the probable liability on its total existing debts and liabilities, including contingent liabilities, as they become absolute and mature. |
64
Table of Contents
65
Table of Contents
66
Table of Contents
67
Table of Contents
68
Table of Contents
• | our operating performance and financial conditions; | |
• | the interest of securities dealers in making a market; and | |
• | the market for similar securities. |
69
Table of Contents
70
Table of Contents
71
Table of Contents
• | risks related to acquisitions, including completed and future acquisitions, such as the risks that we may be unable to complete an acquisition in the timeframe anticipated, on its original terms, or at all, or that we may not be able to achieve some or all of the benefits that we expect to achieve from such acquisitions, including risks related to integration of our acquired businesses; | |
• | risks related to the future costs of energy, raw materials and freight; | |
• | risks related to our substantial indebtedness and our ability to service our current and future indebtedness; | |
• | risks related to our hedging activities which may result in significant losses and inperiod-to-period earnings volatility; | |
• | risks related to our suppliers of raw materials and any interruption in our supply of raw materials; | |
• | risks related to downturns in our target markets; | |
• | risks related to increases in interest rates which would increase the cost of servicing our debt; | |
• | risks related to dependence on the protection of our intellectual property and the development of new products; | |
• | risks related to exchange rate fluctuations; | |
• | risks related to the consolidation of our customer bases, competition and pricing pressure; | |
• | risks related to the impact of a loss of one of our key manufacturing facilities; | |
• | risks related to our exposure to environmental liabilities and potential changes in legislation or regulation; | |
• | risks related to complying with environmental, health and safety laws or as a result of satisfying any liability or obligation imposed under such laws; | |
• | risks related to changes in consumer lifestyle, eating habits, nutritional preferences and health-related and environmental concerns that may harm our business and financial performance; | |
• | risks related to restrictive covenants in the notes and our other indebtedness which could adversely affect our business by limiting our operating and strategic flexibility; | |
• | risks related to our dependence on key management and other highly skilled personnel; | |
• | risks related to our pension plans; and | |
• | risks related to other factors discussed or referred to in this prospectus, including in the section titled “Risk Factors.” |
72
Table of Contents
73
Table of Contents
74
Table of Contents
• | such new notes are acquired in the ordinary course of business; | |
• | at the time of the commencement of the exchange offer such holder has no arrangement or understanding with any person to participate in a distribution of such new notes; and | |
• | such holder is not engaged in and does not intend to engage in a distribution of such new notes. |
• | any new notes to be received by you will be acquired in the ordinary course of business; | |
• | you have no arrangements or understandings with any person to participate in the distribution of the old notes or new notes within the meaning of the Securities Act; | |
• | you are not engaged in and do not intend to engage in a distribution of the new notes; and | |
• | you are not our “affiliate,” as defined in Rule 405 under the Securities Act. |
75
Table of Contents
76
Table of Contents
• | complete, sign and date the letter of transmittal, or a facsimile of such letter of transmittal, have the signatures on such letter of transmittal guaranteed if required by such letter of transmittal, and mail or otherwise deliver such letter of transmittal or such facsimile, together with any other required documents, to the exchange agent prior to 5:00 p.m., New York City time, on the expiration date; or | |
• | comply with the ATOP procedures of DTC described below. |
• | certificates of old notes must be received by the exchange agent along with the applicable letter of transmittal; or | |
• | a timely confirmation of a book-entry transfer of old notes, if such procedures are available, into the exchange agent’s account at DTC, pursuant to the procedure for book-entry transfer described below, must be received by the exchange agent prior to the expiration date with the letter of transmittal. |
77
Table of Contents
78
Table of Contents
• | to purchase or make offers for any old notes that remain outstanding subsequent to the expiration date or, as set forth under “— Conditions,” to terminate the exchange offer; | |
• | to redeem the old notes as a whole or in part at any time and from time to time, as set forth under the indenture governing the old notes; and | |
• | to the extent permitted under applicable law, purchase the old notes in the open market, in privately negotiated transactions or otherwise. |
79
Table of Contents
• | certificates for such old notes or a timely book-entry confirmation of such old notes into the exchange agent’s account at the book-entry transfer facility; | |
• | a properly completed and duly executed letter of transmittal; and | |
• | all other required documents. |
• | specify the name of the person having tendered the old notes to be withdrawn; | |
• | identify the old notes to be withdrawn, including the principal amount of such old notes; | |
• | in the case of old notes tendered by book-entry transfer, specify the number of the account at the book-entry transfer facility from which the old notes were tendered and specify the name and number of the account at the book-entry transfer facility to be credited with the withdrawn old notes and otherwise comply with the procedures of such facility; | |
• | contain a statement that such holder is withdrawing its election to have such old notes exchanged; | |
• | be signed by the holder in the same manner as the original signature on the letter of transmittal by which such old notes were tendered, including any required signature guarantees, or be accompanied by documents of transfer to have the trustee with respect to the old notes register the transfer of such old notes in the name of the person withdrawing the tender; and | |
• | specify the name in which such old notes are registered, if different from the person who tendered such old notes. |
80
Table of Contents
By registered or certified mail, hand delivery or overnight courier: | By facsimile: (Eligible Institutions Only) | To confirm by telephone or for information call: | ||||
The Bank of New York Mellon Corporate Trust — Reorganization Unit 101 Barclay Street, Floor 7E New York, NY 10286 | +1 212 298 1915 Attention: Mrs. Carolle Montreuil | +1 212 815 5920 | ||||
81
Table of Contents
82
Table of Contents
• | Section 4.02 (Reports and Other Information) | |
• | Section 4.03 (Limitation on Incurrence of Indebtedness and Issuance of Disqualified Stock and Preferred Stock) | |
• | Section 4.04 (Limitation on Restricted Payments) | |
• | Section 4.05 (Dividend and Other Payment Restrictions Affecting Subsidiaries) | |
• | Section 4.06 (Asset Sales) | |
• | Section 4.07 (Transactions with Affiliates) | |
• | Section 4.08 (Change of Control) | |
• | Section 4.11 (Future Senior Note Guarantors) | |
• | Section 4.12 (Liens) | |
• | Section 4.13 (Foreign Subsidiaries) | |
• | Section 4.18 (Amendment of 2007 Senior Subordinated Notes) | |
• | Section 4.19 (Suspension/Fall-Away of Covenants on Achievement of Investment Grade Status) | |
• | Section 4.20 (Fiscal Year) | |
• | Section 4.21 (Certain Country Limitations) | |
• | Section 5.01 (When the Issuers, BP I or BP II May Merge or Transfer Assets) — deleting clauses (a)(iii), (a)(iv), (a)(vi) and (b)(ii) specifying certain conditions with which the Issuers, BP I, BP II and the guarantors of the old notes must comply in order to consolidate, amalgamate or merge with or into orwind-up or convert into, or sell, assign, transfer, lease, convey or otherwise dispose of all or substantially all of its properties or assets | |
• | Section 6.01 (Events of Default) — deleting clauses (c), (d), (e) and (h) relating to covenant breaches and cross-acceleration rights | |
• | Section 8.02 (Conditions to Defeasance) — deleting clauses (a)(ii), (a)(iii), (a)(iv), (a)(v), (a)(vi) and (a)(vii) specifying certain conditions to defeasance |
83
Table of Contents
84
Table of Contents
85
Table of Contents
86
Table of Contents
87
Table of Contents
88
Table of Contents
89
Table of Contents
90
Table of Contents
RGHL Group Successor | ||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||
Year Ended December 31, | March 31, | |||||||||||||||||||||||||||
2007*† | 2008**† | 2009† | 2010***† | 2011****† | 2011(*****††) | 2012(******††) | ||||||||||||||||||||||
(IFRS) | ||||||||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||||||
Income Statement | ||||||||||||||||||||||||||||
Revenue | $ | 2,042 | $ | 6,013 | $ | 5,910 | $ | 6,774 | $ | 11,789 | $ | 2,367 | $ | 3,312 | ||||||||||||||
Cost of sales | (1,775 | ) | (5,309 | ) | (4,691 | ) | (5,524 | ) | (9,725 | ) | (1,924 | ) | (2,714 | ) | ||||||||||||||
Gross profit | 267 | 704 | 1,219 | 1,250 | 2,064 | 443 | 598 | |||||||||||||||||||||
Other income | 155 | 94 | 201 | 102 | 87 | 23 | 91 | |||||||||||||||||||||
Selling, marketing and distribution expenses | (60 | ) | (229 | ) | (211 | ) | (231 | ) | (347 | ) | (82 | ) | (85 | ) | ||||||||||||||
General and administration expenses | (178 | ) | (334 | ) | (366 | ) | (392 | ) | (628 | ) | (152 | ) | (208 | ) | ||||||||||||||
Other expenses | (41 | ) | (247 | ) | (96 | ) | (80 | ) | (268 | ) | (57 | ) | (70 | ) | ||||||||||||||
Share of profits of associates and joint ventures, net of income tax (equity method) | 4 | 6 | 11 | 18 | 17 | 6 | 5 | |||||||||||||||||||||
Profit from operating activities | 147 | (6 | ) | 758 | 667 | 925 | 181 | 331 | ||||||||||||||||||||
Financial income | 14 | 165 | 21 | 66 | 22 | 101 | 137 | |||||||||||||||||||||
Financial expenses | (302 | ) | (409 | ) | (513 | ) | (752 | ) | (1,420 | ) | (381 | ) | (372 | ) | ||||||||||||||
Net financial expenses | (288 | ) | (244 | ) | (492 | ) | (686 | ) | (1,398 | ) | (280 | ) | (235 | ) | ||||||||||||||
Profit (loss) before income tax | (141 | ) | (250 | ) | 266 | (19 | ) | (473 | ) | (99 | ) | 96 | ||||||||||||||||
Income tax benefit (expense) | 30 | 63 | (149 | ) | (78 | ) | 56 | 45 | (33 | ) | ||||||||||||||||||
Profit (loss) from continuing operations for the period | $ | (111 | ) | $ | (187 | ) | $ | 117 | $ | (97 | ) | $ | (417 | ) | $ | (54 | ) | $ | 63 | |||||||||
Other operating data (unaudited) | ||||||||||||||||||||||||||||
Ratio of earnings to fixed charges(1) | —******* | —******* | 1.6 | x | —******* | —******* | —******* | 1.3 | x |
* | Represents 11 months of operations for the Evergreen segment and seven months of operations for the SIG segment. | |
** | Represents a full year of operations for the SIG and Evergreen segments and 10 months of operations for the Closures segment, the Reynolds consumer products business prior to the Pactiv Acquisition and the Reynolds foodservice packaging business prior to the Pactiv Acquisition. | |
*** | Represents a full year of operations for the SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice segments. Reynolds Consumer Products and Pactiv Foodservice include operations of our Hefty consumer products and Pactiv foodservice packaging businesses, respectively, for the period from November 16, 2010 to December 31, 2010. | |
**** | Includes the operations of Dopaco for the period from May 2, 2011 to December 31, 2011 and Graham Packaging for the period from September 8, 2011 to December 31, 2011. | |
***** | Represents three months of operations for the SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice segments (excluding the operations of Dopaco which were acquired on May 2, 2011). | |
****** | Represents three months of operations for the SIG, Evergreen, Closures, Reynolds Consumer Products, Pactiv Foodservice and Graham Packaging segments. | |
******* | Due to pre-tax losses in 2007, 2008, 2010 and 2011, the ratio coverage was less than 1.0x. The RGHL Group Successor would have needed to generate additional earnings of $145 million, $258 million, $34 million, $488 million and $103 million for the years ended December 31, 2007, 2008, 2010, and 2011 and the three months ended March 31, 2011, respectively, in order to achieve a coverage of 1.0x. | |
† | Derived from the audited financial statements of the RGHL Group. | |
†† | Derived from the interim unaudited condensed financial statements of the RGHL Group. |
91
Table of Contents
(1) | The ratio of earnings to fixed charges is calculated by dividing earnings before income taxes from continuing operations by fixed charges of continuing operations. For the periods presented, fixed charges consisted of interest expense, amortization and the write-off of financing costs and original issue discount, and management’s estimate of interest within rent expense using an approximate interest factor. |
RGHL Group Successor | ||||||||||||||||||||||||
As of December 31, | As of March 31, | |||||||||||||||||||||||
2007*† | 2008**† | 2009† | 2010***† | 2011****† | 2012(****††) | |||||||||||||||||||
(IFRS) | ||||||||||||||||||||||||
(In $ millions) | ||||||||||||||||||||||||
Balance Sheet Data | ||||||||||||||||||||||||
Cash and cash equivalents | $ | 340 | $ | 387 | $ | 516 | $ | 664 | $ | 597 | $ | 1,253 | ||||||||||||
Trade and other receivables | 484 | 710 | 683 | 1,150 | 1,506 | 1,521 | ||||||||||||||||||
Inventories | 401 | 828 | 756 | 1,281 | 1,773 | 1,856 | ||||||||||||||||||
Property, plant and equipment | 1,242 | 1,940 | 1,825 | 3,266 | 4,535 | 4,508 | ||||||||||||||||||
Intangible assets | 1,910 | 3,361 | 3,279 | 8,748 | 12,531 | 12,477 | ||||||||||||||||||
Other assets | 635 | 700 | 703 | 867 | 946 | 1,035 | ||||||||||||||||||
Total assets | 5,012 | 7,926 | 7,762 | 15,976 | 21,888 | 22,650 | ||||||||||||||||||
Trade and other payables — current | 361 | 710 | 761 | 1,246 | 1,758 | 1,843 | ||||||||||||||||||
Borrowings — current | 912 | 2,361 | 112 | 141 | 521 | 77 | ||||||||||||||||||
Borrowings — non-current | 2,987 | 2,544 | 4,842 | 11,701 | 16,625 | 17,709 | ||||||||||||||||||
Other liabilities | 822 | 1,285 | 943 | 2,624 | 3,161 | 3,116 | ||||||||||||||||||
Total liabilities | 5,082 | 6,900 | 6,658 | 15,712 | 22,065 | 22,745 | ||||||||||||||||||
Net assets (liabilities) | $ | (70 | ) | $ | 1,026 | $ | 1,104 | $ | 264 | $ | (177 | ) | $ | (95 | ) | |||||||||
* | Represents balance sheet data for the SIG and Evergreen segments. | |
** | Represents balance sheet data for the SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice segments. | |
*** | Represents balance sheet data for the SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice segments. Reynolds Consumer Products and Pactiv Foodservice include balance sheet data for our Hefty consumer products and Pactiv foodservice packaging businesses, respectively. | |
**** | Represents balance sheet data for the SIG, Evergreen, Closures, Reynolds Consumer Products, Pactiv Foodservice and Graham Packaging segments. | |
† | Derived from the audited financial statements of the RGHL Group. | |
†† | Derived from the interim unaudited condensed financial statements of the RGHL Group. |
92
Table of Contents
North American | ||||
Operations of | ||||
IP’s Bev Pack Business | ||||
Period from January 1 to | ||||
January 31, | ||||
2007* | ||||
(U.S. GAAP) | ||||
(In $ millions) | ||||
Income Statement | ||||
Net sales | $ | 62 | ||
Costs and expenses | ||||
Cost of products sold (exclusive of depreciation and amortization included below) | (44 | ) | ||
Selling, general and administrative expenses | (4 | ) | ||
Distribution expenses | (3 | ) | ||
Depreciation and amortization | (3 | ) | ||
Tax other than income | (1 | ) | ||
Goodwill impairment and other charges | (1 | ) | ||
Sale of business — IPI Japan | — | |||
Reversal of reserves no longer required | — | |||
Operating income | 6 | |||
Interest income | — | |||
Interest expense | — | |||
Other income net | — | |||
Income before income taxes, minority interest expense and equity earnings | 6 | |||
Income tax expense | N/A | |||
Minority interest expense — net of tax | N/A | |||
Equity earnings — net of tax | N/A | |||
Net income | $ | N/A | ||
Other operating data (unaudited) | ||||
Ratio of earnings to fixed charges(1) | N/A |
* | Derived from the financial statements of the North American operations of IP’s Bev Pack Business which did not include accounting for income tax expense, minority interest expense — net of tax, equity earnings — net of tax, or net income. |
• | The selected historical financial data of the North American operations of IP’s Bev Pack Business, which are not included in this prospectus, have been derived from their audited financial statements prepared in accordance with U.S. GAAP. The RGHL Group Successor’s financial statements, which are included in this prospectus, are presented in accordance with IFRS. See “Summary — Summary of Certain Differences Between IFRS and U.S. GAAP.” |
93
Table of Contents
• | The selected historical financial data of the North American operations of IP’s Bev Pack Business are not necessarily indicative of the conditions that would have existed or the results of operations if the North American operations of IP’s Bev Pack Business had been operated as a stand-alone company during the period presented. | |
• | The selected historical financial data for the one-month period ended January 31, 2007 represents the results of the North American operations of IP’s Bev Pack Business only. | |
• | Some of the operations represented in the selected financial data of the North American operations of IP’s Bev Pack Business are not reflected in the selected historical financial data of the RGHL Group Successor as such operations were not acquired by Rank Group. |
94
Table of Contents
• | IFRS financial information for the RGHL Group under the column titled “Historical RGHL Group” has been derived without adjustment from the RGHL Group’s audited financial statements as of and for the year ended December 31, 2011 and the RGHL Group’s interim unaudited condensed financial statements as of March 31, 2012 and for the three month periods ended March 31, 2011 and 2012, each of which is included elsewhere in this prospectus. | |
• | The column titled “Adjustments for the Full Period Effect of the 2011 Financing Transactions” in the unaudited pro forma combined income statements reflects the adjustments associated with the financing components of the Graham Packaging Transaction and the 2011 Refinancing Transactions. Specifically, this column gives effect to (i) the issuance of the August 2011 Notes, the drawings under the New Incremental Senior Secured Credit Facilities and incremental interest on the Senior Secured Credit Facilities, (ii) the issuance of the February 2011 Notes, the drawings under the Senior Secured Credit Facilities and the repayment of the Original Senior Secured Credit Facilities, that were completed during February 2011 and (iii) the transaction fees and expenses associated with these transactions. The basis for these adjustments is explained in the notes accompanying the unaudited pro forma combined financial information. | |
• | U.S. GAAP financial information for Dopaco under the column titled “Historical Dopaco as Adjusted” has been derived from Dopaco’s audited combined financial statements as of May 1, 2011 and for the126-day period ended May 1, 2011, which is included elsewhere in this prospectus and Dopaco’s interim unaudited combined financial statements for the three month period ended March 27, 2011, which are not included elsewhere in this prospectus, and each of which has been reclassified to conform with the RGHL Group reporting format. | |
• | The column titled “Adjustments to Historical Dopaco Results on Conversion from U.S. GAAP to IFRS, Fair Value and Other Adjustments for the Dopaco Acquisition” reflects certain adjustments to convert Dopaco’s U.S. GAAP financial information to IFRS, to align Dopaco’s U.S. GAAP accounting policies with the RGHL Group’s IFRS accounting policies and to reflect management’s assessment of the impact of fair values on periods prior to the acquisition by the RGHL Group. The basis for these adjustments is explained in the notes accompanying the unaudited pro forma combined financial information. For a discussion of certain differences between IFRS and U.S. GAAP see “Summary — Summary of Certain Differences Between IFRS and U.S. GAAP.” |
95
Table of Contents
• | U.S. GAAP financial information for Graham Packaging under the column titled “Historical Graham Packaging as Adjusted” has been derived from Graham Packaging’s unaudited accounting records for the period from January 1, 2011 to September 7, 2011, which incorporate the unaudited condensed consolidated financial statements as of and for the six month period ended June 30, 2011, which are included elsewhere in this prospectus, and the interim unaudited condensed consolidated financial statements as of and for the three month period ended March 31, 2011, which are not included elsewhere in this prospectus, and each of which has been reclassified to conform with the RGHL Group reporting format. | |
• | The column titled “Adjustments to Historical Graham Packaging Results on Conversion from U.S. GAAP to IFRS, Preliminary Fair Value and Other Adjustments for the Graham Packaging Acquisition” reflects certain adjustments to convert Graham Packaging’s U.S. GAAP financial information to IFRS, to align Graham Packaging’s U.S. GAAP accounting policies with the RGHL Group’s IFRS accounting policies and to reflect the preliminary assessment of the provisional impact of fair values on the periods prior to the acquisition by the RGHL Group. The basis for these adjustments is explained in the notes accompanying the unaudited pro forma combined financial information. For a discussion of certain differences between IFRS and U.S. GAAP see “Summary — Summary of Certain Differences Between IFRS and U.S. GAAP.” |
• | The column titled “The 2012 Refinancing Transactions” reflects (i) the issuance of the $1,250 million of the old notes, (ii) the application of the proceeds from the offering of the old notes and (iii) the payment of related fees and expenses. See “The Transactions — The 2012 Refinancing Transactions.” The basis for these adjustments is explained in the notes accompanying the unaudited pro forma combined financial information. |
96
Table of Contents
97
Table of Contents
Adjustments to | ||||||||||||||||||||||||||||||||
Adjustments to | Historical Graham | |||||||||||||||||||||||||||||||
Historical Dopaco | Packaging Results on | |||||||||||||||||||||||||||||||
Results on | Conversion from | |||||||||||||||||||||||||||||||
Adjustments for | Conversion from U.S. | U.S. GAAP to IFRS, | ||||||||||||||||||||||||||||||
the Full Period | GAAP to IFRS, | Preliminary Fair | ||||||||||||||||||||||||||||||
Effect of the | Fair Value and | Historical | Value and Other | Pro Forma | ||||||||||||||||||||||||||||
2011 | Historical | Other Adjustments for | Graham | Adjustments for the | The | RGHL | ||||||||||||||||||||||||||
Historical | Financing | Dopaco | the Dopaco | Packaging as | Graham Packaging | 2012 Refinancing | Combined | |||||||||||||||||||||||||
RGHL Group(1) | Transactions(2) | as Adjusted(3) | Acquisition(4) | Adjusted(5) | Acquisition(6) | Transactions(7) | Group(8) | |||||||||||||||||||||||||
Revenue | $ | 11,789 | $ | — | $ | 153 | $ | (4 | )(c) | $ | 2,130 | $ | — | $ | — | $ | 14,068 | |||||||||||||||
Cost of sales | (9,725 | ) | — | (133 | ) | 7 | (a)(c) | (1,816 | ) | (75 | )(c)(d) | — | (11,742 | ) | ||||||||||||||||||
Gross profit | 2,064 | — | 20 | 3 | 314 | (75 | ) | — | 2,326 | |||||||||||||||||||||||
Other income (expense) | 87 | — | — | — | — | — | — | 87 | ||||||||||||||||||||||||
Selling, marketing and distribution expenses | (347 | ) | — | (3 | ) | — | (74 | ) | — | — | (424 | ) | ||||||||||||||||||||
General and administration expenses | (628 | ) | — | (11 | ) | (3 | )(a) | (101 | ) | (35 | )(a)(c)(d) | — | (778 | ) | ||||||||||||||||||
Other expenses | (268 | ) | — | — | — | (240 | ) | — | — | (508 | ) | |||||||||||||||||||||
Share of profit of associates and joint ventures, net of income tax (equity method) | 17 | — | — | — | — | — | — | 17 | ||||||||||||||||||||||||
Profit (loss) from operating activities | 925 | — | 6 | — | (101 | ) | (110 | ) | — | 720 | ||||||||||||||||||||||
Financial income | 22 | — | — | — | 1 | — | — | 23 | ||||||||||||||||||||||||
Financial expenses | (1,420 | ) | (141 | )(a)(b) | — | — | (142 | ) | 125 | (b) | (92 | )(a) | (1,670 | ) | ||||||||||||||||||
Net financial income/(expenses) | (1,398 | ) | (141 | ) | — | — | (141 | ) | 125 | (92 | ) | (1,647 | ) | |||||||||||||||||||
Profit/(loss) before income tax | (473 | ) | (141 | ) | 6 | — | (242 | ) | 15 | (92 | ) | (927 | ) | |||||||||||||||||||
Income tax benefit (expense) | 56 | 52 | (c) | (1 | ) | (2 | )(b) | (27 | ) | (5 | )(e) | 34 | (b) | 107 | ||||||||||||||||||
Profit (loss) from continuing operations before non-recurring charges directly attributable to the Pro Forma Transactions | $ | (417 | ) | $ | (89 | ) | $ | 5 | $ | (2 | ) | $ | (269 | ) | $ | 10 | $ | (58 | ) | $ | (820 | ) | ||||||||||
98
Table of Contents
Adjustments to | ||||||||||||||||||||||||||||||||
Adjustments to | Historical Graham | |||||||||||||||||||||||||||||||
Historical Dopaco | Packaging Results on | |||||||||||||||||||||||||||||||
Results on Conversion | Conversion from | |||||||||||||||||||||||||||||||
Adjustments for | from U.S. | U.S. GAAP to IFRS, | ||||||||||||||||||||||||||||||
the Full Period | GAAP to IFRS, | Preliminary Fair | ||||||||||||||||||||||||||||||
Effect of | Fair Value and | Historical | Value and Other | Pro Forma | ||||||||||||||||||||||||||||
the 2011 | Historical | Other Adjustments | Graham | Adjustments for the | The | RGHL | ||||||||||||||||||||||||||
Historical | Financing | Dopaco as | for the Dopaco | Packaging as | Graham Packaging | 2012 Refinancing | Combined | |||||||||||||||||||||||||
RGHL Group(1) | Transactions(2) | Adjusted(3) | Acquisition(4) | Adjusted(5) | Acquisition(6) | Transactions(7) | Group(8) | |||||||||||||||||||||||||
Revenue | $ | 2,367 | $ | — | $ | 109 | $ | (3 | )(c) | $ | 757 | $ | — | $ | — | $ | 3,230 | |||||||||||||||
Cost of sales | (1,924 | ) | — | (95 | ) | 6 | (a)(c) | (641 | ) | (29 | )(c)(d) | — | (2,683 | ) | ||||||||||||||||||
Gross profit | 443 | — | 14 | 3 | 116 | (29 | ) | — | 547 | |||||||||||||||||||||||
Other income (expense) | 23 | — | — | — | 1 | — | — | 24 | ||||||||||||||||||||||||
Selling, marketing and distribution expenses | (82 | ) | — | (2 | ) | — | (17 | ) | — | — | (101 | ) | ||||||||||||||||||||
General and administration expenses | (152 | ) | — | (9 | ) | (2 | )(a) | (23 | ) | (13 | )(c)(d) | — | (199 | ) | ||||||||||||||||||
Other expenses | (57 | ) | — | — | — | (7 | ) | — | — | (64 | ) | |||||||||||||||||||||
Share of profit of associates and joint ventures, net of income tax (equity method) | 6 | — | — | — | — | — | — | 6 | ||||||||||||||||||||||||
Profit (loss) from operating activities | 181 | — | 3 | 1 | 70 | (42 | ) | — | 213 | |||||||||||||||||||||||
Financial income | 101 | — | — | — | — | — | — | 101 | ||||||||||||||||||||||||
Financial expenses | (381 | ) | 18 | (a)(b) | — | — | (53 | ) | 46 | (b) | (24 | )(a) | (394 | ) | ||||||||||||||||||
Net financial income/(expenses) | (280 | ) | 18 | — | — | (53 | ) | 46 | (24 | ) | (293 | ) | ||||||||||||||||||||
Profit/(loss) before income tax | (99 | ) | 18 | 3 | 1 | 17 | 4 | (24 | ) | (80 | ) | |||||||||||||||||||||
Income tax benefit (expense) | 45 | (6 | )(c) | (1 | ) | — | (b) | (9 | ) | (2 | )(e) | 9 | (b) | 36 | ||||||||||||||||||
Profit (loss) from continuing operations before non-recurring charges directly attributable to the Pro Forma Transactions | $ | (54 | ) | $ | 12 | $ | 2 | $ | 1 | $ | 8 | $ | 2 | $ | (15 | ) | $ | (44 | ) | |||||||||||||
99
Table of Contents
Adjustments to | ||||||||||||||||||||||||||||||||
Adjustments to | Historical Graham | |||||||||||||||||||||||||||||||
Historical Dopaco | Packaging Results on | |||||||||||||||||||||||||||||||
Results on | Conversion from | |||||||||||||||||||||||||||||||
Adjustments for | Conversion from U.S. | U.S. GAAP to IFRS, | ||||||||||||||||||||||||||||||
the Full Period | GAAP to IFRS, | Preliminary Fair | ||||||||||||||||||||||||||||||
Effect of the | Fair Value and | Historical | Value and Other | Pro Forma | ||||||||||||||||||||||||||||
2011 | Historical | Other Adjustments for | Graham | Adjustments for the | The | RGHL | ||||||||||||||||||||||||||
Historical | Financing | Dopaco as | the Dopaco | Packaging as | Graham Packaging | 2012 Refinancing | Combined | |||||||||||||||||||||||||
RGHL Group(1) | Transactions(2) | Adjusted(3) | Acquisition(4) | Adjusted(5) | Acquisition(6) | Transactions(7) | Group(8) | |||||||||||||||||||||||||
Revenue | $ | 3,312 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 3,312 | ||||||||||||||||
Cost of sales | (2,714 | ) | — | — | — | — | — | — | (2,714 | ) | ||||||||||||||||||||||
Gross profit | 598 | — | — | — | — | — | — | 598 | ||||||||||||||||||||||||
Other income (expense) | 91 | — | — | — | — | — | — | 91 | ||||||||||||||||||||||||
Selling, marketing and distribution expenses | (85 | ) | — | — | — | — | — | — | (85 | ) | ||||||||||||||||||||||
General and administration expenses | (208 | ) | — | — | — | — | — | — | (208 | ) | ||||||||||||||||||||||
Other expenses | (70 | ) | — | — | — | — | — | — | (70 | ) | ||||||||||||||||||||||
Share of profit of associates and joint ventures, net of income tax (equity method) | 5 | — | — | — | — | — | — | 5 | ||||||||||||||||||||||||
Profit (loss) from operating activities | 331 | — | — | — | — | — | — | 331 | ||||||||||||||||||||||||
Financial income | 137 | — | — | — | — | — | — | 137 | ||||||||||||||||||||||||
Financial expenses | (372 | ) | — | — | — | — | — | (4 | )(a) | (376 | ) | |||||||||||||||||||||
Net financial expenses | (235 | ) | — | — | — | — | — | (4 | ) | (239 | ) | |||||||||||||||||||||
Profit/(loss) before income tax | 96 | — | — | — | — | — | (4 | ) | 92 | |||||||||||||||||||||||
Income tax benefit (expense) | (33 | ) | — | — | — | — | — | 1 | (b) | (32 | ) | |||||||||||||||||||||
Profit (loss) from continuing operations before non-recurring charges directly attributable to the Pro Forma Transactions | $ | 63 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (3 | ) | $ | 60 | |||||||||||||||
100
Table of Contents
(1) | Historical RGHL Group |
(2) | Adjustments for the Full Period Effect of the 2011 Financing Transactions |
For the | ||||||||||||
For the Year Ended | Three Months Ended March 31, | |||||||||||
December 31, 2011 | 2011 | 2012 | ||||||||||
(In $ millions) | ||||||||||||
2011 Refinancing Transactions(a) | $ | 127 | $ | 127 | $ | — | ||||||
Graham Packaging Transaction(b) | (268 | ) | (109 | ) | — | |||||||
Net adjustment to financial expenses | $ | (141 | ) | $ | 18 | $ | — | |||||
For the Year Ended | For the Three Months Ended March 31, | |||||||||||
December 31, 2011 | 2011 | 2012 | ||||||||||
(In $ millions) | ||||||||||||
Interest expense on the February 2011 Senior Secured Notes(i) | $ | (6 | ) | $ | (6 | ) | $ | — | ||||
Interest expense on the February 2011 Senior Notes(ii) | (7 | ) | (7 | ) | — | |||||||
Total interest expense on the February 2011 Notes | (13 | ) | (13 | ) | — | |||||||
Interest expense on the Senior Secured Credit Facilities (Dollar)(iii) | (11 | ) | (11 | ) | — | |||||||
Interest expense on the Senior Secured Credit Facilities (Euro)(iii) | (2 | ) | (2 | ) | — | |||||||
Total interest expense on the Senior Secured Credit Facilities | (13 | ) | (13 | ) | — | |||||||
Adjustment for interest expense on the Original Senior Secured Credit Facilities repaid(iv) | 29 | 29 | — | |||||||||
Adjustment for amortization of original issue discount and issuance costs on the Original Senior Secured Credit Facilities repaid(iv) | 124 | 124 | — | |||||||||
Net adjustment to financial expenses | $ | 127 | $ | 127 | $ | — | ||||||
101
Table of Contents
(i) | Reflects the incremental cash interest expense of 6.875% on the $1,000 million principal amount of the February 2011 Senior Secured Notes. | |
(ii) | Reflects the incremental cash interest expense of 8.250% on the $1,000 million principal amount of the February 2011 Senior Notes. | |
(iii) | Reflects the incremental cash interest expense of 4.25% and 5.00% for the USD and Euro tranches of the Senior Secured Credit Facilities, respectively (based on an adjusted LIBOR floor of 1.00% and a margin of 3.25%, and on an adjusted LIBOR floor of 1.50% and a margin of 3.50%, respectively). | |
(iv) | Reflects the adjustment for interest expense and non-cash amortization expenses with respect to the debt issuance costs and original issue discount associated with the Original Senior Secured Credit Facilities repaid as part of the 2011 Refinancing Transactions. The adjustments are calculated as follows: |
For the Three Months Ended | ||||||||||||
For the Year Ended | March 31, | |||||||||||
December 31, 2011 | 2011 | 2012 | ||||||||||
(In $ millions) | ||||||||||||
Actual interest expense related to the Original U.S. Term Loans and the Original European Term Loans as recorded in the historical RGHL Group financial statements | $ | 29 | $ | 29 | $ | — | ||||||
Adjustment for interest expense and unamortized debt issuance costs on the Original Senior Secured Credit Facilities repaid | $ | 29 | $ | 29 | $ | — | ||||||
Actual write-off of residual debt issuance costs related to the Original U.S. Term Loans and the Original European Term Loans as recorded in the historical RGHL Group financial statements | $ | 86 | $ | 86 | $ | — | ||||||
Actual write-off of residual original issue discounts related to the Original U.S. Term Loans and the Original European Term Loans as recorded in the historical RGHL Group financial statements | 38 | 38 | — | |||||||||
Adjustment for unamortized original issue discount and debt issuance costs on the Original Senior Secured Credit Facilities repaid | $ | 124 | $ | 124 | $ | — | ||||||
(b) | Graham Packaging Transaction |
102
Table of Contents
For the Three Months Ended | ||||||||||||
For the Year Ended | March 31, | |||||||||||
December 31, 2011 | 2011 | 2012 | ||||||||||
(In $ millions) | ||||||||||||
Interest expense on the August 2011 Senior Secured Notes(i) | $ | (72 | ) | $ | (30 | ) | $ | — | ||||
Interest expense on the August 2011 Senior Notes(ii) | (60 | ) | (25 | ) | — | |||||||
Amortization of the August 2011 Notes issuance costs and original issue discount(iii) | (4 | ) | (2 | ) | — | |||||||
Total interest expense on the August 2011 Notes | (136 | ) | (57 | ) | — | |||||||
Interest expense on the New Incremental Senior Secured Credit Facilities(iv) | (90 | ) | (33 | ) | — | |||||||
Incremental interest expense on the Senior Secured Credit Facilities(v) | (34 | ) | (15 | ) | — | |||||||
Interest expense on the new related party loan with Reynolds Treasury (NZ) Limited(vi) | (1 | ) | — | — | ||||||||
Amortization of the New Incremental Senior Secured Credit Facilities issuance costs and original issue discount(vii) | (7 | ) | (4 | ) | — | |||||||
Net adjustment to financial expenses | $ | (268 | ) | $ | (109 | ) | $ | — | ||||
(i) | Reflects an interest rate of 7.875% on the $1,500 million principal amount of the August 2011 Senior Secured Notes. Interest is paid in dollars. | |
(ii) | Reflects an interest rate of 9.875% on the $1,000 million principal amount of the August 2011 Senior Notes. Interest is paid in dollars. | |
(iii) | Reflects non-cash amortization expense on $62 million of aggregate debt issuance costs and original issue discount of $18 million associated with the August 2011 Notes. This non-cash expense has been calculated using the effective interest rate method. | |
(iv) | The interest rates used for pro forma purposes are based on the rates in effect upon the closing of the Graham Packaging Transaction. The interest rate on the term loans under the Incremental Senior Secured Credit Facilities was 6.50% on the closing date of the Graham Packaging Acquisition (based on an adjusted LIBOR ($ tranche) floor of 1.25% and a margin of 5.25%). Each 0.125% increase in the assumed interest rates used in the pro forma income statements would increase interest expense on the term loans under the Incremental Senior Secured Credit Facilities by $3 million in the year ended December 31, 2011 and $1 million in each of the three month periods ended March 31, 2011 and 2012. As the interest rate assumed for the purposes of the pro forma financial information is at the LIBOR floor, a 0.125% decrease in the assumed interest rates used in the pro forma income statements would not change the interest expense on the term loans under the Incremental Senior Secured Credit Facilities. | |
(v) | Reflects the incremental interest of 6.50% on the Dollar Tranche of the Senior Secured Credit Facilities (based on an adjusted LIBOR floor of 1.25% and a margin of 5.25%) and the incremental interest of 6.75% on the Euro Tranche of the Senior Secured Credit Facilities (based on an adjusted EURIBOR floor of 1.50% and a margin of 5.25%), both as of the closing date of the Graham Packaging Acquisition. Each 0.125% increase in the assumed interest rates used in the pro forma income statements would increase the incremental interest expense on the Dollar Tranche of the Senior Secured Credit Facilities by $3 million in the year ended December 31, 2011 and $1 million in the three month periods ended March 31, 2011 and March 31, 2012. Each 0.125% increase in the assumed interest rates used in the pro forma income statements would increase the incremental interest expense on the Euro Tranche of the Senior Secured Credit Facilities by less than $1 million in the year ended December 31, 2011 and in the three month periods ended March 31, 2011 and March 31, 2012. As the interest rate assumed for the purposes of the pro forma financial information is at the LIBOR and EURIBOR floors, a 0.125% |
103
Table of Contents
decrease in the assumed interest rates used in the pro forma income statements would not change interest expense on the term loans under the Dollar Tranche or the Euro Tranche of the Senior Secured Credit Facilities. | ||
(vi) | Reflects an interest rate of 6.875% on the principal amount of the related party loan with Reynolds Treasury (NZ) Limited of $25 million. |
(vii) | Reflects non-cash amortization expense with respect to an aggregate $51 million of debt issuance costs and the $20 million of original issue discount associated with the term loans under the New Incremental Senior Secured Credit Facilities. This non-cash expense has been calculated using the effective interest rate method. |
(3) | Historical Dopaco as Adjusted |
• | “Selling and administrative expenses” of $14 million as reported by Dopaco on the face of the income statement have been reclassified to “Selling, marketing and distribution expenses” ($3 million) and “General and administration expenses” ($11 million) based on the nature of the expenses. |
• | “Selling and administrative expenses” of $11 million as reported by Dopaco on the face of the income statement have been reclassified to “Selling, marketing and distribution expenses” ($2 million) and “General and administration expenses” ($9 million) based on the nature of the expenses. |
(4) | Adjustments to Historical Dopaco Results on Conversion from U.S. GAAP to IFRS, Fair Value and Other Adjustments for the Dopaco Acquisition |
104
Table of Contents
For the Year Ended | For the Three Months Ended March 31, | |||||||||||
December 31, 2011 | 2011 | 2012 | ||||||||||
(In $ millions) | ||||||||||||
Amortization of intangible assets (excluding goodwill) | $ | (3 | ) | $ | (2 | ) | $ | — | ||||
Depreciation of property, plant and equipment | 3 | 3 | — | |||||||||
Total | $ | — | $ | 1 | $ | — | ||||||
Recognized in: | ||||||||||||
Cost of sales | $ | 3 | 3 | — | ||||||||
General and administration expenses | (3 | ) | (2 | ) | — | |||||||
Total | $ | — | $ | 1 | $ | — | ||||||
105
Table of Contents
For the Three Months Ended | ||||||||||||
For the Year Ended | March 31, | |||||||||||
December 31, 2011 | 2011 | 2012 | ||||||||||
(In $ millions) | ||||||||||||
Revenue | $ | (4 | ) | $ | (3 | ) | $ | — | ||||
Cost of sales | 4 | 3 | — | |||||||||
Gross profit | $ | — | $ | — | $ | — | ||||||
(5) | Historical Graham Packaging as Adjusted |
Historical Graham Packaging Income Statements | ||||||||||||||||
as Adjusted | ||||||||||||||||
For the period | For the period | For the period | For the period | |||||||||||||
from January 1, | from January 1, | from July 1, | from January 1, | |||||||||||||
2011 to | 2011 to | 2011 to | 2011 to | |||||||||||||
March 31, | June 30, | September 7, | September 7, | |||||||||||||
2011 | 2011 | 2011 | 2011 | |||||||||||||
(In $ millions) | ||||||||||||||||
Revenue | $ | 757 | $ | 1,578 | $ | 552 | $ | 2,130 | ||||||||
Cost of sales | (641 | ) | (1,338 | ) | (478 | ) | (1,816 | ) | ||||||||
Gross profit | 116 | 240 | 74 | 314 | ||||||||||||
Other income | 1 | — | — | — | ||||||||||||
Selling, marketing and distribution expenses | (17 | ) | (48 | ) | (26 | ) | (74 | ) | ||||||||
General and administration expenses | (23 | ) | (66 | ) | (35 | ) | (101 | ) | ||||||||
Other expenses | (7 | ) | (16 | ) | (224 | ) | (240 | ) | ||||||||
Share of profit of associates and joint ventures, net of income tax (equity method) | — | — | — | — | ||||||||||||
Profit (loss) from operating activities | $ | 70 | $ | 110 | $ | (211 | ) | $ | (101 | ) | ||||||
Financial income | — | 1 | — | 1 | ||||||||||||
Financial expenses | (53 | ) | (106 | ) | (36 | ) | (142 | ) | ||||||||
Net financial expenses | $ | (53 | ) | $ | (105 | ) | $ | (36 | ) | $ | (141 | ) | ||||
Profit (loss) before income tax | $ | 17 | $ | 5 | $ | (247 | ) | $ | (242 | ) | ||||||
Income tax benefit (expense) | (9 | ) | (24 | ) | (3 | ) | (27 | ) | ||||||||
Profit (loss) from continuing operations before non-recurring charges directly attributable to the Pro Forma Transactions | $ | 8 | $ | (19 | ) | $ | (250 | ) | $ | (269 | ) | |||||
106
Table of Contents
• | “Asset impairment charges” of $1 million has been reclassified to “Other expenses”; | |
• | “Interest expense” of $53 million has been reclassified to “Financial expenses”; | |
• | “Net loss on disposal of property, plant and equipment” of $1 million has been reclassified to “Other expenses”; | |
• | “Other income, net” of $1 million has been reclassified to “Other income”; | |
• | “Increase in income tax receivable obligations” of $5 million has been reclassified to “Other expenses”; and | |
• | “Selling, general and administrative expenses” of $40 million have been reclassified to “Selling, marketing and distribution expenses” ($17 million) and “General and administration expenses” ($23 million). |
• | “Asset impairment charges” of $3 million has been reclassified to “Other expenses”; | |
• | “Interest expense” of $106 million has been reclassified to “Financial expenses”; | |
• | “Increase in income tax receivable obligations” of $13 million has been reclassified to “Other expenses”; and | |
• | “Selling, general and administrative expenses” of $114 million have been reclassified to “Selling, marketing and distribution expenses” ($48 million) and “General and administration expenses” ($66 million) based on the nature of the expenses. |
• | “Other income (expense) net” of ($1 million) as reported by Graham Packaging on the face of the income statement has been reclassified to “Other expenses”; | |
• | “Asset impairment charges” of $1 million has been reclassified to “Other expenses”; | |
• | “Interest expense” of $36 million has been reclassified to “Financial expenses”; | |
• | “Increase in income tax receivable obligations” of $221 million has been reclassified to “Other expenses”; and | |
• | “Selling, general and administrative expenses” of $61 million have been reclassified to “Selling, marketing and distribution expenses” ($26 million) and “General and administration expenses” ($35 million) based on the nature of the expenses. |
(6) | Adjustments to Historical Graham Packaging Results on Conversion from U.S. GAAP to IFRS, Preliminary Fair Value and Other Adjustments for the Graham Packaging Acquisition |
107
Table of Contents
For the | ||||||||||||
Three Months | ||||||||||||
Ended | ||||||||||||
For the Year Ended | March 31, | |||||||||||
December 31, 2011 | 2011 | 2012 | ||||||||||
(In $ millions) | ||||||||||||
Income (loss) from continuing operations as reported under U.S. GAAP | $ | (269 | ) | $ | 8 | $ | — | |||||
Adjustments for the conversion from U.S. GAAP to IFRS | ||||||||||||
Employee benefits(a) | 1 | — | — | |||||||||
Income tax expense(e) | — | — | — | |||||||||
Change in results | 1 | — | — | |||||||||
Profit (loss) after income taxes under IFRS | $ | (268 | ) | $ | 8 | $ | — | |||||
(a) | Employee benefits |
For the | ||||||||||||
Three Months | ||||||||||||
Ended | ||||||||||||
For the Year Ended | March 31, | |||||||||||
December 31, 2011 | 2011 | 2012 | ||||||||||
(In $ millions) | ||||||||||||
Reversal of amortized prior service costs and net loss | $ | 1 | $ | — | $ | — | ||||||
Net adjustment to pension expense | 1 | — | — | |||||||||
Recognized as: | ||||||||||||
(Increase) decrease to general and administration expenses | 1 | — | — | |||||||||
Net adjustment to profit from continuing operations | $ | 1 | $ | — | $ | — | ||||||
108
Table of Contents
For the | ||||||||||||
Three Months | ||||||||||||
Ended | ||||||||||||
For the Year Ended | March 31, | |||||||||||
December 31, 2011 | 2011 | 2012 | ||||||||||
(In $ millions) | ||||||||||||
Elimination of historical interest, amortization of debt issuance costs and original issue discount on Graham Packaging’s senior secured credit facilities, a portion of the Graham Packaging 2017 Notes, a portion of the Graham Packaging 2018 Notes and a portion of the Graham Packaging Senior Subordinated Notes(i) | $ | 124 | $ | 46 | $ | — | ||||||
Amortization of fair value adjustment to existing Graham Packaging borrowings(ii) | 1 | — | — | |||||||||
Net adjustment to financial expenses | $ | 125 | $ | 46 | $ | — | ||||||
(i) | Represents the elimination of historical interest on Graham Packaging’s former senior secured credit facilities for the period from January 1, 2011 to March 31, 2011 and the period from January 1, 2011 to September 7, 2011 of $34 million and $92 million, the Graham Packaging 2017 Notes of $5 million and $13 million, the Graham Packaging 2018 Notes of $5 million and $13 million, and the Graham Packaging Senior Subordinated Notes of nil and $1 million, and amortization of the associated issuance costs and original issue discount of $2 million and $5 million, respectively. | |
(ii) | Represents the accretion to the non-cash interest expense on the amortization of the fair value adjustment to the Graham Packaging borrowings that remain outstanding following the Graham Packaging Transaction. |
Preliminary | Estimated | |||||
Type of Property, Plant and Equipment | Fair Values | Useful life | ||||
(In $ millions) | ||||||
Machinery and equipment | $ | 1,049 | 2-5 years | |||
Buildings | 224 | 4-15 years | ||||
Capital work in progress | 85 | Not applicable | ||||
Land | 43 | Indefinite | ||||
Preliminary fair value of property, plant and equipment | $ | 1,401 | ||||
Less historical property, plant and equipment after U.S. GAAP to IFRS adjustment | (1,205 | ) | ||||
Adjustment to property, plant and equipment | $ | 196 | ||||
109
Table of Contents
(In $ millions) | ||||
Estimated preliminary fair values | $ | 1,401 | ||
Effect of a 10% increase in property, plant and equipment | 1,541 | |||
Effect of a 10% decrease in property, plant and equipment | 1,261 |
An increase or decrease of 10% to the preliminary fair values of the acquired property, plant and equipment would result in a corresponding increase or decrease in depreciation expense by $27 million for the year ended December 31, 2011 and by $7 million for each of the three month periods ended March 31, 2011 and 2012. | ||
For the purpose of the pro forma income statements, depreciation has been calculated based on the revised fair value using the remaining estimated average useful lives of each class of asset. A change in the remaining estimated average useful lives of each class of property, plant and equipment would change depreciation expense. Using estimated average useful lives, an increase of one year in the remaining estimated average useful lives would decrease depreciation expense by $51 million in the year ended December 31, 2011 and by $13 million in each of the three month periods ended March 31, 2011 and 2012. A decrease of one year would increase depreciation expense by $88 million in the year ended December 31, 2011 and by $22 million in each of the three month periods ended March 31, 2011 and 2012. |
As part of its preliminary assessment of the purchase price accounting for the Graham Packaging Acquisition, management has identified on a preliminary basis the following significant identifiable intangible assets and assessed their preliminary fair values and estimated useful lives as follows: |
The Graham Packaging trade name has been valued as a business to business trade name with an indefinite life. |
Graham Packaging’s operations are characterized by contractual arrangements with customers for the supply of finished packaging products. The separately identifiable intangible asset reflects the estimated value that is attributable to the existing contractual arrangement and the value that is expected from the on-going relationship beyond the existing contractual period. |
Graham Packaging’s operation includes certain proprietary knowledge and processes that have been internally developed. The business operates in product categories where customers and end-users value the technology and innovation that Graham Packaging’s custom plastic containers offer as an alternative to traditional packaging materials. |
110
Table of Contents
Preliminary | Estimated | |||||
Type of Identifiable Intangible Assets | Fair Values | Useful life | ||||
(In $ millions) | ||||||
Trade names | $ | 250 | Indefinite | |||
Customer relationships | 1,574 | 18-22 years | ||||
Technology | 547 | 10-15 years | ||||
Land use right | 3 | 43 years | ||||
Preliminary fair value of identifiable intangible assets | 2,374 | |||||
Less existing intangible assets (excluding goodwill) after U.S. GAAP to IFRS adjustment | (210 | ) | ||||
Adjustment to identifiable intangible assets | $ | 2,164 | ||||
The table below illustrates the effect of a 10% increase or decrease to the preliminary fair values of the acquired identifiable intangible assets on the pro forma financial statements. Such increases or decreases would result in a corresponding but equal change in the preliminary value of goodwill. |
(In $ millions) | ||||
Estimated preliminary fair values | $ | 2,374 | ||
Effect of a 10% increase in identifiable intangible assets | 2,612 | |||
Effect of a 10% decrease in identifiable intangible assets | 2,137 |
An increase or decrease of 10% to the preliminary fair values of the acquired identifiable intangible assets would result in a corresponding increase or decrease in amortization expense by $11 million for the year ended December 31, 2011 and by $3 million for each of the three month periods ended March 31, 2011 and 2012. | ||
As a result of the preliminary assessment of the identifiable intangible assets, the estimated weighted useful life is 20 years. | ||
For the purpose of the pro forma income statements, amortization has been calculated based on the estimated average useful lives of the finite life intangible assets recognized on acquisition. A change in the remaining estimated average useful lives of each class of intangible asset would change amortization expense. Using estimated average useful lives, an increase of one year in the remaining estimated average useful lives would decrease amortization expense by $6 million in the year ended December 31, 2011 and by $2 million in each of the three month periods ended March 31, 2011 and 2012. A decrease of one year would increase amortization expense by $7 million in the year ended December 31, 2011 and by $2 million in each of the three month periods ended March 31, 2011 and 2012. | ||
Graham Packaging’s historical depreciation and amortization expense has been adjusted in the pro forma income statements based on preliminary estimated fair values of $1,401 million associated with property, plant and equipment, of which $1,273 million are depreciable over their estimated useful lives, and of $2,374 million associated with identifiable intangible assets, of which $2,124 million are amortizable over their respective estimated useful lives. To recognize the transaction as if it had been completed as of January 1, 2011, depreciation and amortization expense would increase in the pro forma combined |
111
Table of Contents
income statements for the year ended December 31, 2011 and for the three month periods ended March 31, 2011 and 2012, as follows: |
For the Year | For the Three | |||||||||||
Ended | Months Ended | |||||||||||
December 31, | March 31, | |||||||||||
2011 | 2011 | 2012 | ||||||||||
(In $ millions) | ||||||||||||
Amortization of intangible assets (excluding goodwill) | $ | (57 | ) | $ | (22 | ) | $ | — | ||||
Depreciation of property, plant and equipment | (54 | ) | (20 | ) | — | |||||||
Total | $ | (111 | ) | $ | (42 | ) | $ | — | ||||
Recognized in: | ||||||||||||
Cost of sales | $ | (75 | ) | $ | (29 | ) | $ | — | ||||
General and administration expenses | (36 | ) | (13 | ) | — | |||||||
Total | $ | (111 | ) | $ | (42 | ) | $ | — | ||||
Preliminary | ||||
Values on | ||||
Acquisition | ||||
(In $ millions) | ||||
Cash and cash equivalents | $ | 146 | ||
Trade and other receivables | 338 | |||
Inventories | 300 | |||
Current tax assets | 4 | |||
Assets held for sale | 7 | |||
Investments in associates and joint ventures | 1 | |||
Deferred tax assets | 8 | |||
Property, plant and equipment | 1,401 | |||
Intangible assets (excluding goodwill) | 2,374 | |||
Goodwill on acquisition | 1,565 | |||
Derivative assets | 9 | |||
Other current and non-current assets | 19 | |||
Trade and other payables | (693 | ) | ||
Current tax liabilities | (43 | ) | ||
Borrowings | (2,852 | ) | ||
Deferred tax liabilities | (588 | ) | ||
Provisions and employee benefits | (199 | ) | ||
Net assets acquired | $ | 1,797 | ||
(7) | The 2012 Refinancing Transactions |
112
Table of Contents
For the Three Months | ||||||||||||
For the Year Ended | Ended March 31, | |||||||||||
December 31, 2011 | 2011 | 2012 | ||||||||||
(In $ millions) | ||||||||||||
Interest expense on the old notes(i) | $ | (124 | ) | $ | (31 | ) | (15 | ) | ||||
Amortization of the issuance costs related to the old notes(ii) | (3 | ) | (1 | ) | — | |||||||
Net adjustment to financial expenses from the issuance of the old notes | (127 | ) | (32 | ) | (15 | ) | ||||||
Adjustment for interest expense on the remaining balance of the Graham Packaging 2017 Notes(iii) | 4 | — | — | |||||||||
Adjustment for interest expense on the remaining balance of the Graham Packaging 2018 Notes(iii) | 4 | — | — | |||||||||
Adjustment for interest expense on the Graham Packaging Senior Subordinated Notes(iii) | 28 | 6 | 7 | |||||||||
Adjustment for interest expense on the Pactiv 2012 Notes(iii) | 15 | 4 | 3 | |||||||||
Adjustment for the amortization of the issuance costs, original issue discounts, fair value adjustments and embedded derivatives on the remaining balance of the Graham Packaging 2017 Notes, the Graham Packaging 2018 Notes, the Graham Packaging Senior Subordinated Notes and the Pactiv 2012 Notes(iii) | (16 | ) | (2 | ) | 1 | |||||||
Net adjustment to financial expenses | $ | (92 | ) | $ | (24 | ) | $ | (4 | ) | |||
(i) | Reflects an interest rate of 9.875% on the principal amount of the old notes of $1,250 million. Interest will be paid in dollars. | |
(ii) | Reflects non-cash amortization expense of an estimated $34 million of debt issuance costs on the old notes. This non-cash expense has been calculated using the effective interest rate method. | |
(iii) | Reflects the adjustment to interest expense and non-cash amortization expense, with respect to the issuance costs, original issue discount/premium, fair value adjustments and embedded derivatives, associated with the remaining balance of the Graham Packaging Notes and the Pactiv 2012 Notes. |
(8) | Pro Forma RGHL Combined Group Depreciation and Amortization |
113
Table of Contents
For the Year | ||||||||||||
Ended | For the Three Months | |||||||||||
December 31, | Ended March 31, | |||||||||||
2011 | 2011 | 2012 | ||||||||||
(In $ millions) | ||||||||||||
RGHL Group | $ | 972 | $ | 203 | $ | 288 | ||||||
Dopaco | 8 | 5 | — | |||||||||
Graham Packaging | 254 | 95 | — | |||||||||
Total for the period | $ | 1,234 | $ | 303 | $ | 288 | ||||||
(9) | RGHL Group Borrowings |
(In $ millions) | ||||
Old notes(i) | $ | 1,222 | ||
August 2011 Senior Secured Notes(ii) | 1,469 | |||
August 2011 Senior Notes(iii) | 972 | |||
February 2011 Senior Secured Notes(iv) | 999 | |||
February 2011 Senior Notes(v) | 993 | |||
October 2010 Senior Secured Notes(vi) | 1,473 | |||
October 2010 Senior Notes(vii) | 1,467 | |||
May 2010 Notes(viii) | 981 | |||
2009 Notes(ix) | 1,663 | |||
Senior Secured Credit Facilities(x) | 4,491 | |||
2007 Senior Notes(xi) | 626 | |||
2007 Senior Subordinated Notes(xii) | 548 | |||
Existing Pactiv Indebtedness(xiii) | 797 | |||
New related party loan with Reynolds Treasury (NZ) Limited(xiv) | 24 | |||
Finance lease obligations | 28 | |||
Other borrowings | 33 | |||
Total borrowings | $ | 17,786 | ||
Fixed rate borrowings | $ | 13,235 | ||
Variable rate borrowings | 4,551 | |||
Total borrowings | $ | 17,786 | ||
Current borrowings | $ | 77 | ||
Non-current borrowings | 17,709 | |||
Total borrowings | $ | 17,786 | ||
(i) | Reflects the proceeds from the aggregate principal amount of $1,250 million of old notes, net of $34 million of debt issuance costs, plus $6 million of embedded derivatives. | |
(ii) | Reflects the proceeds from the aggregate principal amount of $1,500 million of August 2011 Senior Secured Notes, net of $10 million of original issue discount, $33 million of debt issuance costs, plus $12 million of embedded derivatives. |
114
Table of Contents
(iii) | Reflects the proceeds from the aggregate principal amount of $1,000 million of August 2011 Senior Notes, net of $7 million of original issue discount, $27 million of debt issuance costs, plus $6 million of embedded derivatives. | |
(iv) | Reflects the proceeds from the aggregate principal amount of $1,000 million of February 2011 Senior Secured Notes, net of $15 million of unamortized debt issuance costs, plus $14 million of embedded derivatives. | |
(v) | Reflects the proceeds from the aggregate principal amount of $1,000 million of February 2011 Senior Notes, net of $17 million of unamortized debt issuance costs, plus $10 million of embedded derivatives. | |
(vi) | Reflects the proceeds from the aggregate principal amount of $1,500 million of October 2010 Senior Secured Notes, net of $35 million of unamortized debt issuance costs, plus $8 million of embedded derivatives. | |
(vii) | Reflects the proceeds from the aggregate principal amount of $1,500 million of October 2010 Senior Notes, net of $42 million of unamortized debt issuance costs, plus $9 million of embedded derivatives. As a portion of the dollar denominated October 2010 Senior Notes were issued by the Lux issuer, which uses the euro as its functional currency, a portion of the proceeds of these notes are exposed to changes in foreign exchange rates. A 5% strengthening of the euro against the dollar at December, 31, 2011, March 31, 2011 and March 31, 2012 would have decreased financial expenses by $38 million, $33 million and $34 million, respectively, whereas a 5% weakening of the euro against the dollar would have increased financial expenses by $41 million, $37 million and $38 million, respectively. On translation of the euro functional currency results of the Lux issuer to the RGHL Group’s reporting currency, these changes would have an equal but offsetting effect on the foreign currency translation reserve, which is a component of equity. | |
(viii) | Reflects the proceeds from the aggregate principal amount of $1,000 million of May 2010 Notes, net of $27 million of unamortized debt issuance costs, plus $8 million of embedded derivatives. As a portion of the May 2010 Notes were issued by the Lux Issuer, which uses the euro as its functional currency, a portion of the proceeds of these notes are exposed to changes in foreign exchange rates. A 5% strengthening of the euro against the dollar at December 31, 2011, March 31, 2011 and March 31, 2012 would have decreased financial expenses by $25 million, $22 million and $22 million, respectively, whereas a 5% weakening of the euro against the dollar would have an increased financial expenses by $27 million, $25 million and $25 million, respectively. On translation of the euro functional currency results of the Lux issuer to the RGHL Group’s reporting currency, these changes would have an equal but offsetting effect on the foreign currency translation reserve, which is a component of equity. | |
(ix) | Reflects the proceeds from the aggregate principal amounts of $1,125 million and €450 million of 2009 Notes, net of $16 million of original issue discount and $57 million of unamortized debt issuance costs, plus $10 million of embedded derivatives. As a portion of the dollar denominated 2009 Notes were issued by the Lux Issuer, which uses the euro as its functional currency, a portion of the proceeds of these notes are exposed to changes in foreign exchange rates. A 5% strengthening of the euro against the dollar at December 31, 2011, March 31, 2011 and March 31, 2012 would have decreased financial expenses by $19 million, $18 million and $17 million, respectively, whereas a 5% weakening of the euro against the dollar would have an increased financial expenses by $21 million, $19 million and $20 million, respectively. On translation of the euro functional currency results of Lux issuer to the RGHL Group’s reporting currency, these changes would have an equal but offsetting effect on the foreign currency translation reserve, which is a component of equity. With reference to the euro denominated 2009 Notes, a 5% strengthening of the euro against the dollar at December 31, 2011, March 31, 2011 and March 31, 2012 would have decreased the foreign currency translation reserve, which is a component of equity, by $29 million, $32 million and $30 million, respectively, whereas a 5% weakening of the euro against the dollar would have an equal but opposite effect. | |
(x) | Reflects the balances outstanding under the Senior Secured Credit Facilities, net of $63 million of unamortized debt issuance costs and $18 million of original issue discount. Each 0.125% increase in the assumed interest rates used in the pro forma income statement would increase the incremental interest expense on the Dollar Tranche of the Senior Secured Credit Facilities by $5 million in the year ended |
115
Table of Contents
December 31, 2011, by $1 million in the three month period ended March 31, 2011 and by $1 million in the three month period ended March 31, 2012. Each 0.125% increase in the assumed interest rates used in the pro forma income statement would increase the incremental interest expense on the Euro Tranche of the Senior Secured Credit Facilities by less than $1 million in the year ended December 31, 2011, by less than $1 million in the three month period ended March 31, 2011 and by less than $1 million in the three month period ended March 31, 2012. As the interest rate assumed for the purposes of the pro forma financial information is at the LIBOR floor, a 0.125% decrease in the assumed interest rates used in the pro forma income statements would not change interest expense on the term loans under the Dollar Tranche of the Senior Secured Credit Facilities or the Euro Tranche of the Senior Secured Credit Facilities. As a portion of indebtedness under the Senior Secured Credit Facilities has been drawn in the euro by entities with the euro as their functional currency a 5% strengthening of the euro against the dollar at December 31, 2011, March 31, 2011 and March 31, 2012 would have decreased the foreign currency translation reserve, which is a component of equity, by $16 million, $17 million and $16 million, respectively, whereas a 5% weakening of the euro against the dollar would have an equal but opposite effect. | ||
(xi) | Reflects the proceeds from the aggregate principal amount of €480 million of 2007 Senior Notes, net of $15 million of unamortized debt issuance costs. As the 2007 Senior Notes have been issued as euro denominated notes by entities with the euro as their functional currency, a 5% strengthening of the euro against the dollar at December 31, 2011, March 31, 2011 and March 31, 2012 would have decreased the foreign currency translation reserve, which is a component of equity, by $31 million, $34 million and $32 million, respectively, whereas a 5% weakening of the euro against the dollar would have the opposite effect. | |
(xii) | Reflects the proceeds from the aggregate principal amount of €420 million of 2007 Senior Subordinated Notes, net of $13 million of unamortized debt issuance costs. As the 2007 Senior Subordinated Notes have been issued as euro denominated notes by entities with the euro as their functional currency, a 5% strengthening of the dollar against the euro at December 31, 2011, March 31, 2011 and March 31, 2012 would have decreased the foreign currency translation reserve, which is a component of equity, by $27 million, $30 million and $28 million, respectively, whereas a 5% weakening of the dollar against the euro would have the opposite effect. | |
(xiii) | Reflects the notes as previously issued by Pactiv. | |
(xiv) | Reflects the related party loan issued by Reynolds Treasury (NZ) Limited. |
116
Table of Contents
117
Table of Contents
118
Table of Contents
• | SIG — cartonboard, resin, aluminum | |
• | Evergreen — fiber, resin | |
• | Closures — resin | |
• | Reynolds Consumer Products — resin, aluminum | |
• | Pactiv Foodservice — resin, aluminum, paperboard | |
• | Graham Packaging — resin |
119
Table of Contents
120
Table of Contents
121
Table of Contents
122
Table of Contents
123
Table of Contents
124
Table of Contents
For the Three Month Period Ended March 31, | ||||||||||||||||||||||||
% of | % of | % | ||||||||||||||||||||||
2012(1) | Revenue | 2011(2) | Revenue | Change | Change | |||||||||||||||||||
(In $ million, except for %) | ||||||||||||||||||||||||
Revenue | 3,312 | 100 | % | 2,367 | 100 | % | 945 | 40 | % | |||||||||||||||
Cost of sales | (2,714 | ) | (82 | )% | (1,924 | ) | (81 | )% | (790 | ) | 41 | % | ||||||||||||
Gross profit | 598 | 18 | % | 443 | 19 | % | 155 | 35 | % | |||||||||||||||
Selling, marketing and distribution expense/General and administration expense | (293 | ) | (9 | )% | (234 | ) | (10 | )% | (59 | ) | 25 | % | ||||||||||||
Net other income (expense) | 21 | 1 | % | (34 | ) | (1 | )% | 55 | NM | |||||||||||||||
Share of profit of associates and joint ventures, net of income tax | 5 | — | % | 6 | — | % | (1 | ) | (17 | )% | ||||||||||||||
Profit from operating activities | 331 | 10 | % | 181 | 8 | % | 150 | 83 | % | |||||||||||||||
Financial income | 137 | 4 | % | 101 | 4 | % | 36 | 36 | % | |||||||||||||||
Financial expenses | (372 | ) | (11 | )% | (381 | ) | (16 | )% | 9 | (2 | )% | |||||||||||||
Net financial expenses | (235 | ) | (7 | )% | (280 | ) | (12 | )% | 45 | (16 | )% | |||||||||||||
Profit (loss) before income tax | 96 | 3 | % | (99 | ) | (4 | )% | 195 | NM | |||||||||||||||
Income tax benefit (expense) | (33 | ) | (1 | )% | 45 | 2 | % | (78 | ) | NM | ||||||||||||||
Profit (loss) after income tax | 63 | 2 | % | (54 | ) | (2 | )% | 117 | NM | |||||||||||||||
Depreciation and amortization | 288 | 9 | % | 203 | 9 | % | 85 | 42 | % | |||||||||||||||
RGHL Group EBITDA(3) | 619 | 19 | % | 384 | 16 | % | 235 | 61 | % | |||||||||||||||
RGHL Group Adjusted EBITDA(3) | 605 | 18 | % | 417 | 18 | % | 188 | 45 | % |
(1) | Pactiv Foodservice includes the results of operations of Dopaco for the three month period ended March 31, 2012. |
125
Table of Contents
(2) | Represents the results of operations of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the three month period ended March 31, 2011. The results of Graham Packaging and Dopaco are not included as those businesses were acquired on September 8, 2011 and May 2, 2011, respectively. | |
(3) | RGHL Group EBITDA is defined as profit from operations for the period plus income tax expenses, net financial expenses, depreciation of property, plant and equipment and investment properties and amortization of intangible assets. RGHL Group Adjusted EBITDA, a measure used by our management to measure operating performance, is defined as RGHL Group EBITDA, adjusted to exclude certain items of a significant or unusual nature, including but not limited to acquisition costs, non-cash pension income, restructuring costs, unrealized gains or losses on derivatives, gains or losses on the sale of non-strategic assets, asset impairments and write-downs and equity method profit not distributed in cash. EBITDA and Adjusted EBITDA are not presentations made in accordance with IFRS, are not measures of financial condition, liquidity or profitability and should not be considered as an alternative to profit from operations for the period determined in accordance with IFRS or operating cash flows determined in accordance with IFRS. The determination of Adjusted EBITDA contains a number of estimates and assumptions that may prove to be incorrect and differ materially from actual results. Refer to “Risk Factors.” Additionally, RGHL Group EBITDA and RGHL Group Adjusted EBITDA are not intended to be measures of free cash flow for management’s discretionary use, as they do not take into account certain items such as interest and principal payments on our indebtedness, working capital needs, tax payments, and capital expenditures. We believe that the inclusion of EBITDA and Adjusted EBITDA in this prospectus is appropriate to provide additional information to investors about our operating performance and to provide a measure of operating results unaffected by differences in capital structures, capital investment cycles and ages of related assets among otherwise comparable companies. We believe that issuers of high yield debt securities present EBITDA and Adjusted EBITDA because investors, analysts and rating agencies consider these measures useful. Because not all companies calculate EBITDA and Adjusted EBITDA identically, this presentation of EBITDA and Adjusted EBITDA may not be comparable to the similarly titled measures of other companies. |
126
Table of Contents
127
Table of Contents
128
Table of Contents
For the Three Month Period Ended | ||||||||
March 31, | ||||||||
2012(1) | 2011(2) | |||||||
(In $ million) | ||||||||
Profit from operating activities | 331 | 181 | ||||||
Depreciation and amortization | 288 | 203 | ||||||
EBITDA(3) | 619 | 384 | ||||||
Included in the RGHL Group EBITDA: | ||||||||
Asset impairment charges | 15 | — | ||||||
Business acquisition and integration costs | 20 | 2 | ||||||
Equity method profit not distributed in cash | (3 | ) | (4 | ) | ||||
Gain on sale of businesses | (66 | ) | — | |||||
Non-cash inventory charge | 9 | — | ||||||
Non-cash pension income | (13 | ) | (12 | ) | ||||
Operational process engineering-related consultancy costs | 2 | 5 | ||||||
Restructuring costs | 27 | 46 | ||||||
SEC registration costs | 4 | — | ||||||
Unrealized gain on derivatives | (9 | ) | (4 | ) | ||||
RGHL Group Adjusted EBITDA(3) | 605 | 417 | ||||||
Segment detail of Adjusted EBITDA: | ||||||||
SIG | $ | 110 | $ | 107 | ||||
Evergreen | 55 | 63 | ||||||
Closures | 42 | 38 | ||||||
Reynolds Consumer Products | 136 | 110 | ||||||
Pactiv Foodservice | 151 | 106 | ||||||
Graham Packaging | 130 | — | ||||||
Corporate/unallocated(4) | (19 | ) | (7 | ) | ||||
RGHL Group Adjusted EBITDA(3) | 605 | 417 | ||||||
(1) | Pactiv Foodservice includes the results of operations of Dopaco for the three month period ended March 31, 2012. | |
(2) | Represents the results of operations of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the three month period ended March 31, 2011. The results of Graham Packaging and Dopaco are not included as those businesses were acquired on September 8, 2011 and May 2, 2011, respectively. | |
(3) | RGHL Group EBITDA is defined as profit from operations for the period plus income tax expenses, net financial expenses, depreciation of property, plant and equipment and investment properties and amortization of intangible assets. RGHL Group Adjusted EBITDA, a measure used by our management to measure operating performance, is defined as RGHL Group EBITDA, adjusted to exclude certain items of a significant or unusual nature, including but not limited to acquisition costs, non-cash pension income, restructuring costs, unrealized gains or losses on derivatives, gains or losses on the sale of non-strategic assets, asset impairments and write-downs and equity method profit not distributed in cash. EBITDA and |
129
Table of Contents
Adjusted EBITDA are not presentations made in accordance with IFRS, are not measures of financial condition, liquidity or profitability and should not be considered as an alternative to profit from operations for the period determined in accordance with IFRS or operating cash flows determined in accordance with IFRS. The determination of Adjusted EBITDA contains a number of estimates and assumptions that may prove to be incorrect and differ materially from actual results. Refer to “Risk Factors.” Additionally, RGHL Group EBITDA and RGHL Group Adjusted EBITDA are not intended to be measures of free cash flow for management’s discretionary use, as they do not take into account certain items such as interest and principal payments on our indebtedness, working capital needs, tax payments, and capital expenditures. We believe that the inclusion of EBITDA and Adjusted EBITDA in this prospectus is appropriate to provide additional information to investors about our operating performance and to provide a measure of operating results unaffected by differences in capital structures, capital investment cycles and ages of related assets among otherwise comparable companies. We believe that issuers of high yield debt securities present EBITDA and Adjusted EBITDA because investors, analysts and rating agencies consider these measures useful. Because not all companies calculate EBITDA and Adjusted EBITDA identically, this presentation of EBITDA and Adjusted EBITDA may not be comparable to the similarly titled measures of other companies. | ||
(4) | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire RGHL Group and which are not part of a specific segment. It also includes eliminations of transactions and balances between segments. |
For the Three Month Period Ended March 31, | ||||||||||||||||||||||||
% of Segment | % of Segment | % | ||||||||||||||||||||||
2012 | Revenue | 2011 | Revenue | Change | Change | |||||||||||||||||||
(In $ million, except for %) | ||||||||||||||||||||||||
External revenue | 467 | 100 | % | 461 | 100 | % | 6 | 1 | % | |||||||||||||||
Inter-segment revenue | — | — | % | — | — | % | — | — | % | |||||||||||||||
Total segment revenue | 467 | 100 | % | 461 | 100 | % | 6 | 1 | % | |||||||||||||||
Cost of sales | (362 | ) | (78 | )% | (359 | ) | (78 | )% | (3 | ) | 1 | % | ||||||||||||
Gross profit | 105 | 22 | % | 102 | 22 | % | 3 | 3 | % | |||||||||||||||
Selling, marketing and distribution expenses/General and administration expenses | (61 | ) | (13 | )% | (64 | ) | (14 | )% | 3 | (5 | )% | |||||||||||||
Net other income (expense) | (11 | ) | (2 | )% | 4 | 1 | % | (15 | ) | NM | ||||||||||||||
Profit from operating activities | 38 | 8 | % | 48 | 10 | % | (10 | ) | (21 | )% | ||||||||||||||
SIG segment EBITDA | 100 | 21 | % | 110 | 24 | % | (10 | ) | (9 | )% | ||||||||||||||
SIG segment Adjusted EBITDA | 110 | 24 | % | 107 | 23 | % | 3 | 3 | % |
130
Table of Contents
For the Three Month Period Ended | ||||||||
March 31, | ||||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
Profit from operating activities | 38 | 48 | ||||||
Depreciation and amortization | 62 | 62 | ||||||
EBITDA | 100 | 110 | ||||||
Included in SIG segment EBITDA: | ||||||||
Equity method profit not distributed in cash | (3 | ) | (4 | ) | ||||
Restructuring costs | 16 | 1 | ||||||
Unrealized gain on derivatives | (3 | ) | — | |||||
SIG segment Adjusted EBITDA | 110 | 107 | ||||||
131
Table of Contents
For the Three Month Period Ended March 31, | ||||||||||||||||||||||||
% of Segment | % of Segment | % | ||||||||||||||||||||||
2012 | Revenue | 2011 | Revenue | Change | Change | |||||||||||||||||||
(In $ million, except for %) | ||||||||||||||||||||||||
External revenue | 386 | 96 | % | 382 | 98 | % | 4 | 1 | % | |||||||||||||||
Inter-segment revenue | 17 | 4 | % | 7 | 2 | % | 10 | 143 | % | |||||||||||||||
Total segment revenue | 403 | 100 | % | 389 | 100 | % | 14 | 4 | % | |||||||||||||||
Cost of sales | (348 | ) | (86 | )% | (326 | ) | (84 | )% | (22 | ) | 7 | % | ||||||||||||
Gross profit | 55 | 14 | % | 63 | 16 | % | (8 | ) | (13 | )% | ||||||||||||||
Selling, marketing and distribution expenses/General and administration expenses | (21 | ) | (5 | )% | (23 | ) | (6 | )% | 2 | (9 | )% | |||||||||||||
Net other income | 7 | 2 | % | 9 | 2 | % | (2 | ) | (22 | )% | ||||||||||||||
Profit from operating activities | 41 | 10 | % | 49 | 13 | % | (8 | ) | (16 | )% | ||||||||||||||
Evergreen segment EBITDA | 55 | 14 | % | 64 | 16 | % | (9 | ) | (14 | )% | ||||||||||||||
Evergreen segment Adjusted EBITDA | 55 | 14 | % | 63 | 16 | % | (8 | ) | (13 | )% |
132
Table of Contents
For the Three Month Period Ended | ||||||||
March 31, | ||||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
Profit from operating activities | 41 | 49 | ||||||
Depreciation and amortization | 14 | 15 | ||||||
EBITDA | 55 | 64 | ||||||
Included in Evergreen segment EBITDA: | ||||||||
Unrealized gain on derivatives | — | (1 | ) | |||||
Evergreen segment Adjusted EBITDA | 55 | 63 | ||||||
For the Three Month Period Ended March 31, | ||||||||||||||||||||||||
% of Segment | % of Segment | % | ||||||||||||||||||||||
2012 | Revenue | 2011 | Revenue | Change | Change | |||||||||||||||||||
(In $ million, except for %) | ||||||||||||||||||||||||
External revenue | 293 | 99 | % | 292 | 99 | % | 1 | — | % | |||||||||||||||
Inter-segment revenue | 3 | 1 | % | 3 | 1 | % | — | — | % | |||||||||||||||
Total segment revenue | 296 | 100 | % | 295 | 100 | % | 1 | — | % | |||||||||||||||
Cost of sales | (243 | ) | (82 | )% | (253 | ) | (86 | )% | 10 | (4 | )% | |||||||||||||
Gross profit | 53 | 18 | % | 42 | 14 | % | 11 | 26 | % | |||||||||||||||
Selling, marketing and distribution expenses/General and administration expenses | (31 | ) | (10 | )% | (23 | ) | (8 | )% | (8 | ) | 35 | % | ||||||||||||
Net other income (expense) | 5 | 2 | % | (1 | ) | — | % | 6 | NM | |||||||||||||||
Profit from operating activities | 27 | 9 | % | 18 | 6 | % | 9 | 50 | % | |||||||||||||||
Closures segment EBITDA | 46 | 16 | % | 37 | 13 | % | 9 | 24 | % | |||||||||||||||
Closures segment Adjusted EBITDA | 42 | 14 | % | 38 | 13 | % | 4 | 11 | % |
133
Table of Contents
134
Table of Contents
For the Three Month Period Ended | ||||||||
March 31, | ||||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
Profit from operating activities | 27 | 18 | ||||||
Depreciation and amortization | 19 | 19 | ||||||
EBITDA | 46 | 37 | ||||||
Included in Closures segment EBITDA: | ||||||||
Restructuring costs | — | 1 | ||||||
Unrealized gain on derivatives | (4 | ) | — | |||||
Closures segment Adjusted EBITDA | 42 | 38 | ||||||
For the Three Month Period Ended March 31, | ||||||||||||||||||||||||
% of Segment | % of Segment | % | ||||||||||||||||||||||
2012 | Revenue | 2011 | Revenue | Change | Change | |||||||||||||||||||
(In $ million, except for %) | ||||||||||||||||||||||||
External revenue | 555 | 97 | % | 529 | 98 | % | 26 | 5 | % | |||||||||||||||
Inter-segment revenue | 18 | 3 | % | 12 | 2 | % | 6 | 50 | % | |||||||||||||||
Total segment revenue | 573 | 100 | % | 541 | 100 | % | 32 | 6 | % | |||||||||||||||
Cost of sales | (415 | ) | (72 | )% | (413 | ) | (76 | )% | (2 | ) | — | % | ||||||||||||
Gross profit | 158 | 28 | % | 128 | 24 | % | 30 | 23 | % | |||||||||||||||
Selling, marketing and distribution expenses/General and administration expenses | (59 | ) | (10 | )% | (55 | ) | (10 | )% | (4 | ) | 7 | % | ||||||||||||
Net other income (expense) | 3 | 1 | % | (10 | ) | (2 | )% | 13 | NM | |||||||||||||||
Profit from operating activities | 102 | 18 | % | 63 | 12 | % | 39 | 62 | % | |||||||||||||||
Reynolds Consumer Products segment EBITDA | 134 | 23 | % | 100 | 18 | % | 34 | 34 | % | |||||||||||||||
Reynolds Consumer Products segment Adjusted EBITDA | 136 | 24 | % | 110 | 20 | % | 26 | 24 | % |
135
Table of Contents
136
Table of Contents
For the Three Month Period Ended | ||||||||
March 31, | ||||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
Profit from operating activities | 102 | 63 | ||||||
Depreciation and amortization | 32 | 37 | ||||||
EBITDA | 134 | 100 | ||||||
Included in Reynolds Consumer Products segment EBITDA: | ||||||||
Business acquisition and integration costs | 1 | — | ||||||
Non-cash inventory charge | 3 | — | ||||||
Non-cash pension expense | — | 1 | ||||||
Operational process engineering-related consultancy costs | — | 1 | ||||||
Restructuring costs | — | 9 | ||||||
Unrealized gain on derivatives | (2 | ) | (1 | ) | ||||
Reynolds Consumer Products segment Adjusted EBITDA | 136 | 110 | ||||||
For the Three Month Period Ended March 31, | ||||||||||||||||||||||||
% of Segment | % of Segment | % | ||||||||||||||||||||||
2012 | Revenue | 2011(1) | Revenue | Change | Change | |||||||||||||||||||
(In $ million, except for %) | ||||||||||||||||||||||||
External revenue | 816 | 89 | % | 703 | 86 | % | 113 | 16 | % | |||||||||||||||
Inter-segment revenue | 104 | 11 | % | 114 | 14 | % | (10 | ) | (9 | )% | ||||||||||||||
Total segment revenue | 920 | 100 | % | 817 | 100 | % | 103 | 13 | % | |||||||||||||||
Cost of sales | (774 | ) | (84 | )% | (709 | ) | (87 | )% | (65 | ) | 9 | % | ||||||||||||
Gross profit | 146 | 16 | % | 108 | 13 | % | 38 | 35 | % | |||||||||||||||
Selling, marketing and distribution expenses/General and administration expenses | (72 | ) | (8 | )% | (75 | ) | (9 | )% | 3 | (4 | )% | |||||||||||||
Net other income (expense) | 43 | 5 | % | (25 | ) | (3 | )% | 68 | NM | |||||||||||||||
Profit from operating activities | 117 | 13 | % | 8 | 1 | % | 109 | 1,363 | % | |||||||||||||||
Pactiv Foodservice segment EBITDA | 185 | 20 | % | 78 | 10 | % | 107 | 137 | % | |||||||||||||||
Pactiv Foodservice segment Adjusted EBITDA | 151 | 16 | % | 106 | 13 | % | 45 | 42 | % |
(1) | Inter-segment revenue for the three month period ended March 31, 2011 has been revised to conform to the presentation of the three month period ended March 31, 2012. Refer to note 2 of the RGHL Group’s interim unaudited condensed financial statements included elsewhere in this prospectus for additional information. |
137
Table of Contents
138
Table of Contents
For the Three Month Period Ended | ||||||||
March 31, | ||||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
Profit from operating activities | 117 | 8 | ||||||
Depreciation and amortization | 68 | 70 | ||||||
EBITDA | 185 | 78 | ||||||
Included in Pactiv Foodservice segment EBITDA: | ||||||||
Asset impairment charges | 10 | — | ||||||
Business acquisition and integration costs | 11 | 2 | ||||||
Gain on sale of businesses | (66 | ) | — | |||||
Non-cash pension expense | — | 2 | ||||||
Non-cash inventory charge | 6 | — | ||||||
Operational process engineering-related consultancy costs | 2 | 3 | ||||||
Restructuring costs | 3 | 23 | ||||||
Unrealized gain on derivatives | — | (2 | ) | |||||
Pactiv Foodservice segment Adjusted EBITDA | 151 | 106 | ||||||
139
Table of Contents
For the Three Month | ||||||||
Period Ended | % of Segment | |||||||
March 31, 2012 | Revenue | |||||||
(In $ million, except for %) | ||||||||
External revenue | 795 | 100 | % | |||||
Inter-segment revenue | — | — | % | |||||
Total segment revenue | 795 | 100 | % | |||||
Cost of sales | (712 | ) | (90 | )% | ||||
Gross profit | 83 | 10 | % | |||||
Selling, marketing and distribution expenses/General and administration expenses | (45 | ) | (6 | )% | ||||
Net other expense | (20 | ) | (3 | )% | ||||
Profit from operating activities | 18 | 2 | % | |||||
Graham Packaging segment EBITDA | 111 | 14 | % | |||||
Graham Packaging segment Adjusted EBITDA | 130 | 16 | % |
140
Table of Contents
141
Table of Contents
For the Three | ||||
Month Period | ||||
Ended | ||||
March 31, 2012 | ||||
(In $ million) | ||||
Profit from operating activities | 18 | |||
Depreciation and amortization | 93 | |||
EBITDA | 111 | |||
Included in Graham Packaging segment EBITDA: | ||||
Asset impairment charges | 5 | |||
Business acquisition and integration costs | 6 | |||
Restructuring costs | 8 | |||
Graham Packaging segment Adjusted EBITDA | 130 | |||
For the Year Ended December 31, | ||||||||||||||||||||||||
% of | % of | % | ||||||||||||||||||||||
2011(1) | Revenue | 2010(2) | Revenue | Change | Change | |||||||||||||||||||
(in $ million, except for %) | ||||||||||||||||||||||||
Revenue | 11,789 | 100 | % | 6,774 | 100 | % | 5,015 | 74 | % | |||||||||||||||
Cost of sales | (9,725 | ) | (82 | )% | (5,524 | ) | (82 | )% | (4,201 | ) | 76 | % | ||||||||||||
Gross profit | 2,064 | 18 | % | 1,250 | 18 | % | 814 | 65 | % | |||||||||||||||
Selling, marketing and distribution expense/General and administration expense | (975 | ) | (8 | )% | (623 | ) | (9 | )% | (352 | ) | 57 | % | ||||||||||||
Net other income (expenses) | (181 | ) | (2 | )% | 22 | — | % | (203 | ) | NM | ||||||||||||||
Share of profit of associates and joint ventures, net of income tax | 17 | — | % | 18 | — | % | (1 | ) | (6 | )% | ||||||||||||||
Profit from operating activities | 925 | 8 | % | 667 | 10 | % | 258 | 39 | % | |||||||||||||||
Financial income | 22 | — | % | 66 | 1 | % | (44 | ) | (67 | )% | ||||||||||||||
Financial expenses | (1,420 | ) | (12 | )% | (752 | ) | (11 | )% | (668 | ) | 89 | % | ||||||||||||
Net financial expenses | (1,398 | ) | (12 | )% | (686 | ) | (10 | )% | (712 | ) | 104 | % | ||||||||||||
Loss before income tax | (473 | ) | (4 | )% | (19 | ) | — | % | (454 | ) | NM | |||||||||||||
Income tax benefit (expense) | 56 | — | % | (78 | ) | (1 | )% | 134 | NM | |||||||||||||||
Loss after income tax | (417 | ) | (4 | )% | (97 | ) | (1 | )% | (320 | ) | 330 | % | ||||||||||||
Depreciation and amortization | 972 | 8 | % | 504 | �� | 7 | % | 468 | 93 | % | ||||||||||||||
RGHL Group EBITDA(3) | 1,897 | 16 | % | 1,171 | 17 | % | 726 | 62 | % | |||||||||||||||
RGHL Group Adjusted EBITDA(3) | 2,124 | 18 | % | 1,251 | 18 | % | 873 | 70 | % |
(1) | Represents the results of operations of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the full year ended December 31, 2011, the results of Graham Packaging from September 8, 2011 to December 31, 2011 and the results of Dopaco from May 2, 2011 to December 31, 2011. Reynolds Consumer Products and Pactiv Foodservice include the results of operations of the Hefty |
142
Table of Contents
consumer products and Pactiv foodservice packaging businesses, respectively, for the full year ended December 31, 2011. | ||
(2) | Represents the results of operations of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the full year ended December 31, 2010. Reynolds Consumer Products and Pactiv Foodservice include the results of operations of the Hefty consumer products and Pactiv foodservice packaging businesses, respectively, for the period from November 16, 2010 to December 31, 2010. The results of Graham Packaging and Dopaco are not included as those businesses were acquired on September 8, 2011 and May 2, 2011, respectively. | |
(3) | RGHL Group EBITDA is defined as profit from operations for the period plus income tax expenses, net financial expenses, depreciation of property, plant and equipment and investment properties and amortization of intangible assets. RGHL Group Adjusted EBITDA, a measure used by our management to measure operating performance, is defined as RGHL Group EBITDA, adjusted to exclude certain items of a significant or unusual nature, including but not limited to acquisition costs, non-cash pension income, restructuring costs, unrealized gains or losses on derivatives, gains or losses on the sale of non-strategic assets, asset impairments and write downs and equity method profit not distributed in cash. EBITDA and Adjusted EBITDA are not presentations made in accordance with IFRS, are not measures of financial condition, liquidity or profitability and should not be considered as an alternative to profit from operations for the period determined in accordance with IFRS or operating cash flows determined in accordance with IFRS. The determination of Adjusted EBITDA contains a number of estimates and assumptions that may prove to be incorrect and differ materially from actual results. Refer to “Risk Factors.” Additionally, RGHL Group EBITDA and RGHL Group Adjusted EBITDA are not intended to be measures of free cash flow for management’s discretionary use, as they do not take into account certain items such as interest and principal payments on our indebtedness, working capital needs, tax payments, and capital expenditures. We believe that the inclusion of EBITDA and Adjusted EBITDA in this prospectus is appropriate to provide additional information to investors about our operating performance and to provide a measure of operating results unaffected by differences in capital structures, capital investment cycles and ages of related assets among otherwise comparable companies. We additionally believe that issuers of high yield debt securities also present EBITDA and Adjusted EBITDA because investors, analysts and rating agencies consider these measures useful. Because not all companies calculate EBITDA and Adjusted EBITDA identically, this presentation of EBITDA and Adjusted EBITDA may not be comparable to the similarly titled measures of other companies. |
143
Table of Contents
144
Table of Contents
145
Table of Contents
For the Year Ended | ||||||||
December 31 | ||||||||
2011(1) | 2010(2) | |||||||
(In $ million) | ||||||||
Profit from operating activities | 925 | 667 | ||||||
Depreciation and amortization | 972 | 504 | ||||||
EBITDA(3) | 1,897 | 1,171 | ||||||
Included in the RGHL Group EBITDA: | ||||||||
Adjustment related to settlement of a lease obligation | — | (2 | ) | |||||
Asset impairment charges | 12 | 28 | ||||||
Black Liquor Credit | — | (10 | ) | |||||
Business acquisition and integration costs | 85 | 12 | ||||||
Business interruption costs | 2 | 2 | ||||||
Change in control payment | 12 | — | ||||||
CSI Americas gain on acquisition | — | (10 | ) | |||||
Gain on modification of retiree medical plan benefits | (25 | ) | — | |||||
Equity method profit not distributed in cash | (10 | ) | (14 | ) | ||||
Gain on sale of businesses and investment properties | (5 | ) | (16 | ) | ||||
Impact of purchase price accounting on inventories and leases | 32 | 63 | ||||||
Non-cash pension income | (42 | ) | (5 | ) | ||||
Non-cash inventory charge | 3 | — | ||||||
Operational process engineering-related consultancy costs | 42 | 8 | ||||||
Related party management fees | — | 1 | ||||||
Restructuring costs | 88 | 9 | ||||||
SEC registration costs | 6 | — | ||||||
Termination of supply agreement | — | 7 | ||||||
Unrealized (gain) loss on derivatives | 26 | (3 | ) | |||||
VAT and custom duties on historical imports | 1 | 10 | ||||||
RGHL Group Adjusted EBITDA(3) | 2,124 | 1,251 | ||||||
Segment detail of Adjusted EBITDA: | ||||||||
SIG | 483 | 513 | ||||||
Evergreen | 217 | 196 | ||||||
Closures | 195 | 170 | ||||||
Reynolds Consumer Products | 556 | 299 | ||||||
Pactiv Foodservice | 549 | 81 | ||||||
Graham Packaging | 156 | — | ||||||
Corporate/unallocated | (32 | ) | (8 | ) | ||||
RGHL Group Adjusted EBITDA(3) | 2,124 | 1,251 | ||||||
(1) | Represents the results of operations of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the full year ended December 31, 2011, the results of Graham Packaging from September 8, 2011 to December 31, 2011 and the results of Dopaco from May 2, 2011 to December 31, 2011. Reynolds Consumer Products and Pactiv Foodservice include the results of operations of the Hefty |
146
Table of Contents
consumer products and Pactiv foodservice packaging businesses, respectively, for the full year ended December 31, 2011. | ||
(2) | Represents the results of operations of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the full year ended December 31, 2010. Reynolds Consumer Products and Pactiv Foodservice include the results of operations of the Hefty consumer products and Pactiv foodservice packaging businesses, respectively, for the period from November 16, 2010 to December 31, 2010. The results of Graham Packaging and Dopaco are not included as those businesses were acquired on September 8, 2011 and May 2, 2011, respectively. | |
(3) | RGHL Group EBITDA is defined as profit (loss) from continuing operations for the period plus income tax expenses, net financial expenses, depreciation of property, plant and equipment and investment properties and amortization of intangible assets. RGHL Group Adjusted EBITDA, a measure used by our management to measure operating performance, is defined as RGHL Group EBITDA, adjusted to exclude certain items of a significant or unusual nature, including but not limited to acquisition costs, non-cash pension income, restructuring costs, unrealized gains or losses on derivatives, gains or losses on the sale of non-strategic assets, asset impairments and write-downs and equity method profit not distributed in cash. EBITDA and Adjusted EBITDA are not presentations made in accordance with IFRS, are not measures of financial condition, liquidity or profitability and should not be considered as an alternative to profit (loss) from continuing operations for the period determined in accordance with IFRS or operating cash flows determined in accordance with IFRS. The determination of Adjusted EBITDA contains a number of estimates and assumptions that may prove to be incorrect and differ materially from actual results. Refer to “Risk Factors.” Additionally, RGHL Group EBITDA and RGHL Group Adjusted EBITDA are not intended to be measures of free cash flow for management’s discretionary use, as they do not take into account certain items such as interest and principal payments on our indebtedness, depreciation and amortization expense, working capital needs, tax payments, and capital expenditures. We believe that the inclusion of EBITDA and Adjusted EBITDA in this prospectus is appropriate to provide additional information to investors about our operating performance and to provide a measure of operating results unaffected by differences in capital structures, capital investment cycles and ages of related assets among otherwise comparable companies. We additionally believe that issuers of high yield debt securities also present EBITDA, Adjusted EBITDA and other pro forma measures of Adjusted EBITDA because investors, analysts and rating agencies consider these measures useful. Because not all companies calculate EBITDA and Adjusted EBITDA identically, this presentation of EBITDA and Adjusted EBITDA may not be comparable to the similarly titled measures of other companies. |
For the Year Ended December 31, | ||||||||||||||||||||||||
% of | % of | |||||||||||||||||||||||
Segment | Segment | |||||||||||||||||||||||
2011 | Revenue | 2010 | Revenue | Change | % Change | |||||||||||||||||||
(In $ million, except for %) | ||||||||||||||||||||||||
Segment revenue | 2,036 | 100 | % | 1,846 | 100 | % | 190 | 10 | % | |||||||||||||||
Cost of sales | (1,597 | ) | (78 | )% | (1,382 | ) | (75 | )% | (215 | ) | 16 | % | ||||||||||||
Gross profit | 439 | 22 | % | 464 | 25 | % | (25 | ) | (5 | )% | ||||||||||||||
Selling, marketing and distribution expense/General and administration | (260 | ) | (13 | )% | (235 | ) | (13 | )% | (25 | ) | 11 | % | ||||||||||||
Net other income | 26 | 1 | % | 22 | 1 | % | 4 | 18 | % | |||||||||||||||
Profit from operating activities | 220 | 11 | % | 267 | 14 | % | (47 | ) | (18 | )% | ||||||||||||||
SIG segment EBITDA | 480 | 24 | % | 510 | 28 | % | (30 | ) | (6 | )% | ||||||||||||||
SIG segment Adjusted EBITDA | 483 | 24 | % | 513 | 28 | % | (30 | ) | (6 | )% |
147
Table of Contents
148
Table of Contents
For the | ||||||||
Year Ended | ||||||||
December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Profit from operating activities | 220 | 267 | ||||||
Depreciation and amortization | 260 | 243 | ||||||
EBITDA | �� | 480 | 510 | |||||
Included in SIG segment EBITDA: | ||||||||
Asset impairment charges (reversals) | 4 | (1 | ) | |||||
Business interruption costs | 2 | — | ||||||
Equity method profit not distributed in cash | (8 | ) | (11 | ) | ||||
Gain on sale of businesses and investment properties | — | (6 | ) | |||||
Restructuring costs | 2 | 11 | ||||||
Unrealized loss on derivatives | 2 | — | ||||||
VAT and custom duties on historical imports | 1 | 10 | ||||||
SIG segment Adjusted EBITDA | 483 | 513 | ||||||
For the Year Ended December 31, | ||||||||||||||||||||||||
% of | % of | |||||||||||||||||||||||
Segment | Segment | |||||||||||||||||||||||
2011 | Revenue | 2010 | Revenue | Change | % Change | |||||||||||||||||||
(In $ million, except for %) | ||||||||||||||||||||||||
Segment revenue | 1,603 | 100 | % | 1,583 | 100 | % | 20 | 1 | % | |||||||||||||||
Cost of sales | (1,379 | ) | (86 | )% | (1,374 | ) | (87 | )% | (5 | ) | — | % | ||||||||||||
Gross profit | 224 | 14 | % | 209 | 13 | % | 15 | 7 | % | |||||||||||||||
Selling, marketing and distribution expense/General and administration expense | (102 | ) | (6 | )% | (94 | ) | (6 | )% | (8 | ) | 9 | % | ||||||||||||
Net other income | 33 | 2 | % | 27 | 2 | % | 6 | 22 | % | |||||||||||||||
Profit from operating activities | 157 | 10 | % | 144 | 9 | % | 13 | 9 | % | |||||||||||||||
Evergreen segment EBITDA | 217 | 14 | % | 206 | 13 | % | 11 | 5 | % | |||||||||||||||
Evergreen segment Adjusted EBITDA | 217 | 14 | % | 196 | 12 | % | 21 | 11 | % |
149
Table of Contents
150
Table of Contents
For the | ||||||||
Year Ended | ||||||||
December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Profit from operating activities | 157 | 144 | ||||||
Depreciation and amortization | 60 | 62 | ||||||
EBITDA | 217 | 206 | ||||||
Included in Evergreen segment EBITDA: | ||||||||
Black Liquor Credit | — | (10 | ) | |||||
Business acquisition costs | — | 1 | ||||||
Equity method profit not distributed in cash | (2 | ) | (3 | ) | ||||
Gain on sale of businesses and investment properties | — | (2 | ) | |||||
Operational process engineering-related consultancy costs | — | 2 | ||||||
Related party management fees | — | 1 | ||||||
Unrealized loss on derivatives | 2 | 1 | ||||||
Evergreen segment Adjusted EBITDA | 217 | 196 | ||||||
For the Year Ended December 31, | ||||||||||||||||||||||||
% of | % of | |||||||||||||||||||||||
Segment | Segment | |||||||||||||||||||||||
2011 | Revenue | 2010 | Revenue | Change | % Change | |||||||||||||||||||
(In $ million, except for %) | ||||||||||||||||||||||||
Segment revenue | 1,329 | 100 | % | 1,174 | 100 | % | 155 | 13% | ||||||||||||||||
Cost of sales | (1,122 | ) | (84 | )% | (989 | ) | (84 | )% | (133 | ) | 13% | |||||||||||||
Gross profit | 207 | 16 | % | 185 | 16 | % | 22 | 12% | ||||||||||||||||
Selling, marketing and distribution expense/General and administration expense | (95 | ) | (7 | )% | (96 | ) | (8 | )% | 1 | (1)% | ||||||||||||||
Net other income (expense) | (2 | ) | — | % | 7 | 1 | % | (9 | ) | NM | ||||||||||||||
Profit from operating activities | 110 | 8 | % | 96 | 8 | % | 14 | 15% | ||||||||||||||||
Closures segment EBITDA | 191 | 14 | % | 175 | 15 | % | 16 | 9% | ||||||||||||||||
Closures segment Adjusted EBITDA | 195 | 15 | % | 170 | 14 | % | 25 | 15% |
151
Table of Contents
152
Table of Contents
For the Year Ended | ||||||||
December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Profit from operating activities | 110 | 96 | ||||||
Depreciation and amortization | 81 | 79 | ||||||
EBITDA | 191 | 175 | ||||||
Included in Closures segment EBITDA: | ||||||||
Asset impairment charges | 1 | — | ||||||
Business acquisition costs | — | 1 | ||||||
Business interruption costs | 1 | 2 | ||||||
CSI Americas gain on acquisition | — | (10 | ) | |||||
Gain on sale of business | (5 | ) | — | |||||
Restructuring costs | 5 | 3 | ||||||
Unrealized (gain) loss on derivatives | 2 | (1 | ) | |||||
Closures segment Adjusted EBITDA | 195 | 170 | ||||||
For the Year ended December 31, | ||||||||||||||||||||||||
% of | % of | |||||||||||||||||||||||
Segment | Segment | % | ||||||||||||||||||||||
2011 | Revenue | 2010 | Revenue | Change | Change | |||||||||||||||||||
(In $ million, except for %) | ||||||||||||||||||||||||
Segment revenue | 2,559 | 100 | % | 1,378 | 100 | % | 1,181 | 86% | ||||||||||||||||
Cost of sales | (1,948 | ) | (76 | )% | (1,051 | ) | (76 | )% | (897 | ) | 85% | |||||||||||||
Gross profit | 611 | 24 | % | 327 | 24 | % | 284 | 87% | ||||||||||||||||
Selling, marketing and distribution expense/General and administration expense | (215 | ) | (8 | )% | (116 | ) | (8 | )% | (99 | ) | 85% | |||||||||||||
Net other income (expense) | (43 | ) | (2 | )% | 3 | — | % | (46 | ) | NM | ||||||||||||||
Profit from operating activities | 353 | 14 | % | 214 | 16 | % | 139 | 65% | ||||||||||||||||
Reynolds Consumer Products segment EBITDA | 503 | 20 | % | 276 | 20 | % | 227 | 82% | ||||||||||||||||
Reynolds Consumer Products segment Adjusted EBITDA | 556 | 22 | % | 299 | 22 | % | 257 | 86% |
153
Table of Contents
154
Table of Contents
155
Table of Contents
For the Year Ended | ||||||||
December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Profit from operating activities | 353 | 214 | ||||||
Depreciation and amortization | 150 | 62 | ||||||
EBITDA | 503 | 276 | ||||||
Included in Reynolds Consumer Products segment EBITDA: | ||||||||
Adjustment related to settlement of a lease obligation | — | (2 | ) | |||||
Business acquisition and integration costs | 5 | — | ||||||
Business interruption recoveries | (1 | ) | — | |||||
Impact of purchase price accounting on inventories and leases | — | 25 | ||||||
Non-cash pension expense | 3 | — | ||||||
Non-cash inventory charge | 1 | — | ||||||
Operational process engineering-related consultancy costs | 17 | 6 | ||||||
Restructuring costs (recoveries) | 11 | (4 | ) | |||||
Unrealized (gain) loss on derivatives | 17 | (2 | ) | |||||
Reynolds Consumer Products segment Adjusted EBITDA | 556 | 299 | ||||||
For the Year Ended December 31, | ||||||||||||||||||||||||
% of | % of | |||||||||||||||||||||||
Segment | Segment | % | ||||||||||||||||||||||
2011 | Revenue | 2010 | Revenue | Change | Change | |||||||||||||||||||
(In $ million, except for %) | ||||||||||||||||||||||||
Segment revenue | 3,448 | 100 | % | 924 | 100 | % | 2,524 | 273 | % | |||||||||||||||
Cost of sales | (2,924 | ) | (85 | )% | (859 | ) | (93 | )% | (2,065 | ) | 240 | % | ||||||||||||
Gross profit | 524 | 15 | % | 65 | 7 | % | 459 | 706 | % | |||||||||||||||
Selling, marketing and distribution expense/General and administration expense | (278 | ) | (8 | )% | (80 | ) | (9 | )% | (198 | ) | 248 | % | ||||||||||||
Net other expense | (124 | ) | (4 | )% | (26 | ) | (3 | )% | (98 | ) | 377 | % | ||||||||||||
Profit (loss) from operating activities | 122 | 4 | % | (41 | ) | (4 | )% | 163 | NM | |||||||||||||||
Pactiv Foodservice segment EBITDA | 414 | 12 | % | 17 | 2 | % | 397 | NM | ||||||||||||||||
Pactiv Foodservice segment Adjusted EBITDA | 549 | 16 | % | 81 | 9 | % | 468 | 578 | % |
156
Table of Contents
157
Table of Contents
158
Table of Contents
159
Table of Contents
For the year | ||||||||
ended | ||||||||
December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Profit (loss) from operating activities | 122 | (41 | ) | |||||
Depreciation and amortization | 292 | 58 | ||||||
EBITDA | 414 | 17 | ||||||
Included in Pactiv Foodservice segment EBITDA: | ||||||||
Asset impairment charges | 7 | 29 | ||||||
Business acquisition and integration costs | 45 | — | ||||||
Gain on sale of businesses and investment properties | — | (8 | ) | |||||
Impact of purchase price accounting on inventories and leases | 5 | 38 | ||||||
Non-cash pension expense | 4 | — | ||||||
Non-cash inventory charge | 2 | — | ||||||
Operational process engineering-related consultancy costs | 21 | — | ||||||
Restructuring costs (recoveries) | 48 | (1 | ) | |||||
Termination of supply agreement | — | 7 | ||||||
Unrealized (gain) loss on derivatives | 3 | (1 | ) | |||||
Pactiv Foodservice segment Adjusted EBITDA | 549 | 81 | ||||||
For the | ||||||||
period ended | % of segment | |||||||
(In $ million, except for %) | December 31, 2011 | revenue | ||||||
Segment revenue | $ | 967 | 100 | % | ||||
Cost of sales | (905 | ) | (94 | )% | ||||
Gross profit | 62 | 6 | % | |||||
Selling, marketing and distribution expense/General and administration expense | (72 | ) | (7 | )% | ||||
Net other expense | (14 | ) | (1 | )% | ||||
Loss from operating activities | (24 | ) | (2 | )% | ||||
Graham Packaging segment EBITDA | 105 | 11 | % | |||||
Graham Packaging segment Adjusted EBITDA | 156 | 16 | % |
160
Table of Contents
161
Table of Contents
For the period ended | ||||
December 31, 2011 | ||||
(In $ million) | ||||
Loss from operating activities | (24 | ) | ||
Depreciation and amortization | 129 | |||
EBITDA | 105 | |||
Included in Graham Packaging segment EBITDA: | ||||
Business acquisition and integration costs | 9 | |||
Change in control payments | 12 | |||
Impact of purchase price accounting on inventories and leases | 27 | |||
Restructuring costs | 3 | |||
Graham Packaging segment Adjusted EBITDA | 156 | |||
162
Table of Contents
For the Year Ended December 31, | ||||||||||||||||||||||||
% of | % of | % | ||||||||||||||||||||||
2010(1) | Revenue | 2009(2) | Revenue | Change | Change | |||||||||||||||||||
(In $ million, except for %) | ||||||||||||||||||||||||
Revenue | 6,774 | 100 | % | 5,910 | 100 | % | 864 | 15 | % | |||||||||||||||
Cost of sales | (5,524 | ) | (82 | )% | (4,691 | ) | (79 | )% | (833 | ) | 18 | % | ||||||||||||
Gross profit | 1,250 | 18 | % | 1,219 | 21 | % | 31 | 3 | % | |||||||||||||||
Selling, marketing and distribution expenses/General and administration expenses | (623 | ) | (9 | )% | (577 | ) | (10 | )% | (46 | ) | 8 | % | ||||||||||||
Other income | 22 | — | % | 105 | 2 | % | (83 | ) | (79 | )% | ||||||||||||||
Share of profit of associates and joint ventures, net of income tax | 18 | — | % | 11 | — | % | 7 | 64 | % | |||||||||||||||
Profit from operating activities | 667 | 10 | % | 758 | 13 | % | (91 | ) | (12 | )% | ||||||||||||||
Financial income | 66 | 1 | % | 21 | — | % | 45 | 214 | % | |||||||||||||||
Financial expenses | (752 | ) | (11 | )% | (513 | ) | (9 | )% | (239 | ) | 47 | % | ||||||||||||
Net financial expenses | (686 | ) | (10 | )% | (492 | ) | (8 | )% | (194 | ) | 39 | % | ||||||||||||
Profit (loss) before income tax | (19 | ) | — | % | 266 | 5 | % | (285 | ) | NM | ||||||||||||||
Income tax expense | (78 | ) | (1 | )% | (149 | ) | (3 | )% | 71 | (48 | )% | |||||||||||||
Profit (loss) for the period | (97 | ) | (1 | )% | 117 | 2 | % | (214 | ) | NM | ||||||||||||||
Depreciation and amortization | 504 | 7 | % | 502 | 8 | % | 2 | — | % | |||||||||||||||
RGHL Group EBITDA(3) | 1,171 | 17 | % | 1,260 | 21 | % | (89 | ) | (7 | )% | ||||||||||||||
RGHL Group Adjusted EBITDA(3) | 1,251 | 18 | % | 1,130 | 19 | % | 121 | 11 | % |
(1) | Represents the results of operations of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the full year ended December 31, 2010. Reynolds Consumer Products and Pactiv Foodservice include the results of operations of the Hefty consumer products and Pactiv foodservice packaging businesses, respectively, for the period from November 16, 2010 to December 31, 2010. | |
(2) | Represents the results of operations of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the full year ended December 31, 2009. | |
(3) | RGHL Group EBITDA is defined as profit (loss) from continuing operations for the period plus income tax expenses, net financial expenses, depreciation of property, plant and equipment and investment properties and amortization of intangible assets. RGHL Group Adjusted EBITDA, a measure used by our management to measure operating performance, is defined as RGHL Group EBITDA, adjusted to exclude certain items of a significant or unusual nature, including but not limited to acquisition costs, non-cash pension income, restructuring costs, unrealized gains or losses on derivatives, gains or losses on the sale of non-strategic assets, asset impairments and write-downs and equity method profit not distributed in cash. EBITDA and Adjusted EBITDA are not presentations made in accordance with IFRS, are not measures of financial condition, liquidity or profitability and should not be considered as an alternative to profit (loss) from continuing operations for the period determined in accordance with IFRS or operating cash flows determined in accordance with IFRS. The determination of Adjusted EBITDA contains a number of estimates and assumptions that may prove to be incorrect and differ materially from actual results. Refer to “Risk Factors.” Additionally, RGHL Group EBITDA and RGHL Group Adjusted EBITDA are not intended to be measures of free cash flow for management’s discretionary use, as they do not take into account certain items such as interest and principal payments on our indebtedness, depreciation and amortization expense, working capital needs, tax payments, and capital expenditures. We believe that the inclusion of EBITDA and Adjusted EBITDA in this prospectus is appropriate to provide |
163
Table of Contents
additional information to investors about our operating performance and to provide a measure of operating results unaffected by differences in capital structures, capital investment cycles and ages of related assets among otherwise comparable companies. We additionally believe that issuers of high yield debt securities also present EBITDA, Adjusted EBITDA and other pro forma measures of Adjusted EBITDA because investors, analysts and rating agencies consider these measures useful. Because not all companies calculate EBITDA and Adjusted EBITDA identically, this presentation of EBITDA and Adjusted EBITDA may not be comparable to the similarly titled measures of other companies. |
164
Table of Contents
165
Table of Contents
For the Year Ended December 31, | ||||||||
2010(1) | 2009(2) | |||||||
(In $ million) | ||||||||
Profit from operating activities | 667 | 758 | ||||||
Depreciation and amortization | 504 | 502 | ||||||
EBITDA(3) | 1,171 | 1,260 | ||||||
Included in the RGHL Group EBITDA: | ||||||||
Adjustment related to settlement of a lease obligation | (2 | ) | — | |||||
Asset impairment charges | 28 | 13 | ||||||
Black Liquor Credit | (10 | ) | (214 | ) | ||||
Business acquisition costs | 12 | 1 | ||||||
Business interruption costs | 2 | — | ||||||
CSI Americas gain on acquisition | (10 | ) | — | |||||
Elimination of the effect of the historical Reynolds Consumer hedging policy | — | 95 | ||||||
Equity method profit not distributed in cash | (14 | ) | (10 | ) | ||||
Gain on sale of businesses and investment properties | (16 | ) | — | |||||
Impact of purchase price accounting on inventories | 63 | 5 | ||||||
Korean insurance claim | — | (2 | ) | |||||
Loss on sale of Baco assets | — | 1 | ||||||
Manufacturing plant flood impact | — | 5 | ||||||
Operational process engineering-related consultancy costs | 8 | 13 | ||||||
Non-cash pension income | (5 | ) | — | |||||
Plant realignment costs | — | 2 | ||||||
Related party management fees | 1 | 3 | ||||||
Restructuring costs | 9 | 58 | ||||||
Termination of supply agreements | 7 | — | ||||||
Transition costs | — | 24 | ||||||
Unrealized gains on derivatives | (3 | ) | (129 | ) | ||||
VAT and custom duties on historical imports | 10 | 3 | ||||||
Write down of assets held for sale | — | 1 | ||||||
Write-off of receivables related to sale of Venezuela operations | — | 1 | ||||||
RGHL Group Adjusted EBITDA(3) | 1,251 | 1,130 | ||||||
Segment detail of Adjusted EBITDA: | ||||||||
SIG | 513 | 475 | ||||||
Evergreen | 196 | 167 | ||||||
Closures | 170 | 148 | ||||||
Reynolds Consumer Products | 299 | 280 | ||||||
Pactiv Foodservice | 81 | 60 | ||||||
Corporate/Unallocated | (8 | ) | — | |||||
RGHL Group Adjusted EBITDA(3) | 1,251 | 1,130 | ||||||
(1) | Represents the results of operations of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the full year ended December 31, 2010. Reynolds Consumer Products and Pactiv Foodservice include the results of operations of the Hefty consumer products and Pactiv foodservice packaging businesses, respectively, for the period from November 16, 2010 to December 31, 2010. |
166
Table of Contents
(2) | Represents the results of operations of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the full year ended December 31, 2009. | |
(3) | RGHL Group EBITDA is defined as profit (loss) from continuing operations for the period plus income tax expenses, net financial expenses, depreciation of property, plant and equipment and investment properties and amortization of intangible assets. RGHL Group Adjusted EBITDA, a measure used by our management to measure operating performance, is defined as RGHL Group EBITDA, adjusted to exclude certain items of a significant or unusual nature, including but not limited to acquisition costs, non-cash pension income, restructuring costs, unrealized gains or losses on derivatives, gains or losses on the sale of non-strategic assets, asset impairments and write downs and equity method profit not distributed in cash. EBITDA and Adjusted EBITDA are not presentations made in accordance with IFRS, are not measures of financial condition, liquidity or profitability and should not be considered as an alternative to profit (loss) from continuing operations for the period determined in accordance with IFRS or operating cash flows determined in accordance with IFRS. The determination of Adjusted EBITDA contains a number of estimates and assumptions that may prove to be incorrect and differ materially from actual results. Refer to “Risk Factors.” Additionally, RGHL Group EBITDA and RGHL Group Adjusted EBITDA are not intended to be measures of free cash flow for management’s discretionary use, as they do not take into account certain items such as interest and principal payments on our indebtedness, depreciation and amortization expense, working capital needs, tax payments, and capital expenditures. We believe that the inclusion of EBITDA and Adjusted EBITDA in this prospectus is appropriate to provide additional information to investors about our operating performance and to provide a measure of operating results unaffected by differences in capital structures, capital investment cycles and ages of related assets among otherwise comparable companies. We additionally believe that issuers of high yield debt securities also present EBITDA, Adjusted EBITDA and other pro forma measures of Adjusted EBITDA because investors, analysts and rating agencies consider these measures useful. Because not all companies calculate EBITDA and Adjusted EBITDA identically, this presentation of EBITDA and Adjusted EBITDA may not be comparable to the similarly titled measures of other companies. |
For the Year Ended December 31, | ||||||||||||||||||||||||
% of | % of | |||||||||||||||||||||||
Segment | Segment | % | ||||||||||||||||||||||
2010 | Revenue | 2009 | Revenue | Change | Change | |||||||||||||||||||
(In $ million, except for %) | ||||||||||||||||||||||||
Segment revenue | 1,846 | 100 | % | 1,668 | 100 | % | 178 | 11 | % | |||||||||||||||
Cost of sales | (1,382 | ) | (75 | )% | (1,258 | ) | (75 | )% | (124 | ) | 10 | % | ||||||||||||
Gross profit | 464 | 25 | % | 410 | 25 | % | 54 | 13 | % | |||||||||||||||
Selling, marketing and distribution expense/General and administration expense | (235 | ) | (13 | )% | (224 | ) | (13 | )% | (11 | ) | 5 | % | ||||||||||||
Net other income (expense) | 22 | 1 | % | (5 | ) | — | % | 27 | NM | |||||||||||||||
Profit from operating activities | 267 | 14 | % | 190 | 11 | % | 77 | 41 | % | |||||||||||||||
SIG segment EBITDA | 510 | 28 | % | 440 | 26 | % | 70 | 16 | % | |||||||||||||||
SIG segment Adjusted EBITDA | 513 | 28 | % | 475 | 28 | % | 38 | 8 | % |
167
Table of Contents
168
Table of Contents
For the Year Ended December 31, | ||||||||
2010 | 2009 | |||||||
(In $ million) | ||||||||
Profit from operating activities | 267 | 190 | ||||||
Depreciation and amortization | 243 | 250 | ||||||
EBITDA | 510 | 440 | ||||||
Included in SIG segment EBITDA: | ||||||||
Asset impairment charges (reversals) | (1 | ) | 6 | |||||
Equity method profit not distributed in cash | (11 | ) | (8 | ) | ||||
(Gain) on sale of businesses and investment properties | (6 | ) | — | |||||
Restructuring costs | 11 | 38 | ||||||
Unrealized gain on derivatives | — | (4 | ) | |||||
VAT and customs duties on historical imports | 10 | 3 | ||||||
SIG segment Adjusted EBITDA | 513 | 475 | ||||||
For the Year Ended December 31, | ||||||||||||||||||||||||
% of Segment | % of Segment | % | ||||||||||||||||||||||
2010 | Revenue | 2009 | Revenue | Change | Change | |||||||||||||||||||
(In $ million, except for %) | ||||||||||||||||||||||||
Segment revenue | 1,583 | 100 | % | 1,429 | 100 | % | 154 | 11 | % | |||||||||||||||
Cost of sales | (1,374 | ) | (87 | )% | (1,053 | ) | (74 | )% | (321 | ) | 30 | % | ||||||||||||
Gross profit | 209 | 13 | % | 376 | 26 | % | (167 | ) | (44 | )% | ||||||||||||||
Selling, marketing and distribution expense General and administration expense | (94 | ) | (6 | )% | (83 | ) | (6 | )% | (11 | ) | 13 | % | ||||||||||||
Net other income (expense) | 27 | 2 | % | (2 | ) | — | % | 29 | NM | |||||||||||||||
Profit from operating activities | 144 | 9 | % | 293 | 21 | % | (149 | ) | (51 | )% | ||||||||||||||
Evergreen segment EBITDA | 206 | 13 | % | 357 | 25 | % | (151 | ) | (42 | )% | ||||||||||||||
Evergreen segment Adjusted EBITDA | 196 | 12 | % | 167 | 12 | % | 29 | 17 | % |
169
Table of Contents
170
Table of Contents
For the Year Ended December 31, | ||||||||
2010 | 2009 | |||||||
(In $ million) | ||||||||
Profit from operating activities | 144 | 293 | ||||||
Depreciation and amortization | 62 | 64 | ||||||
EBITDA | 206 | 357 | ||||||
Included in Evergreen segment EBITDA: | ||||||||
Asset impairment charges | — | 6 | ||||||
Black Liquor Credit | (10 | ) | (214 | ) | ||||
Business acquisition costs | 1 | 1 | ||||||
Equity method profit not distributed in cash | (3 | ) | (2 | ) | ||||
Gain on sale of businesses and investment properties | (2 | ) | — | |||||
Korean insurance claim | — | (2 | ) | |||||
Operational process engineering-related consultancy costs | 2 | 13 | ||||||
Related party management fees | 1 | 3 | ||||||
Restructuring costs | — | 3 | ||||||
Unrealized loss on derivatives | 1 | — | ||||||
Write-down of assets held for sale | — | 1 | ||||||
Write-off of receivables related to the sale of Venezuela operations | — | 1 | ||||||
Evergreen segment Adjusted EBITDA | 196 | 167 | ||||||
For the Year Ended December 31, | ||||||||||||||||||||||||
% of | % of | |||||||||||||||||||||||
Segment | Segment | % | ||||||||||||||||||||||
2010 | Revenue | 2009 | Revenue | Change | Change | |||||||||||||||||||
(In $ million, except for %) | ||||||||||||||||||||||||
Segment revenue | 1,174 | 100 | % | 980 | 100 | % | 194 | 20 | % | |||||||||||||||
Cost of sales | (989 | ) | (84 | )% | (819 | ) | (84 | )% | (170 | ) | 21 | % | ||||||||||||
Gross profit | 185 | 16 | % | 161 | 16 | % | 24 | 15 | % | |||||||||||||||
Selling, marketing and distribution expense/General and administration expense | (96 | ) | (8 | )% | (87 | ) | (9 | )% | (9 | ) | 10 | % | ||||||||||||
Net other income (expense) | 7 | 1 | % | 8 | 1 | % | (1 | ) | (13 | )% | ||||||||||||||
Profit from operating activities | 96 | 8 | % | 82 | 8 | % | 14 | 17 | % | |||||||||||||||
Closures segment EBITDA | 175 | 15 | % | 155 | 16 | % | 20 | 13 | % | |||||||||||||||
Closures segment Adjusted EBITDA | 170 | 14 | % | 148 | 15 | % | 22 | 15 | % |
171
Table of Contents
172
Table of Contents
For the Year Ended December 31, | ||||||||
2010 | 2009 | |||||||
(In $ million) | ||||||||
Profit from operating activities | 96 | 82 | ||||||
Depreciation and amortization | 79 | 73 | ||||||
EBITDA | 175 | 155 | ||||||
Included in Closures segment EBITDA: | ||||||||
Business acquisition costs | 1 | — | ||||||
Business interruption costs | 2 | — | ||||||
CSI Americas gain on acquisition | (10 | ) | — | |||||
Restructuring costs | 3 | 3 | ||||||
Unrealized gain on derivatives | (1 | ) | (10 | ) | ||||
Closures segment Adjusted EBITDA | 170 | 148 | ||||||
For the Year Ended December 31, | ||||||||||||||||||||||||
% of | % of | |||||||||||||||||||||||
Segment | Segment | % | ||||||||||||||||||||||
2010(1) | Revenue | 2009(2) | Revenue | Change | Change | |||||||||||||||||||
(In $ million, except for %) | ||||||||||||||||||||||||
Segment revenue | 1,378 | 100 | % | 1,190 | 100 | % | 188 | 16 | % | |||||||||||||||
Cost of sales | (1,051 | ) | (76 | )% | (968 | ) | (81 | )% | (83 | ) | 9 | % | ||||||||||||
Gross profit | 327 | 24 | % | 222 | 19 | % | 105 | 47 | % | |||||||||||||||
Selling, marketing and distribution expense/General and administration expense | (116 | ) | (8 | )% | (126 | ) | (11 | )% | 10 | (8 | )% | |||||||||||||
Net other income (expense) | 3 | — | % | 95 | 8 | % | (92 | ) | (97 | )% | ||||||||||||||
Profit from operating activities | 214 | 16 | % | 191 | 16 | % | 23 | 12 | % | |||||||||||||||
Reynolds Consumer Products segment EBITDA | 276 | 20 | % | 254 | 21 | % | 22 | 9 | % | |||||||||||||||
Reynolds Consumer Products segment Adjusted EBITDA | 299 | 22 | % | 280 | 24 | % | 19 | 7 | % |
173
Table of Contents
(1) | Represents the results of operations for Reynolds Consumer Products for the full year ended December 31, 2010 which includes the results of operations of the Hefty consumer products business for the period from November 16, 2010 to December 31, 2010. | |
(2) | Represents the results of operations for Reynolds Consumer Products for the full year ended December 31, 2009, which consists of the results of operations for the Reynolds consumer products business and does not include the results of operations for the Hefty consumer products business acquired in November 2010 as part of the Pactiv Acquisition. |
174
Table of Contents
175
Table of Contents
For the Year Ended December 31, | ||||||||
2010(1) | 2009(2) | |||||||
(In $ million) | ||||||||
Profit from operating activities | 214 | 191 | ||||||
Depreciation and amortization | 62 | 63 | ||||||
EBITDA | 276 | 254 | ||||||
Included in Reynolds Consumer Products segment EBITDA: | ||||||||
Adjustment related to settlement of a lease obligation | (2 | ) | — | |||||
Elimination of historical Reynolds hedging policy | — | 91 | ||||||
Impact of purchase price accounting on inventories | 25 | — | ||||||
Loss on sale of Baco assets | — | 1 | ||||||
Manufacturing plant flood impact | — | 5 | ||||||
Operational process engineering-related consultancy costs | 6 | — | ||||||
Plant realignment costs | — | 2 | ||||||
Restructuring costs (recoveries) | (4 | ) | 5 | |||||
Transition costs | — | 24 | ||||||
Unrealized gain on derivatives | (2 | ) | (102 | ) | ||||
Reynolds Consumer Products segment Adjusted EBITDA | 299 | 280 | ||||||
(1) | Represents the results of operations of Reynolds Consumer Products for the full year ended December 31, 2010 which includes the results of operations of the Hefty consumer products business for the period from November 16, 2010 to December 31, 2010. | |
(2) | Represents the results of operations of Reynolds Consumer Products for the full year ended December 31, 2009, which consists of the results of operations for the Reynolds consumer products business and does not include the results of operations for the Hefty consumer products business acquired in November 2010 as part of the Pactiv Acquisition. |
For the Year Ended December 31, | ||||||||||||||||||||||||
% of | % of | |||||||||||||||||||||||
Segment | Segment | % | ||||||||||||||||||||||
2010(1) | Revenue | 2009(2) | Revenue | Change | Change | |||||||||||||||||||
(In $ million, except for %) | ||||||||||||||||||||||||
Segment revenue | 924 | 100 | % | 739 | 100 | % | 185 | 25 | % | |||||||||||||||
Cost of sales | (859 | ) | 93 | % | (692 | ) | 94 | % | (167 | ) | 24 | % | ||||||||||||
Gross profit | 65 | 7 | % | 47 | 6 | % | 18 | 38 | % | |||||||||||||||
Selling, marketing and distribution expense/General and administration expense | (80 | ) | (9 | )% | (50 | ) | (7 | )% | (30 | ) | 60 | % | ||||||||||||
Net other income (expense) | (26 | ) | (3 | )% | 5 | 1 | % | (31 | ) | NM | ||||||||||||||
Profit (loss) from operating activities | (41 | ) | (4 | )% | 2 | — | % | (43 | ) | NM | ||||||||||||||
Pactiv Foodservice segment EBITDA | 17 | 2 | % | 54 | 7 | % | (37 | ) | (69 | )% | ||||||||||||||
Pactiv Foodservice segment Adjusted EBITDA | 81 | 9 | % | 60 | 8 | % | 21 | 35 | % |
176
Table of Contents
(1) | Represents the results of operations of Pactiv Foodservice for the full year ended December 31, 2010 which includes the results of operations of the Pactiv foodservice packaging business for the period from November 16, 2010 to December 31, 2010. | |
(2) | Represents the results of operations of Pactiv Foodservice for the full year ended December 31, 2009, which consists of the results of operations for the Reynolds foodservice packaging business and does not include the results of operations for the Pactiv foodservice packaging business acquired in November 2010 as part of the Pactiv Acquisition. |
177
Table of Contents
178
Table of Contents
For the Year Ended December 31, | ||||||||
2010 | 2009 | |||||||
(In $ million) | ||||||||
Profit (loss) from operating activities | (41 | ) | 2 | |||||
Depreciation and amortization | 58 | 52 | ||||||
EBITDA | 17 | 54 | ||||||
Included in Pactiv Foodservice segment EBITDA: | ||||||||
Asset impairment charges | 29 | 1 | ||||||
Elimination of the effect of the historical Reynolds Consumer hedging policy | — | 4 | ||||||
Gain on sale of businesses and investment properties | (8 | ) | — | |||||
Impact of purchase price accounting on inventories | 38 | — | ||||||
Inventory write-off arising on restructure | — | 5 | ||||||
Restructuring costs (recoveries) | (1 | ) | 9 | |||||
Termination of supply agreement | 7 | — | ||||||
Unrealized gain on derivatives | (1 | ) | (13 | ) | ||||
Pactiv Foodservice segment Adjusted EBITDA | 81 | 60 | ||||||
179
Table of Contents
For the Three Month | ||||||||||||||||||||
Period Ended | ||||||||||||||||||||
March 31, | For the Year Ended December 31, | |||||||||||||||||||
2012(1) | 2011(2) | 2011(3) | 2010(4) | 2009(5) | ||||||||||||||||
(In $ million) | ||||||||||||||||||||
Net cash flows from operating activities | 86 | 169 | 443 | 383 | 770 | |||||||||||||||
Net cash used in investing activities | (20 | ) | (99 | ) | 2,502 | (4,588 | ) | (135 | ) | |||||||||||
Net cash flows from (used in) financing activities | 581 | 450 | 2,006 | 4,345 | (501 | ) |
(1) | Represents the results of operations of SIG, Evergreen, Closures, Reynolds Consumer Products, Pactiv Foodservice and Graham Packaging for the three month period ended March 31, 2012. | |
(2) | Represents the results of operations of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the three month period ended March 31, 2011. The results of Graham Packaging and Dopaco are not included as those businesses were acquired on September 8, 2011 and May 2, 2011, respectively. | |
(3) | Represents the results of operations of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the full year ended December 31, 2011, the results of Graham Packaging from September 8, 2011 to December 31, 2011 and the results of Dopaco from May 2, 2011 to December 31, 2011. | |
(4) | Represents the results of operations of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the full year ended December 31, 2010. Reynolds Consumer Products and Pactiv Foodservice include the results of operations of the Hefty consumer products and Pactiv foodservice packaging businesses, respectively, for the period from November 16, 2010 to December 31, 2010. | |
(5) | Represents the results of operations of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the full year ended December 31, 2009. |
180
Table of Contents
181
Table of Contents
For the Year Ended | ||||||||||||||||||||||||||||
For the Three Month Period Ended March 31, | December 31, | |||||||||||||||||||||||||||
2012(1) | 2011(2) | 2011(3) | 2010(4) | 2009(5) | ||||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Property, plant and equipment | (133 | ) | (101 | ) | (511 | ) | (319 | ) | (244 | ) | ||||||||||||||||||
Intangibles | (3 | ) | (4 | ) | (9 | ) | (18 | ) | (48 | ) | ||||||||||||||||||
Total Capital Expenditures | (136 | ) | (105 | ) | (520 | ) | (337 | ) | (292 | ) | ||||||||||||||||||
(1) | Includes the capital expenditures of SIG, Evergreen, Closures, Reynolds Consumer Products, Pactiv Foodservice and Graham Packaging for the three month period ended March 31, 2012. | |
(2) | Represents the capital expenditures of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the three month period ended March 31, 2011. The results of Graham Packaging and Dopaco are not included as those businesses were acquired on September 8, 2011 and May 2, 2011, respectively. | |
(3) | Represents the capital expenditures of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the full year ended December 31, 2011, the capital expenditures of Graham Packaging from September 8, 2011 to December 31, 2011 and the capital expenditures of Dopaco from May 2, 2011 to December 31, 2011. | |
(4) | Represents the capital expenditures of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the full year ended December 31, 2010. Reynolds Consumer Products and Pactiv Foodservice include the capital expenditures of the Hefty consumer products and Pactiv foodservice packaging businesses, respectively, for the period from November 16, 2010 to December 31, 2010. | |
(5) | Represents the capital expenditures of SIG, Evergreen, Closures, Reynolds Consumer Products and Pactiv Foodservice for the full year ended December 31, 2009. |
182
Table of Contents
183
Table of Contents
184
Table of Contents
Period | Ratio | |
Through December 31, 2012 | 1.65 to 1.00 | |
January 1, 2013 through December 31, 2013 | 1.70 to 1.00 | |
January 1, 2014 through December 31, 2014 | 1.75 to 1.00 | |
January 1, 2015 through December 31, 2015 | 1.80 to 1.00 | |
January 1, 2016 through December 31, 2016 | 1.85 to 1.00 | |
January 1, 2017 through December 31, 2017 | 1.90 to 1.00 | |
Thereafter | 1.95 to 1.00 |
185
Table of Contents
Payments, Due by Period, as of March 31, 2012 | ||||||||||||||||||||
Greater | ||||||||||||||||||||
Less than | One to | Three to | than | |||||||||||||||||
Total | One Year | Three Years | Five Years | Five Years | ||||||||||||||||
(In $ million) | ||||||||||||||||||||
Trade and other payables | 1,843 | 1,843 | — | — | — | |||||||||||||||
Debt and interest(1) | 28,078 | 1,501 | 2,928 | 5,848 | 17,801 | |||||||||||||||
Operating leases | 417 | 107 | 154 | 91 | 65 | |||||||||||||||
Unconditional capital expenditure obligations(2) | 129 | 128 | 1 | — | — | |||||||||||||||
Total contractual obligations | 30,467 | 3,579 | 3,083 | 5,939 | 17,866 | |||||||||||||||
(1) | Total repayments of financial liabilities consist of the principal amounts, fixed and floating rate interest obligations and the cash flows associated with commodity and other derivative instruments. The interest rate on the floating rate debt balances has been assumed to be the same as the rate during the month of March 2012. Both the one-month LIBOR and EURIBOR rates during the month of March 2012 were below the floor rates established in accordance with the respective agreements. | |
(2) | Unconditional capital expenditure obligations primarily relate to (1) the integration of Graham Packaging within the RGHL Group, (2) plant expansions at our SIG segment primarily in Brazil and China and (3) plant expansions at our Graham Packaging segment primarily in Brazil, Indonesia and China. |
186
Table of Contents
187
Table of Contents
Unit of | Contracted | Contracted Price | Contracted Date of | |||||
Type | Measure | Volumes | Range | Maturity | ||||
Resin futures | LB | 15,000,000 | $0.98 - $1.00 | Apr 2012 - Dec 2012 | ||||
Resin futures | MT | 13,600 | €1,420 - €1,530 | Jun 2012 - Nov 2012 | ||||
Resin futures | KL | 14,700 | JPY48,300 - JPY52,300 | Apr 2012 - Nov 2012 | ||||
Aluminum swaps | MT | 42,538 | $1,940 - $2,702 | Apr 2012 - Dec 2014 | ||||
Natural gas swaps | MMBTU | 1,788,874 | $3.15 - $4.85 | Apr 2012 - Feb 2013 | ||||
Ethylene swaps | LB | 6,083,100 | $0.59 to $0.62 | Apr 2012 - Jun 2012 | ||||
Benzene swaps | GAL | 2,250,000 | $3.55 - $3.80 | Apr 2012 - Jun 2012 |
188
Table of Contents
189
Table of Contents
190
Table of Contents
191
Table of Contents
192
Table of Contents
193
Table of Contents
194
Table of Contents
SIG — Revenue by Geographic Region | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Europe (excluding Germany) | $ | 829 | $ | 776 | $ | 780 | ||||||
Germany | 312 | 313 | 337 | |||||||||
Asia (excluding China) | 310 | 270 | 160 | |||||||||
China | 249 | 199 | 167 | |||||||||
Middle East | 130 | 121 | 96 | |||||||||
South America | 117 | 79 | 43 | |||||||||
North America | 89 | 88 | 85 | |||||||||
Total | $ | 2,036 | $ | 1,846 | $ | 1,668 | ||||||
195
Table of Contents
196
Table of Contents
197
Table of Contents
198
Table of Contents
199
Table of Contents
Evergreen — Revenue by Product Group | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Cartons | $ | 775 | $ | 755 | $ | 757 | ||||||
Liquid Packaging Board | 441 | 416 | 336 | |||||||||
Paper Products | 387 | 412 | 336 | |||||||||
Total | $ | 1,603 | $ | 1,583 | $ | 1,429 | ||||||
Evergreen — Revenue by Geographic Region | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
North America | $ | 1,178 | $ | 1,206 | $ | 1,086 | ||||||
Asia | 199 | 187 | 171 | |||||||||
Latin America | 141 | 110 | 100 | |||||||||
Europe | 67 | 58 | 29 | |||||||||
Other | 18 | 22 | 43 | |||||||||
Total | $ | 1,603 | $ | 1,583 | $ | 1,429 | ||||||
200
Table of Contents
201
Table of Contents
202
Table of Contents
203
Table of Contents
204
Table of Contents
205
Table of Contents
Closures — Revenue by Product Group | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Plastic Closures | $ | 1,165 | $ | 992 | $ | 833 | ||||||
Metal Closures | 118 | 117 | 98 | |||||||||
Capping Equipment | 46 | 65 | 49 | |||||||||
Total | $ | 1,329 | $ | 1,174 | $ | 980 | ||||||
Closures — Revenue by Geographic Region | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
North America | $ | 556 | $ | 472 | $ | 363 | ||||||
Asia | 273 | 233 | 206 | |||||||||
Europe | 244 | 218 | 196 | |||||||||
South America | 222 | 212 | 176 | |||||||||
Other | 34 | 39 | 39 | |||||||||
Total | $ | 1,329 | $ | 1,174 | $ | 980 | ||||||
206
Table of Contents
207
Table of Contents
208
Table of Contents
209
Table of Contents
210
Table of Contents
211
Table of Contents
Reynolds Consumer | ||||||||||||
Products — Revenue by Product Group | ||||||||||||
2011 | 2010* | 2009** | ||||||||||
(In $ million) | ||||||||||||
Waste/Storage | $ | 992 | $ | 943 | $ | 433 | ||||||
Cooking | 822 | 828 | 757 | |||||||||
Tableware | 745 | 762 | — | |||||||||
Total | $ | 2,559 | $ | 2,533 | $ | 1,190 | ||||||
Reynolds Consumer | ||||||||||||
Products — Revenue by Geographic Region | ||||||||||||
2011 | 2010* | 2009** | ||||||||||
(In $ million) | ||||||||||||
United States | $ | 2,454 | $ | 2,434 | $ | 1,095 | ||||||
Americas, excluding the United States | 75 | 61 | 47 | |||||||||
Asia | 22 | 24 | 24 | |||||||||
Middle East/Other | 8 | 14 | 24 | |||||||||
Total | $ | 2,559 | $ | 2,533 | $ | 1,190 | ||||||
* | Amounts based on our Reynolds consumer products and Hefty consumer products businesses’ combined revenue for the full year ended December 31, 2010. | |
** | Amounts do not include revenue of the Hefty consumer products business acquired in November 2010 as part of the Pactiv Acquisition. |
212
Table of Contents
213
Table of Contents
214
Table of Contents
215
Table of Contents
216
Table of Contents
Pactiv Foodservice — Revenue by Product Group | ||||||||||||
2011 | 2010* | 2009** | ||||||||||
(In $ million) | ||||||||||||
Clear Plastics | $ | 916 | $ | 851 | $ | 333 | ||||||
Foam | 698 | 646 | — | |||||||||
Tableware | 538 | 496 | — | |||||||||
Specialty Packaging | 457 | 367 | — | |||||||||
Paper Food Packaging | 448 | 194 | 15 | |||||||||
Aluminum | 192 | 149 | 74 | |||||||||
Other | 199 | 232 | 161 | |||||||||
Film | — | — | 156 | |||||||||
Total | $ | 3,448 | $ | 2,935 | $ | 739 | ||||||
Pactiv Foodservice — Revenue by Geographic Region | ||||||||||||
2011 | 2010* | 2009** | ||||||||||
(In $ million) | ||||||||||||
United States | $ | 2,931 | $ | 2,479 | $ | 621 | ||||||
Canada | 189 | 127 | 44 | |||||||||
Europe | 146 | 148 | 59 | |||||||||
Mexico | 130 | 110 | 15 | |||||||||
Asia | 52 | 71 | — | |||||||||
Total | $ | 3,448 | $ | 2,935 | $ | 739 | ||||||
* | Amounts based on our Reynolds foodservice packaging and Pactiv foodservice packaging businesses’ combined revenue for the full year ended December 31, 2010. | |
** | Amounts do not include revenue of the Pactiv foodservice packaging business acquired in November 2010 as part of the Pactiv Acquisition. |
217
Table of Contents
218
Table of Contents
219
Table of Contents
220
Table of Contents
221
Table of Contents
Graham Packaging — Revenue by Product Group | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Food & Beverage | $ | 2,064 | $ | 1,586 | $ | 1,386 | ||||||
Household | 538 | 443 | 423 | |||||||||
Automotive Lubricants | 329 | 320 | 291 | |||||||||
Personal Care | 166 | 164 | 171 | |||||||||
Total | $ | 3,097 | $ | 2,513 | $ | 2,271 | ||||||
Graham Packaging — Revenue by Geographic Region | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
North America | $ | 2,696 | $ | 2,178 | $ | 1,942 | ||||||
Europe | 254 | 226 | 236 | |||||||||
Other | 147 | 109 | 93 | |||||||||
Total | $ | 3,097 | $ | 2,513 | $ | 2,271 | ||||||
222
Table of Contents
223
Table of Contents
224
Table of Contents
225
Table of Contents
226
Table of Contents
227
Table of Contents
228
Table of Contents
Name | Role | Age | ||||
Directors: | ||||||
Graeme Hart | Sole indirect owner and Director of RGHL | 57 | ||||
Thomas Degnan | Director and Chief Executive Officer of RGHL | 64 | ||||
Bryce Murray | Director of RGHL | 55 | ||||
Gregory Cole | Director of RGHL | 49 | ||||
Senior Management of the RGHL Group: | ||||||
Allen Hugli | Chief Financial Officer of RGHL | 49 | ||||
Joseph Doyle | Group Legal Counsel of RGHL | 52 | ||||
Rolf Stangl | Chief Executive Officer of SIG | 41 | ||||
John Rooney | Chief Executive Officer of Evergreen | 48 | ||||
Malcolm Bundey | Chief Executive Officer of Closures and Graham Packaging | 50 | ||||
Lance Mitchell | Chief Executive Officer of Reynolds Consumer Products | 52 | ||||
John McGrath | Chief Executive Officer of Pactiv Foodservice | 54 |
229
Table of Contents
230
Table of Contents
231
Table of Contents
232
Table of Contents
233
Table of Contents
234
Table of Contents
235
Table of Contents
236
Table of Contents
237
Table of Contents
238
Table of Contents
239
Table of Contents
240
Table of Contents
241
Table of Contents
242
Table of Contents
• | $2,325 million of Tranche B U.S. term loans (the “Tranche B U.S. Term Loans”) and $2,000 million of Tranche C U.S. term loans (the “Tranche C U.S. Term Loans” and, together with the Tranche B U.S. Term Loans, the “U.S. Term Loans”) which were borrowed by Reynolds Consumer Products Holdings Inc. (now known as Reynolds Consumer Products Holdings LLC), Reynolds Group Holdings Inc. and Pactiv Corporation (now known as Pactiv LLC); | |
• | €250 million of European term loans, or the “European Term Loans,” which were borrowed by SIG Euro Holding AG & Co KGaA and SIG Austria Holding GmbH; | |
• | a U.S. revolving credit facility of $120 million, or the “U.S. Revolving Loans,” (of which up to $100 million may be drawn by way of letters of credit), which is available to Reynolds Consumer Products Holdings Inc. (now known as Reynolds Consumer Products Holdings LLC), Pactiv Corporation (now known as Pactiv LLC) and Closure Systems International Holdings Inc.; and | |
• | a European revolving credit facility of €80 million, or the “European Revolving Loans,” (of which up to €70 million may be drawn by way of letters of credit), which is available to Closure Systems International B.V., SIG Austria Holding GmbH and SIG Euro Holding AG & Co. KGaA. |
243
Table of Contents
244
Table of Contents
• | incur additional indebtedness (including guarantees); | |
• | incur liens; | |
• | enter into sale and lease-back transactions; | |
• | make investments, loans and advances; | |
• | implement mergers, consolidations and sales of assets; | |
• | make restricted payments or enter into restrictive agreements; | |
• | enter into transactions with affiliates on non-arm’s length terms; |
245
Table of Contents
• | change the business conducted by RGHL and its subsidiaries; | |
• | prepay, or make redemptions and repurchases of specified indebtedness; | |
• | amend certain material agreements governing specified indebtedness; | |
• | make certain amendments to the organizational documents of RGHL and its material subsidiaries; | |
• | change RGHL’s fiscal year; and | |
• | conduct an active business (in the case of RGHL and BP II). |
• | non-payment of principal, interest or other amounts; | |
• | breach of covenants under the Senior Secured Credit Facilities and other loan documents; | |
• | material breach of the representations or warranties; | |
• | cross-default to other material indebtedness; | |
• | bankruptcy or insolvency; | |
• | material judgments; | |
• | certain ERISA and benefits events; | |
• | actual or asserted invalidity of any material collateral or guarantee; | |
• | failure of material subordinated indebtedness to be validly subordinated; | |
• | invalidity of the 2007 UK Intercreditor Agreement; and | |
• | a change of control (as defined in the Senior Secured Credit Facilities). |
246
Table of Contents
• | “Collateral” means all assets and properties subject to liens created pursuant to any security document to secure one or more series of Obligations. | |
• | “Liens” means with respect to any assets or property, any mortgage, lien (statutory or others), pledge, charge, hypothecation, assignment, security interest or similar encumbrance. | |
• | “Obligations” means (i) with respect to the Reynolds secured notes, any principal, interest, penalties, fees, indemnifications, reimbursements (including, without limitation, reimbursement obligations with respect to letters of credit and bankers’ acceptances), damages and other liabilities payable under the documentation governing any such indebtedness; (ii) with respect to the Senior Secured Credit Facilities, the due and punctual payment of (a) the principal of and interest (including interest accruing during the pendency of any bankruptcy, insolvency, receivership or other similar proceeding, regardless of whether allowed or allowable in such proceeding) on the loans, when and as due, whether at maturity or by acceleration, upon one or more dates set for prepayment or otherwise, (b) each payment required to be made by the borrowers, when and as due, including payments in respect of reimbursement of disbursements, interest thereon and obligations to provide cash collateral, (c) all other monetary obligations of the borrowers to any of the secured parties under the Senior Secured Credit Facilities, and each of the other loan documents, including fees, costs, expenses and indemnities, (d) the due and punctual payment and performance of all obligations of the borrowers, RGHL and its subsidiaries that are guarantors under the loan documents, hedging agreements, local facility agreements and agreements providing for cash management services, and (e) obligations under additional agreements pursuant to which other first lien obligations are incurred; and (iii) certain additional obligations designated “Additional Obligations” pursuant to the terms of the First Lien Intercreditor Agreement. | |
• | “Security Document” means each agreement, instrument or other document entered into in favor of the Collateral Agents, or the Collateral Agents and any of the other secured parties under the Senior Secured Credit Facilities, the indenture for the 2009 Notes and any additional agreements pursuant to which other first lien obligations are incurred, for purposes of securing any series of Obligations, including the indentures governing the October 2010 Senior Secured Notes, the February 2011 Senior Secured Notes and the August 2011 Senior Secured Notes. | |
• | “Shared Collateral” means, at any time, Collateral in which the holders of two or more series of Obligations (or their respective representatives) hold a valid security interest and any cash or other assets received in connection with the enforcement of any guarantee held by two or more series of Obligations (or their respective representatives). |
247
Table of Contents
248
Table of Contents
249
Table of Contents
250
Table of Contents
251
Table of Contents
Redemption | ||||
Period | Price | |||
2011 | 104.000 | % | ||
2012 | 102.000 | % | ||
2013 and thereafter | 100.000 | % |
Redemption | ||||
Period | Price | |||
2012 | 104.750 | % | ||
2013 | 103.167 | % | ||
2014 | 101.583 | % | ||
2015 and thereafter | 100.000 | % |
252
Table of Contents
• | The 2007 Senior Notes are general obligations of BP II and: | |
• | rankpari passuin right of payment with all existing and future indebtedness of BP II that is not subordinated to the 2007 Senior Notes; | |
• | are senior in right of payment to any future subordinated indebtedness of BP II, including the 2007 Senior Subordinated Notes; and | |
• | are secured by a second ranking pledge of the receivables under the 2007 Proceeds Loans and by a second ranking security over all of the issued capital stock of BP I. |
• | are subordinated in right of payment to all existing and future senior indebtedness of BP II, including the 2007 Senior Notes; | |
• | rankpari passuin right of payment with all existing and future senior subordinated indebtedness of BP II; | |
• | rank senior in right of payment to existing and future subordinated indebtedness of BP II; and | |
• | are secured by a third ranking pledge of the receivables under the 2007 Proceeds Loans and by a third ranking security over all of the issued capital stock of BP I. |
• | non-payment of principal or premium, if any on the applicable 2007 Notes; | |
• | non-payment of interest on the applicable 2007 Notes for a continuous period of 30 days; |
253
Table of Contents
• | failure by the Issuers, BP I or any Restricted Subsidiary to comply with the merger covenant; | |
• | breach of any agreement contained in the applicable 2007 Notes or the indentures related thereto (other than failure to purchase notes) by BP I, BP II or any Restricted Subsidiary which is not cured within 60 days of notice; | |
• | cross-defaults or acceleration of other indebtedness of BP I, an issuer or any Significant Subsidiary in excess of €20 million or its foreign currency equivalent; | |
• | certain bankruptcy or insolvency events with respect to BP I, BP II or a Significant Subsidiary; | |
• | subject to certain exceptions, failure of BP I, BP II or Significant Subsidiaries to pay final judgments in excess of €20 million or its foreign currency equivalent; and | |
• | invalidity of any security interest or material guarantee. |
• | “Restricted Subsidiary” means, with respect to any person, any subsidiary of such person other than an Unrestricted Subsidiary of such person. Unless otherwise indicated in the indentures for the 2007 Notes, all references to Restricted Subsidiaries shall mean Restricted Subsidiaries of each of BP II and BP I. | |
• | “Significant Subsidiary” means any Restricted Subsidiary that meets any of the following conditions: (1) BP II’s, BP I’s and the Restricted Subsidiaries’ investments in and advances to the Restricted Subsidiary exceed 10% of the total assets of BP II, BP I and the Restricted Subsidiaries on a combined consolidated basis as of the end of the most recently completed fiscal year; (2) BP II’s, BP I’s and the Restricted Subsidiaries’ proportionate share of the total assets (after intercompany eliminations) of the Restricted Subsidiary exceeds 10% of the total assets of BP II, BP I and the Restricted Subsidiaries on a combined consolidated basis as of the end of the most recently completed fiscal year; or (3) BP II’s, BP I’s and the Restricted Subsidiaries’ equity in the income from continuing operations before income taxes, extraordinary items and cumulative effect of a change in accounting principle of the Restricted Subsidiary exceeds 10% of such income of BP II, BP I and the Restricted Subsidiaries on a consolidated basis for the most recently completed fiscal year. | |
• | “Unrestricted Subsidiary” means |
254
Table of Contents
• | “collateral agent” refers to the “Collateral Agent” from time to time under the First Lien Intercreditor Agreement; | |
• | “junior creditors” refers to the holders of the 2007 Notes, the trustees for such notes and BP II and RGHL with respect to loans made to a group member; | |
• | “junior liabilities” refers to a group member’s liabilities under the indentures governing the 2007 Notes or the obligation of a group member with respect to a loan from BP II (including the 2007 Proceeds Loans); | |
• | “senior agent” refers to the “Applicable Representative” from time to time under the First Lien Intercreditor Agreement; | |
• | “senior creditors” refers to the “Secured Parties” from time to time under the First Lien Intercreditor Agreement; and | |
• | “senior liabilities” refers to the “Obligations” as defined in the First Lien Intercreditor Agreement. |
• | the ability of BP II, BP I or its subsidiaries to grant security or give guarantees in favor of a group member’s liabilities under the indentures governing the 2007 Notes or BP I’s obligations under the 2007 Proceeds Loans; |
255
Table of Contents
• | the ability of the holders of the 2007 Notes, the trustees for the 2007 Notes and BP II (in respect of the 2007 Proceeds Loans) to enforce the guarantees and (in the case of BP II) the 2007 Proceeds Loans; and | |
• | the ability of BP I and any of its subsidiaries to pay, prepay, redeem, purchase or acquire the junior liabilities, or otherwise to provide financial support in relation to such liabilities, for so long as any obligations under the senior liabilities are outstanding. |
• | an event of default on the applicable 2007 Notes has occurred, such event of default is continuing and the standstill period (as defined below) has expired; | |
• | the senior creditors have (i) accelerated the amounts owed by a borrower or issuers in respect of the senior liabilities or (ii) demanded payment under any guarantee granted by BP I or any of its subsidiaries or (iii) taken any action to enforce any security interest or lien granted by BP I or any of its subsidiaries with a view to realization of such security interest or lien (which shall not include any action to perfect such security interest or lien); | |
• | a court or other relevant body has made an order for the liquidation, moratorium of payments, bankruptcy, insolvent reorganization, insolvency, examination, administration, receivership (or other similar event) of a guarantor of the applicable 2007 Notes (or all or substantially all of its property) or the shareholders or board of directors of a guarantor of such 2007 Notes have passed a resolution (other than at the request or direction of a trustee or holders of such 2007 Notes) for the liquidation, dissolution orwinding-up of such guarantor that results in the appointment of a liquidator, administrator, examiner, receiver, trustee in bankruptcy or other similar official in relation to such guarantor; | |
• | there is a failure to repay the 2007 Senior Notes or 2007 Senior Subordinated Notes, as applicable, on the relevant maturity date; or | |
• | the senior agent (acting on the instructions of the requisite number of relevant senior creditors) consents, prior to the taking of the relevant enforcement action. |
256
Table of Contents
• | the date falling 179 days after the date on which the 2007 Notes trustee gives notice to the senior agent in respect of that event of default; and | |
• | the expiration of any other standstill period outstanding at the date the standstill period commenced. |
• | the taking of any action (not falling within any of (a) to (f) inclusive above) necessary to preserve the validity and existence of claims, including the registration of such claims before any court or governmental authority; | |
• | to the extent entitled by law, the taking of action against any creditor (or any agent, trustee or receiver acting on behalf of such creditor) to challenge the basis on which any sale or disposal is to take place pursuant to powers granted to such persons under any security documentation; | |
• | bringing legal proceedings against any person (1) in connection with any securities violation or common law fraud or (2) to restrain any actual or putative breach of the finance documents (as defined in the 2007 UK Intercreditor Agreement) or for specific performance with no claim for damages; or | |
• | allegations of material misstatements or omissions made in connection with the offering materials relating to the 2007 Notes or in reports furnished to creditors under the 2007 Notes or any exchange on which the 2007 Notes are listed pursuant to information and reporting requirements under the indentures governing the 2007 Notes. |
• | on the date falling two days prior to the date of payment there is no outstanding payment default under the terms of any of the indentures governing the Reynolds secured notes or the Senior Secured Credit Facilities and no outstanding payment blockage notice (as defined below); and |
257
Table of Contents
• | such payment is applied in making certain permitted payments in respect of the 2007 Notes, including in respect of interest, default interest, additional amounts under taxgross-up and currency indemnity provisions, certain amounts payable to the trustees and the principal amount of the 2007 Notes on the maturity date. |
• | the date on which the event of default in respect of which such payment blockage notice is served is cured or waived; | |
• | the date on which the senior agent notifies the trustees for the 2007 Notes and BP I that the payment blockage notice is cancelled; | |
• | the date that the obligations under the relevant senior liabilities are discharged in full; | |
• | the date that is 179 days after the service of such payment blockage notice; | |
• | the expiration of any standstill period in existence at the date of service of the payment blockage notice; and | |
• | the date on which a trustee on behalf of the holders of 2007 Notes takes any enforcement action permitted pursuant to the 2007 UK Intercreditor Agreement. |
258
Table of Contents
• | there is a sale or other disposal (whether on a voluntary basis (provided the finance documents relating to the senior liabilities and the junior liabilities have been complied with) or pursuant to enforcement action commenced by the senior creditors) of all of the issued share capital of a guarantor of the 2007 Notes (other than BP I) or any direct or indirect holding company of any such guarantor (other than BP I); | |
• | the collateral agent, the security agent in respect of the junior liabilities or BP I has notified the senior agent and the trustees for the 2007 Notes of such proposed sale or other disposal; | |
• | such guarantor and each of its direct and indirect subsidiaries is simultaneously and unconditionally released from its obligations in relation to the senior liabilities; | |
• | if and only if the sale or other disposal is pursuant to enforcement action commenced by the senior creditors, either the sale or other disposal is made pursuant to a public auction or an internationally recognized investment bank selected by the security trustee has delivered to the senior agent and the trustees for the 2007 Notes an opinion that the price of the sale or other disposal of the relevant share capital is fair from a financial point of view after taking into account all relevant circumstances; and | |
• | if and only if the sale or other disposal is pursuant to enforcement action commenced by the senior creditors, all or substantially all of the consideration for such sale or other disposal is cash, |
• | $300 million in principal amount of 8.125% Debentures due 2017; | |
• | $16 million in principal amount of the Pactiv 2018 Notes; | |
• | $276 million in principal amount of 7.950% Debentures due 2025; and |
259
Table of Contents
• | $200 million in principal amount of 8.375% of Senior Notes due 2027. |
• | $1,125 million in principal amount of 7.750% Senior Secured Notes due 2019; | |
• | €450 million in principal amount of 7.750% Senior Secured Notes due 2019; | |
• | $1,000 million in principal amount of 8.500% Senior Notes due 2018; | |
• | $1,500 million in principal amount of 7.125% Senior Secured Notes due 2019; | |
• | $1,500 million in principal amount of 9.000% Senior Notes due 2019; | |
• | $1,500 million in principal amount of 7.875% Senior Secured Notes due 2019; | |
• | $1,000 million in principal amount of 9.875% Senior Notes due 2019 (originally issued on August 9, 2011); | |
• | $1,000 million in principal amount of 6.875% Senior Secured Notes due 2021; and | |
• | $1,000 million in principal amount of 8.250% Senior Notes due 2021. |
• | are effectively senior to all of the unsecured indebtedness of the Issuers to the extent of the value of the collateral securing each series of Reynolds secured notes; | |
• | rankpari passuin right of payment with all existing and future senior indebtedness of the Issuers; |
260
Table of Contents
• | are effectively subordinated to the other first lien obligations of the Issuers (including amounts outstanding under the Senior Secured Credit Facilities) to the extent such first lien obligations are secured by property that does not also secure the respective series of Reynolds secured notes to the extent of the value of all such property; | |
• | are senior in right of payment to any subordinated indebtedness of the Issuers, including the Issuers’ guarantees of the 2007 Notes; and | |
• | are effectively subordinated to all claims of creditors, including trade creditors, and claims of preferred stockholders (if any) of each of the subsidiaries of RGHL (including BP II) that is not a guarantor. |
• | rankpari passuin right of payment with all existing and future senior indebtedness of such guarantor; | |
• | are effectively subordinated to the other first lien obligations of such guarantor (including indebtedness of such guarantor outstanding under, or with respect to its guarantee of, the Senior Secured Credit Facilities) to the extent such first lien obligations are secured by property that does not also secure the Reynolds secured notes to the extent of the value of all such property; and | |
• | are senior in right of payment to any subordinated indebtedness of such guarantor, including such guarantor’s guarantee of the 2007 Notes. |
• | are effectively subordinated to any secured indebtedness of the Issuers to the extent of the value of the collateral securing such indebtedness; | |
• | rankpari passuin right of payment with all existing and future senior indebtedness of the Issuers; | |
• | are senior in right of payment to any subordinated indebtedness of the Issuers, including the Issuers’ guarantees of the 2007 Senior Subordinated Notes; and | |
• | are effectively subordinated to all claims of creditors, including trade creditors, and claims of preferred stockholders (if any) of each of the subsidiaries of RGHL (including BP II) that is not a guarantor. |
• | rankpari passuin right of payment with all existing and future senior indebtedness of such guarantor; | |
• | are effectively subordinated to any secured indebtedness of such guarantor to the extent of the value of the collateral securing such indebtedness; and | |
• | are senior in right of payment to any subordinated indebtedness of such guarantor, including such guarantor’s guarantee of the 2007 Senior Subordinated Notes. |
• | incur additional indebtedness and issue disqualified or preferred stock; | |
• | make restricted payments, including dividends or other distributions; | |
• | in the case of BP I and BP II and their respective restricted subsidiaries, enter into arrangements that limit any restricted subsidiary’s ability to pay dividends or certain other payments to BP I, BP II, or any other restricted subsidiary; |
261
Table of Contents
• | sell assets; | |
• | engage in transactions with affiliates; | |
• | create certain liens; | |
• | consolidate, merge or transfer all or substantially all of their assets; and | |
• | impair the security interests granted for the benefit of the trustee and holders of the Reynolds secured notes. |
• | non-payment of interest on the applicable series of other Reynolds notes for a continuous period of 30 days; | |
• | non-payment of principal or premium, if any, on the applicable series of other Reynolds notes; | |
• | breach of any agreement in the applicable series of other Reynolds notes or the indentures governing the applicable series of other Reynolds notes (other than failure to purchase such notes) by BP I, BP II or any Restricted Subsidiary (as defined in the respective indentures) which is not cured within 60 days of notice; | |
• | cross-defaults or acceleration of other indebtedness of BP I, BP II, an Issuer or any Significant Subsidiary (as defined in the respective indentures) in excess of $30 million or its foreign currency equivalent; | |
• | certain bankruptcy or insolvency events; | |
• | certain material judgments against BP I, BP II, an Issuer or a Significant Subsidiary; and | |
• | invalidity of any guarantee, and with respect to the Reynolds secured notes, any security interest, of RGHL, BP I or a Significant Subsidiary. |
262
Table of Contents
• | are the joint and several obligations of the Issuers; | |
• | rankpari passuin right of payment with all existing and future Senior Indebtedness of the Issuers, including the Senior Secured Notes, the Senior Secured Credit Facilities, the February 2011 Senior Secured Notes, the February 2011 Senior Notes, the October 2010 Senior Secured Notes, the October 2010 Senior Notes, the May 2010 Notes, the 2009 Notes and the 2007 Senior Notes; | |
• | are effectively subordinated to any Secured Indebtedness of the Issuers to the extent of the value of the assets securing such Indebtedness; |
263
Table of Contents
• | are senior in right of payment to any existing and future Subordinated Indebtedness of the Issuers, including the Issuers’ guarantees of the 2007 Senior Subordinated Notes; | |
• | are not guaranteed by BP II, a finance Subsidiary of RGHL, and are therefore effectively subordinated to all claims that holders of 2007 Senior Notes and 2007 Senior Subordinated Notes may have against the assets of BP II; and | |
• | are subordinated to all claims of creditors, including trade creditors, and claims of preferred stockholders (if any) of each of the Subsidiaries of RGHL (including BP II) that is not a Senior Note Guarantor. |
• | rankpari passuin right of payment with all existing and future Senior Indebtedness of such Senior Note Guarantor; | |
• | are effectively subordinated to any Secured Indebtedness of such Senior Note Guarantor (including Indebtedness of such Senior Note Guarantor outstanding under, or with respect to its guarantee of, the Senior Secured Credit Facilities, the Senior Secured Notes, the February 2011 Senior Secured Notes, the October 2010 Senior Secured Notes, the 2009 Notes, the 2007 Senior Notes and the 2007 Senior Subordinated Notes) to the extent of the value of the assets securing such Indebtedness; and | |
• | are senior in right of payment to any Subordinated Indebtedness of such Senior Note Guarantor, including, subject to the discussion below (see “— Ranking”), such Senior Note Guarantor’s guarantee of the 2007 Senior Subordinated Notes; and | |
• | are subject to registration with the SEC pursuant to the Senior Notes Registration Rights Agreement. |
264
Table of Contents
Redemption | ||||
Period | Price | |||
2015 | 104.938 | % | ||
2016 | 102.469 | % | ||
2017 and thereafter | 100.000 | % |
265
Table of Contents
266
Table of Contents
267
Table of Contents
268
Table of Contents
269
Table of Contents
270
Table of Contents
271
Table of Contents
272
Table of Contents
• | “Risk Factors — Risks Related to Our Structure, the Guarantees and the Notes — Fraudulent conveyance laws and other similar limitations may adversely affect the validity and enforceability of the notes and the guarantees;” | |
• | “Risk Factors — Risks Related to Our Structure, the Guarantees and the Notes — Insolvency laws could limit your ability to enforce your rights under the notes and the guarantees;” | |
• | “Risk Factors — Risks Related to Our Structure, the Guarantees and the Notes— Enforcing your rights as a holder of the notes or under the guarantees across multiple jurisdictions may be difficult;” | |
• | “Risk Factors — Risks Related to Our Structure, the Guarantees and the Notes— You may be unable to enforce judgments obtained in the United States and foreign courts against us, certain of the guarantors or our or their respective directors and executive officers;” | |
• | “Risk Factors — Risks Related to Our Structure, the Guarantees and the Notes —Non-U.S. subsidiaries of our U.S. subsidiaries have not and will not guarantee the notes;” and | |
• | “Certain Insolvency and Other Local Law Considerations.” |
273
Table of Contents
274
Table of Contents
275
Table of Contents
276
Table of Contents
277
Table of Contents
278
Table of Contents
279
Table of Contents
280
Table of Contents
281
Table of Contents
282
Table of Contents
283
Table of Contents
284
Table of Contents
285
Table of Contents
286
Table of Contents
287
Table of Contents
288
Table of Contents
289
Table of Contents
290
Table of Contents
291
Table of Contents
292
Table of Contents
293
Table of Contents
294
Table of Contents
295
Table of Contents
296
Table of Contents
297
Table of Contents
298
Table of Contents
299
Table of Contents
300
Table of Contents
301
Table of Contents
302
Table of Contents
303
Table of Contents
304
Table of Contents
305
Table of Contents
306
Table of Contents
307
Table of Contents
308
Table of Contents
309
Table of Contents
• | any aspect of the records of the Depositary or any participant or indirect participant relating to, or payments made on account of, a Book-Entry Interest, for any such payments made by the Depositary or any participant or indirect participants, or maintaining, supervising or reviewing the records of the Depositary or any participant or indirect participant relating to or payments made on account of a Book-Entry Interest; or | |
• | the Depositary or any participant or indirect participant. |
310
Table of Contents
311
Table of Contents
312
Table of Contents
313
Table of Contents
314
Table of Contents
315
Table of Contents
316
Table of Contents
317
Table of Contents
318
Table of Contents
319
Table of Contents
320
Table of Contents
321
Table of Contents
322
Table of Contents
323
Table of Contents
324
Table of Contents
325
Table of Contents
326
Table of Contents
327
Table of Contents
328
Table of Contents
329
Table of Contents
330
Table of Contents
331
Table of Contents
332
Table of Contents
333
Table of Contents
334
Table of Contents
335
Table of Contents
336
Table of Contents
337
Table of Contents
338
Table of Contents
339
Table of Contents
340
Table of Contents
341
Table of Contents
342
Table of Contents
343
Table of Contents
344
Table of Contents
345
Table of Contents
346
Table of Contents
347
Table of Contents
348
Table of Contents
• | such new notes are acquired in the ordinary course of business; | |
• | at the time of the commencement of the exchange offer, such holder has no arrangement or understanding with any person to participate in a distribution of such new notes; and | |
• | such holder is not engaged in and does not intend to engage in a distribution of such new notes. |
349
Table of Contents
350
Table of Contents
Level Nine
148 Quay Street
Auckland 1010 New Zealand
Attention: Joseph Doyle
+1 (847) 482-2409
351
Table of Contents
• | contravene local public policy; | |
• | breach the rules of natural justice or general principles of fairness or are obtained by fraud; | |
• | are subject to a declaration under the Foreign Proceedings (Excess of Jurisdiction) Act (1984) of Australia; | |
• | are not for a fixed or readily ascertainable sum; | |
• | are subject to appeal, dismissal, stay of execution or are otherwise not final and conclusive; | |
• | involve multiple or punitive damages; or | |
• | relate to proceedings of a revenue or penal nature. |
352
Table of Contents
• | the judgment fulfills all formalities required for its enforceability under the applicable federal and state laws of the U.S.; | |
• | the judgment contemplates an order to pay a determined sum of money or specific performance; | |
• | the judgment is issued by a competent court after proper service of process on the parties in conformity with due process, which service must comply with Brazilian law if made against a Brazilian resident party, or after sufficient evidence of the parties’ absence has been given, as established pursuant to applicable law; | |
• | the judgment is not subject to appeal; | |
• | the judgment is authenticated by the Brazilian consulate in the location the judgment was delivered; | |
• | the judgment is translated into Portuguese by a certified translator; and | |
• | the judgment is not against Brazilian public policy, good morals or national sovereignty. |
353
Table of Contents
• | the Courts had jurisdiction in the matter and the BVI Guarantor either submitted to such jurisdiction or was resident or carrying on business within such jurisdiction and was duly served with process; | |
• | the judgment given by the Courts was not in respect of penalties, taxes, fines or similar fiscal or revenue obligations; | |
• | the judgment was not procured by fraud; | |
• | recognition or enforcement of the judgment in the British Virgin Islands would not be contrary to public policy; | |
• | the proceedings pursuant to which judgment was obtained were not contrary to natural justice; | |
• | no new admissible evidence relevant to the matter was submitted prior to the rendering of the judgment by the courts of the British Virgin Islands; and | |
• | all procedures relevant to the matter under the laws of the British Virgin Islands were duly complied with. |
354
Table of Contents
355
Table of Contents
• | the U.S. Court rendering such judgment had jurisdiction over the judgment debtor, as determined by the Civil Code of Québec; | |
• | such judgment was not obtained by fraud or rendered in contravention of the fundamental principles of procedure or contrary to any order made by the Attorney General of Canada under the Competition Act (Canada) or the Foreign Extraterritorial Measures Act (Canada); | |
• | there has been no dispute between the same parties, based on the same facts and having the same object, which has given rise to a decision by a Québec Court, whether it has acquired the authority of a final judgment (res judicata) or not, or is pending before a competent authority, in the first instance, or has been decided in a third country and the decision meets the necessary conditions for recognition by such a Québec Court; | |
• | the outcome of such judgment is not manifestly inconsistent with public order as understood in international relations, as such term is applied by a Québec Court; | |
• | the enforcement of such judgment does not constitute the enforcement of obligations arising from the taxation law of a jurisdiction other than the Province of Québec unless the law of that jurisdiction recognizes and enforces the taxation law of the Province of Québec; and | |
• | the motion for recognition and declaration for enforcement of such judgment in the Province of Québec is commenced within three years after the date of such judgment. |
356
Table of Contents
357
Table of Contents
• | the judgment being final under U.S. law; | |
• | the U.S. court having had jurisdiction over the original proceeding under German law; | |
• | the defendant having had the chance to defend itself against an unduly or untimely served complaint; | |
• | the judgment of the U.S. court being consistent with — should one of the following judgments exist — (i) the judgment of a German court or (ii) a recognized judgment of a foreign court handed down before the judgment of the U.S. court; | |
• | the procedure on which the judgment of the U.S. court is based being consistent with — should a matter have been pending before a German court before — the procedure of that pending matter in Germany; | |
• | the recognition of the judgment by the U.S. court being compatible with German public policy, including the fundamental principles of German law and, in particular, the civil liberties(Grundrechte)guaranteed by virtue of the German Constitution(Grundgesetz); and | |
• | generally, the guarantee of reciprocity. |
358
Table of Contents
• | where the respondent to the order sought to be enforced was, at the time the proceedings were instituted, present in the foreign jurisdiction (and where that “person” is a corporate entity, whether it is resident or maintains a fixed place of business in the foreign jurisdiction); | |
• | where the respondent to the order sought to be enforced was a claimant or counterclaimant in the proceedings in the foreign court; | |
• | where the respondent to the order sought to be enforced submitted to the jurisdiction of the foreign court by voluntarily appearing in the proceedings; or | |
• | where the respondent to the order sought to be enforced agreed, prior to the commencement of the proceedings, to submit to the jurisdiction of the foreign court. |
359
Table of Contents
360
Table of Contents
• | the foreign judgment concerned is duly obtained and is final and conclusive; | |
• | the jurisdiction of the foreign court is recognized by the applicable law, or treaty; | |
• | service of process has been duly effected on the party against which such judgment is to be enforced in Japan (the “Counterparty”) other than by public notice or some other similar method, or the Counterparty has appeared in the relevant proceedings in the foreign jurisdiction without receiving service thereof; | |
• | the foreign judgment (including the court procedures leading to such judgment) is not contrary to public order or the good morals doctrine in Japan; | |
• | judgments of Japanese courts receive reciprocal treatment in the courts of the foreign jurisdiction concerned; and | |
• | the dispute resolved by the foreign judgment has not been resolved by a judgment given by a Japanese court and is not being litigated before a Japanese court. |
361
Table of Contents
• | the foreign court must properly have had jurisdiction to hear and determine the matter, both according to its own laws and to the Luxembourg international private law conflict of jurisdiction rules; | |
• | the foreign court must have applied the law which is designated by the Luxembourg conflict of laws rules or, at least, the order must not contravene the principles underlying those rules; | |
• | the decision of the foreign court must be enforceable in the jurisdiction in which it was rendered; | |
• | the foreign court must have applied the proper law to the matter submitted to it and the foreign procedure must have been regular in light of the laws of the country of origin; | |
• | the decision of the foreign court must not have been obtained by fraud, but in compliance with the rights of the defendant and in compliance with its own procedural laws; and | |
• | the decisions and the considerations of the foreign court must not be contrary to Luxembourg international public policy rules or have been given in proceedings of a tax, penal or criminal nature (which would include awards of damages made under civil liabilities provisions of the U.S. federal securities laws, or other laws, to the extent that the same would be classified by Luxembourg courts as being of a penal or punitive nature (for example, fines or punitive damages)) or rendered subsequent to an evasion of Luxembourg law (fraude à la loi). Ordinarily an award of monetary damages would not be considered as a penalty, but if the monetary damages include punitive damages such punitive damages may be considered as a penalty. |
• | such judgment is obtained in compliance with the legal requirements of the jurisdiction of the court rendering such judgment and in compliance with all legal requirements of the respective transaction documents; | |
• | such judgment is strictly for the payment of a certain sum of money, based on an in personam (as opposed to an in rem) action; |
362
Table of Contents
• | the judge or court rendering the judgment was competent to hear and judge on the subject matter of the case in accordance with accepted principles of international law that are compatible with Mexican law. The foreign judge or court rendering the judgment would not be considered competent when the relevant documents include a jurisdiction clause in which the parties have submitted solely to the jurisdiction of Mexican courts; | |
• | service of process is made personally on the defendant or on its duly appointed process agent; | |
• | such judgment does not contravene Mexican law, public policy of Mexico, international treaties or agreements binding upon Mexico or generally accepted principles of international law; | |
• | the applicable procedure under the laws of Mexico with respect to the enforcement of foreign judgments (including the issuance of a letter rogatory by the competent authority of such jurisdiction requesting enforcement of such judgment and the certification of such judgment as authentic by the corresponding authorities of such jurisdiction in accordance with the laws thereof) is complied with; | |
• | the action in respect of which such judgment is rendered is not the subject matter of a lawsuit among the same parties, pending before a Mexican court; | |
• | such judgment is final in the jurisdiction where obtained; | |
• | the courts of such jurisdiction recognize the principles of reciprocity in connection with the enforcement of Mexican judgments in such jurisdiction; and | |
• | such judgment fulfills the necessary requirements to be authentic. |
363
Table of Contents
• | the person against whom the judgment is sought to be recognized or enforced (the “judgment debtor”) was resident in the relevant jurisdiction of the United States at the time proceedings were instituted, (and possibly if he or she were merely present at that time); | |
• | the judgment debtor was the plaintiff, or counterclaimed, in the proceedings in the United States court; | |
• | the judgment debtor submitted to the jurisdiction of the United States court by voluntarily appearing in the proceedings; or | |
• | the judgment debtor had expressly agreed before the commencement of the proceedings to submit to the jurisdiction of that court, or of the courts of that jurisdiction, in respect of the subject matter of the proceedings. |
• | is for payment of a debt or a definite sum of money; | |
• | is not in respect of taxes, fines or penalties; | |
• | is final and conclusive; | |
• | has not been wholly satisfied; | |
• | was not obtained by fraud; | |
• | was not obtained following proceedings that are contrary to New Zealand’s conception of natural justice; and | |
• | was not repugnant to public policy as then recognized in New Zealand. |
364
Table of Contents
• | if a provision of the PILA so provides or, in the absence of such provision, if the defendant had his legal domicile in the country in which the judgment was rendered; or | |
• | if the parties, in a pecuniary dispute, entered into an agreement valid under the PILA submitting their dispute to the jurisdiction of the court or authority which rendered the judgment; or | |
• | if the defendant, in a pecuniary dispute, proceeded on the merits without objecting to jurisdiction; or |
365
Table of Contents
• | if, in the event of a counterclaim, the court or authority which rendered the judgment had jurisdiction over the principal claim and if there is a factual connection between the principal claim and the counterclaim. |
• | if recognition and enforcement would be manifestly irreconcilable with Swiss public policy (e.g., if the Swiss court would consider that the amount awarded in the foreign judgment constitutes an excessive penalty, such as punitive damages, it may refuse recognition and enforcement, or reduce this amount accordingly); or |
• | if a party proves that: |
366
Table of Contents
367
Table of Contents
368
Table of Contents
369
Table of Contents
370
Table of Contents
• | Avoidance due to intent to discriminate (section 28/1-3 IO): Transactions concluded in order to discriminate other creditors may be challenged if they were entered into within 10 years preceding the opening of insolvency proceedings and the other party knew about the debtor’s intention to discriminate. If the other party was not aware but should have been aware of the debtor’s intention to |
371
Table of Contents
discriminate its creditors the period is shortened to two years prior to the opening of the insolvency proceedings. If the legal act was concluded with or for the benefit of a close relative (relatives, in-laws) the burden of proof regarding the knowledge of the intention to discriminate is shifted to the relative, i.e. the relative must prove that he or she had no knowledge and was not negligent in having no knowledge respectively. Should the debtor be a legal entity capable of being a party in a lawsuit then members of the managerial and supervisory bodies, shareholders with unlimited liability as well as controlling or at least 25% shareholders (pursuant to section 5 EKEG) are deemed to be close relatives. |
• | Avoidance due to squandering of assets (section 28 IO): Avoidance may apply to certain contracts, including purchase and exchange contracts, entered into by the debtor that are considered a squandering of assets at the expense of other creditors, if the counterparty to the contract had knowledge of such squandering or should have. Squandering of assets is assumed if an obvious incongruity exists between performance and consideration. Section 28 no 4 of the Insolvency Act applies to transactions that took place within one year prior to the opening of insolvency proceedings. | |
• | Avoidance of transactions with no consideration and analogous transactions (section 29 IO): Dispositions of the debtor that were concluded free of charge or are equivalent to such dispositions may be challenged. A disposition free of charge requires that the disposing person acts with the intention not to receive any consideration in return. The disposition amounts to a sacrifice by the debtor. Examples for such dispositions are: donations, acknowledgement of a debt, security of liabilities, and payment of someone else’s debt. If the debtor receives an adequate service in return (angemessenes Entgelt) the disposition may not be challenged pursuant section 29 of the Insolvency Act. Any economic benefit or interest may be qualified as a consideration. Section 29 of the Insolvency Act applies to dispositions concluded within two years prior to the opening of insolvency proceedings. | |
• | Avoidance due to preferential treatment (section 30 IO): The payment of or granting of security to a creditor (Befriedigung oder Sicherstellung) carried out after material insolvency or after the request for the opening of insolvency proceedings or within 60 days preceding may be avoided if (i) the creditor obtained security or satisfaction which it was not or not in that way or at that time entitled to, unless he was not favoured by this transaction (objective preferential treatment) or (ii) the transaction took place for the benefit of a creditor who knew or should have known about the debtor’s intention of the preferential treatment (subjective preferential treatment). Material insolvency means illiquidity (Zahlungsunfähigkeit) or over-indebtedness in terms of insolvency law (Insolvenzrechtliche Überschuldung). Objective preferential treatment does not require any subjective elements on part of the counterparty. In particular, the counterparty’s knowledge of the financial state of the debtor is irrelevant. Subjective preferential treatment requires the debtor’s intention and the creditor’s knowledge of the debtor’s intention to favour a creditor. Transactions carried out more than one year before the opening of the insolvency proceedings may not be contested pursuant to Section 30 of the Insolvency Act. | |
• | Avoidance due to knowledge of insolvency (section 31 IO): Pursuant to Section 31 of the Insolvency Act legal acts carried out after material insolvency or after filing for the opening of insolvency proceedings may be challenged if the legal act (i) constitutes payment of or granting of security to a creditor (Befriedigung oder Sicherstellung) or (ii) is considered a disadvantageous legal act (nachteiliges Rechtsgeschäft). The legal act by which a creditor’s claim is satisfied or secured may only be challenged if the creditor knew or was negligently not knowing of the debtor’s material insolvency or pending insolvency petition. A legal act is considered disadvantageous if the chances for satisfaction of other creditor’s claims are worsened due to the legal act. |
372
Table of Contents
373
Table of Contents
374
Table of Contents
375
Table of Contents
376
Table of Contents
377
Table of Contents
378
Table of Contents
379
Table of Contents
380
Table of Contents
381
Table of Contents
382
Table of Contents
• | amounts owed in respect of unpaid contributions for occupational pension schemes, and | |
• | certain amounts owed to employees in respect of unpaid wages and holiday entitlements up to prescribed statutory caps. Further, all expenses (including the liquidator’s remuneration and certain tax charges) properly incurred in a winding up are also payable out of the company’s assets in priority to preferential claims and floating charge holder claims. |
383
Table of Contents
384
Table of Contents
385
Table of Contents
386
Table of Contents
387
Table of Contents
388
Table of Contents
• | the survival of the company, and the whole or any part of its undertaking, as a going concern; or | |
• | a more advantageous realization of the company’s assets than would be effected on a winding up. |
389
Table of Contents
• | no resolution may be passed or order made for the company’s winding up; and | |
• | no proceedings may be commenced or continued against the company except with the leave of the Court and subject to such terms and conditions as the Court may impose. However, a creditor’s rights of set-off and security interests created pursuant to the Security Interests (Guernsey) Law, 1993 and rights of enforcement thereof are unaffected and may be exercised without the leave of the Court. |
• | the period (if any) fixed by its memorandum or articles of incorporation for the duration of the company expires, provided that the company passes an ordinary resolution that it be wound up voluntarily; or | |
• | an event (if any) occurs on the occurrence of which the memorandum or articles of incorporation of the company provide that the company must be dissolved, provided that the company passes an ordinary resolution that it be wound up voluntarily; or | |
• | if the company passes a special resolution that it be wound up voluntarily. |
390
Table of Contents
• | Under the term of the moratorium granted in the bankruptcy procedure, no securities may be enforced against the assets of the debtor, except for the enforcement of certain security deposits. |
391
Table of Contents
• | Any creditor of an insolvent company or the liquidator has the right to challenge transactions concluded by such insolvent company which is of a type falling under any of the criteria set out under subparagraphs (i)-(iii) below. The persons referred to above have the right to challenge such transactions within 90 days from the date of becoming aware of the existence of such transactions, but in any event within one year from the date of publication of a court order relating to the commencement of the liquidation proceedings. The types of transactions open to challenge are the following: |
• | The liquidator, acting on behalf of the insolvent company, is entitled to seek to recover within the time periods referred to above, any service rendered by the insolvent company within 60 days of the date preceding the date when a competent court received a petition for the initiation of liquidation proceedings or at any time thereafter, if the provision of such service resulted in a preference to any one creditor and was not made in its normal course of business. In particular payment of a debt prior to its original maturity is considered as granting preference to a creditor. | |
• | The liquidator is entitled to terminate all agreements concluded by the company and is entitled to rescind from the agreements of the company where no service has been fulfilled by the parties. | |
• | The contractual subordination of claims will be binding between the relevant parties (in accordance with and subject to governing law) but will not be recognized by an insolvency officer (in the event of insolvency proceedings in Hungary) or a court bailiff (in the event of court enforcement proceedings in Hungary), who will be bound by the statutory order of payments and ranking of claims. | |
• | When a Hungarian company is under liquidation, the guarantees granted by the company may no longer be enforceable by the creditors; however, assets of the company are sold by the liquidator and the creditors may be entitled to the proceeds of such sale in the order set out in the applicable Hungarian insolvency laws. | |
• | When a Hungarian company is under liquidation, securities created over the assets of the company may no longer be enforceable by the creditors (except for most of the security deposits); however, assets of the company are sold by the liquidator and the creditors may be entitled to the proceeds of such sale. |
• | It is uncertain whether the claims secured by any security interest established under a foreign law governed security document concluded in relation to an asset of the Hungarian guarantor located abroad (the “Foreign Security Document”) would enjoy any form of priority or whether the beneficiaries of such security interest would have a preferred secured creditor status under Hungarian law in case of liquidation of a Hungarian guarantor by virtue of such Foreign Security Document. Nevertheless, the Hungarian |
392
Table of Contents
liquidator will need to observe the provisions laid down under Council Regulation (EC) No. 1346/2000 of 29 May 2000 on insolvency proceedings, in particular in respect of the assets of the Hungarian guarantor located in another EU Member State which are subject to a security interest created under the laws of another EU Member State, insofar as the opening of insolvency proceedings in an EU Member State will not affect security interests over assets situated in another EU Member State. Notwithstanding the above, we believe that with respect to security interests created over movable and immovable assets located in Hungary there is a risk that foreign law governed securities would be deemed invalid under Hungarian law, if respective Hungarian law requirements are not met (e.g., registration), and thus such security interests would not be enforceable against such assets. Please note that pursuant to Hungarian law, applicable Hungarian legal formalities must be met if the asset is located in Hungary upon the creation of the security interest. |
• | The Hungarian government is authorized to designate companies as nationally important, including companies, against which liquidation proceedings are already in process, to liquidation by a state-owned liquidator. Such liquidation proceedings are governed by special rules that will basically affect the rights of creditors. Due to the lack of normativity, creditors may not know whether or not the debtor company would be subject to such special rules in case of any insolvency proceedings in Hungary. | |
• | The Bankruptcy Act now provides that the composition shall not extend to creditors that have not filed claims in the bankruptcy proceeding. These creditors may not enforce their claims against the debtor and may only file their still valid claims under liquidation proceedings initiated by another party, and then, without the right to late penalty and late interest. Pursuant to such new provisions, a creditor has two options: (i) file its claim under the bankruptcy proceeding and, in case of a fraudulent bankruptcy, face the risk of being outvoted, without recourse to appeal, or (ii) not file its claim, in which case the claim may only be enforced under a liquidation proceeding initiated by another party, and even then, at a reduced rate. |
393
Table of Contents
394
Table of Contents
395
Table of Contents
• | bankruptcy proceedings(faillite), the opening of which is initiated by the relevant guarantor, by any of its creditors or by Luxembourg courtsex officio. The managers/directors of the Luxembourg Obligors |
396
Table of Contents
have the obligation to file for bankruptcy within one month in case it is in a state of cessation of payment(cessation de paiement). |
• | controlled management proceedings(gestion controlée), the opening of which may only be requested by the relevant Luxembourg Obligor and not by its creditors; and | |
• | composition proceedings(concordat préventif de faillite), the obtaining of which is requested by the relevant guarantor only after having received a prior consent from a majority of its creditors holding 75% at least of the claims against such Luxembourg Obligor. The obtaining of such composition proceedings will trigger a provisional stay on enforcement of claims by creditors. |
• | certain amounts owed to the Luxembourg Revenue; | |
• | value-added tax and other taxes and duties owed to the Luxembourg Customs and Excise; | |
• | social security contributions; and | |
• | remuneration owed to employees. |
397
Table of Contents
• | pursuant to article 445 of the Luxembourg code of commerce, specified transactions (such as, in particular, the granting of a security interest for antecedent debts; the payment of debts which have not fallen due, whether payment is made in cash or by way of assignment, sale, set-off or by any other means; the payment of debts which have fallen due by any means other than in cash or by bill of exchange; the sale of assets or entering into transactions generally without consideration or with substantially inadequate consideration) entered into during the suspect period (or the ten days preceding it) will be set aside or declared null and void, if so requested by the insolvency receiver; article 445 does not apply for financial collateral arrangements and set-off arrangements subject to the Luxembourg law of August 5, 2005 on financial collateral arrangements as amended (the “Luxembourg Collateral Law”), such as Luxembourg law pledges over shares or receivables. | |
• | pursuant to article 446 of the Luxembourg code of commerce, payments made for matured debts, as well as other transactions concluded for consideration during the suspect period, are subject to cancellation by the court upon proceedings instituted by the insolvency receiver if they were concluded with the knowledge of the bankrupt’s cessation of payments; article 446 does not apply for financial collateral arrangements and set-off arrangements subject to the Collateral Law, such as Luxembourg law pledges over shares or receivables. | |
• | regardless of the suspect period, article 448 of the Luxembourg Code of Commerce and article 1167 of the Luxembourg Civil Code(action paulienne) give any creditor the right to challenge any fraudulent payments and transactions made prior to the bankruptcy. |
398
Table of Contents
399
Table of Contents
400
Table of Contents
• | first, payment of labor claims for salaries and severance for the two calendar years preceding the insolvency judgment; | |
• | second, payments to secured creditors (including costs and expenses relating to foreclosure and the enforcement of their respective rights), but only to the extent of the value of their respective collateral; | |
• | third, payment of liabilities and obligations of the estate of the insolvent entity (i.e., management costs, fees and expenses incurred after the insolvency judgment); | |
• | fourth, payment of litigation costs and expenses, and fees and expenses of the inspector, the mediator and any appointed receivers; | |
• | fifth, payment of other labor claims and tax claims; | |
• | sixth, payments to other creditors that qualify as “privileged” under Mexican commercial laws (e.g., creditors that are entitled to retain an asset until payment is made), but only to the extent of the value of the respective privilege; and | |
• | seventh, payments to unsecured creditors. |
401
Table of Contents
402
Table of Contents
403
Table of Contents
• | a provision in a guarantee that purports to excuse or protect a party for, or apply regardless of, that party’s negligence, default or breach of duty may not be enforceable (the “clean hands” doctrine); | |
• | equitable remedies such as an order for specific performance or the issue of an injunction are discretionary, and are not usually ordered or granted, where damages would be an adequate alternative; | |
• | the enforceability of obligations may be subject to the availability of defenses such as set-off, counterclaim and misrepresentation; and | |
• | claims may become time barred under the New Zealand Limitation Act 2010. |
404
Table of Contents
405
Table of Contents
406
Table of Contents
407
Table of Contents
408
Table of Contents
409
Table of Contents
410
Table of Contents
411
Table of Contents
412
Table of Contents
413
Table of Contents
414
Table of Contents
• | “2007 Notes” refers to the 2007 Senior Notes and the 2007 Senior Subordinated Notes. | |
• | “2007 Senior Notes” refers to the 8.0% senior notes due 2016 issued by BP II on June 29, 2007, of which €480 million aggregate principal amount was outstanding at March 31, 2012. | |
• | “2007 Senior Subordinated Notes” refers to the 9.5% senior subordinated notes due 2017 issued by BP II on June 29, 2007, of which €420 million aggregate principal amount was outstanding at March 31, 2012. | |
• | “2007 UK Intercreditor Agreement” refers to the amended intercreditor agreement described in the section “Description of Certain Other Indebtedness and Intercreditor Agreements — 2007 UK Intercreditor Agreement.” | |
• | “2009 Notes” refers to the 7.750% senior secured notes due 2016. | |
• | “August 2011 Notes” refers to the August 2011 Senior Secured Notes and the August 2011 Senior Notes. | |
• | “August 2011 Senior Notes” refers to the 9.875% senior notes due 2019 issued on August 9, 2011. | |
• | “August 2011 Senior Secured Notes” refers to the 7.875% senior secured notes due 2019. | |
• | “BP I” refers to Beverage Packaging Holdings (Luxembourg) I S.A., a direct subsidiary of RGHL. BP I guarantees the notes, the other Reynolds notes and the Senior Secured Credit Facilities. | |
• | “BP II” refers to Beverage Packaging Holdings (Luxembourg) II S.A., a sister company of BP I and a direct subsidiary of RGHL. BP II is the issuer of the 2007 Notes. BP II does not guarantee the notes, the other Reynolds notes or the Senior Secured Credit Facilities. | |
• | “BP III” refers to Beverage Packaging Holdings (Luxembourg) III S.à r.l., a direct subsidiary of BP I and an indirect wholly-owned subsidiary of RGHL. BP III guarantees the notes, the other Reynolds notes and the Senior Secured Credit Facilities. | |
• | “CHH” refers to Carter Holt Harvey Limited, a New Zealand company and an indirect wholly-owned subsidiary of Rank Group. | |
• | “Closures” refers to our caps and closures segment. |
• | “Dopaco” refers to Dopaco, Inc. and Dopaco Canada, Inc. and, unless the context otherwise requires, Dopaco Canada, Inc.’s subsidiaries. Dopaco, Inc. was merged into PWP Industries, Inc. on July 1, 2012. Dopaco Canada, Inc. and its subsidiaries were amalgamated into a subsidiary of RGHL on January 2, 2012. |
• | “Evergreen” refers to our fresh carton packaging, liquid packaging board, carton board and freesheet segment. | |
• | “February 2011 Notes” refers to the February 2011 Senior Secured Notes and the February 2011 Senior Notes. | |
• | “February 2011 Senior Notes” refers to the 8.250% senior notes due 2021. | |
• | “February 2011 Senior Secured Notes” refers to the 6.875% senior secured notes due 2021. | |
• | “First Lien Intercreditor Agreement” refers to the intercreditor agreement described in the section “Description of Certain Other Indebtedness and Intercreditor Agreements — First Lien Intercreditor Agreement.” | |
• | “Graham Company” refers to Graham Packaging Company Inc. |
415
Table of Contents
• | “Graham Holdings” refers to Graham Packaging Holdings Company, a wholly-owned subsidiary of Graham Company. | |
• | “Graham Packaging” refers to Graham Packaging Company Inc., and, unless the context otherwise requires, its subsidiaries. | |
• | “Graham Packaging Notes” refers to (i) the 9.875% senior subordinated notes due 2014 issued by Graham Packaging Company, L.P. and GPC Capital Corp. I, which are wholly-owned subsidiaries of Graham Holdings, or the“Graham Packaging Senior Subordinated Notes,” (ii) the 8.25% Senior Notes due 2017 issued by Graham Packaging Company, L.P. and GPC Capital Corp. I, which are wholly-owned subsidiaries of Graham Holdings, or the“Graham Packaging 2017 Notes,” and (iii) the 8.25% Senior Notes due 2018 issued by Graham Packaging Company, L.P. and GPC Capital Corp. I, which are wholly-owned subsidiaries of Graham Holdings, or the“Graham Packaging 2018 Notes.” The Graham Packaging Notes were repaid in connection with the 2012 Refinancing Transactions. | |
• | “IP” refers to International Paper Company. | |
• | “Issuers” or“issuers” refers to the US Issuers and the Lux Issuer. The Issuers are each wholly-owned indirect subsidiaries of RGHL. | |
• | “Lux Issuer” refers to Reynolds Group Issuer (Luxembourg) S.A., an indirect wholly-owned subsidiary of RGHL and co-issuer of the notes and the other Reynolds notes. | |
• | “May 2010 Notes” refers to the 8.500% senior notes due 2018. | |
• | “New Incremental Senior Secured Credit Facilities” refers to an amendment to the Senior Secured Credit Facilities that we entered into in connection with the Graham Packaging Transaction, pursuant to which we amended certain terms of the related credit agreement and incurred incremental borrowings used to partially finance the Graham Packaging Transaction. | |
• | “new notes” refers to the registered 9.875% senior notes due 2019 (issued on February 15, 2012). | |
• | “notes” refers to the new notes and the old notes. | |
• | “October 2010 Notes” refers to the October 2010 Senior Secured Notes and the October 2010 Senior Notes. | |
• | “October 2010 Senior Notes” refers to the 9.000% senior notes due 2019. | |
• | “October 2010 Senior Secured Notes” refers to the 7.125% senior secured notes due 2019. | |
• | “old notes” refers to the outstanding 9.875% senior notes due 2019 (issued on February 15, 2012). | |
• | “Original Senior Secured Credit Facilities” refers to the senior secured credit facilities governed by the credit agreement entered into on November 5, 2009, as amended from time to time. The Original Senior Secured Credit Facilities were repaid in full with proceeds from the term loans under the Senior Secured Credit Facilities and part of the proceeds from the offering of the February 2011 Notes. |
• | “other Reynolds notes” refers to the Reynolds secured notes and the other Reynolds senior notes. | |
• | “other Reynolds senior notes” refers to the May 2010 Notes, the October 2010 Senior Notes, the February 2011 Senior Notes and the August 2011 Senior Notes. |
416
Table of Contents
• | “Pactiv” refers to Pactiv Corporation, which was subsequently renamed Pactiv LLC, and, unless the context otherwise requires, its subsidiaries. | |
• | “Pactiv 2012 Notes” refers to the 5.875% Notes due July 15, 2012 of Pactiv, which were repaid in connection with the 2012 Refinancing Transactions. | |
• | “Pactiv 2018 Notes” refers to the 6.400% Notes due January 15, 2018 of Pactiv, with an outstanding principal amount of $15.7 million (net of $1 million of unamortized discount) as of March 31, 2012. | |
• | “Rank Group” refers to Rank Group Limited, a private company based in New Zealand and wholly-owned by Mr. Graeme Hart, our strategic owner. | |
• | “Reynolds Consumer Products” refers to our consumer products segment, which (i) consisted of our Reynolds consumer products business prior to the Pactiv Acquisition and (ii) consists of our Reynolds consumer products business and our Hefty consumer products business following the Pactiv Acquisition. | |
• | “Reynolds senior secured notes” refers to the 2009 Notes, the October 2010 Senior Secured Notes, the February 2011 Senior Secured Notes and the August 2011 Senior Secured Notes. | |
• | “RGHL” refers to Reynolds Group Holdings Limited, the indirect parent of BP III and the Issuers, among others. RGHL guarantees the notes and the Senior Secured Credit Facilities. | |
• | “RGHL Combined Group” refers to RGHL and its consolidated subsidiaries, including Graham Packaging and Dopaco, as a combined company following the consummation of, and after giving pro forma effect to, the 2012 Refinancing Transactions, the Graham Packaging Transaction, the Dopaco Acquisition and the 2011 Refinancing Transactions. For information regarding the 2012 Refinancing Transactions, the Dopaco Acquisition, the Graham Packaging Transaction and the 2011 Refinancing Transactions, see “The Transactions.” | |
• | “RGHL Group” or“RGHL Group Successor” refers to RGHL and its consolidated subsidiaries after the Initial Evergreen Acquisition but prior to the Graham Packaging Transaction, unless the context otherwise requires. | |
• | “RGHL Group Predecessor” or“IP’s Bev Pack Business” refers to the beverage packaging business of IP before the Initial Evergreen Acquisition. | |
• | “Senior Secured Credit Facilities” refers to the $2,325 million senior secured U.S. term loans, the €250 million senior secured European term loans, the $120 million senior secured revolving credit facility and the €80 million senior secured revolving credit facility and, following the consummation of the Graham Packaging Transaction, also includes the New Incremental Senior Secured Credit Facilities. | |
• | “SIG” refers to our aseptic carton packaging segment. | |
• | “US Co-Issuer” refers to Reynolds Group Issuer LLC, an indirect wholly-owned subsidiary of RGHL and co-issuer of the notes and the other Reynolds notes. | |
• | “US Issuer” refers to Reynolds Group Issuer Inc., an indirect wholly-owned subsidiary of RGHL and co-issuer of the notes and the other Reynolds notes. | |
• | “US Issuers” refers to US Issuer and US Co-Issuer. |
417
Table of Contents
Country of | Ownership | Voting | Guarantor/ | |||||||||
Incorporation | Interest (%) | Interest (%) | Non-Guarantor | |||||||||
Alusud Argentina S.R.L. | Argentina | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Argentina S.A. | Argentina | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging San Martin S.A. | Argentina | 100 | 100 | Non-Guarantor | ||||||||
Lido Plast San Luis S.A. | Argentina | 100 | 100 | Non-Guarantor | ||||||||
SIG Combibloc Argentina S.R.L. | Argentina | 100 | 100 | Non-Guarantor | ||||||||
Whakatane Mill Australia Pty Limited | Australia | 100 | 100 | Guarantor | ||||||||
SIG Austria Holding GmbH | Austria | 100 | 100 | Guarantor | ||||||||
SIG Combibloc GmbH | Austria | 100 | 100 | Guarantor | ||||||||
SIG Combibloc GmbH & Co. KG | Austria | 100 | 100 | Guarantor | ||||||||
Gulf Closures W.L.L. | Bahrain | 49 | 49 | Non-Guarantor | ||||||||
Graham Packaging Belgium BVBA | Belgium | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Lummen BVBA | Belgium | 100 | 100 | Non-Guarantor | ||||||||
Closure Systems International (Brazil) Sistemas de Vedacao Ltda. | Brazil | 100 | 100 | Guarantor | ||||||||
Graham Packaging do Brasil Industria e Comercio S.A. | Brazil | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Parana, Ltda. | Brazil | 100 | 100 | Non-Guarantor | ||||||||
Resin Rio Comercio Ltda. | Brazil | 100 | 100 | Non-Guarantor | ||||||||
SIG Beverages Brasil Ltda. | Brazil | 100 | 100 | Guarantor | ||||||||
SIG Combibloc Do Brasil Ltda. | Brazil | 100 | 100 | Guarantor | ||||||||
CSI Latin American Holdings Corporation | British Virgin Islands | 100 | 100 | Guarantor | ||||||||
Reynolds Consumer Products Bulgaria EOOD | Bulgaria | 100 | 100 | Non-Guarantor | ||||||||
Evergreen Packaging Canada Company | Canada | 100 | 100 | Guarantor | ||||||||
Graham Packaging Canada Limited | Canada | 100 | 100 | Non-Guarantor | ||||||||
Pactiv Canada, Inc. | Canada | 100 | 100 | Guarantor | ||||||||
Alusud Embalajes Chile Ltda. | Chile | 100 | 100 | Non-Guarantor | ||||||||
SIG Combibloc Chile Limitada | Chile | 100 | 100 | Non-Guarantor | ||||||||
Closure Systems International (Guangzhou) Limited | China | 100 | 100 | Non-Guarantor | ||||||||
Closure Systems International (Wuhan) Limited | China | 100 | 100 | Non-Guarantor | ||||||||
CSI Closure Systems (Hangzhou) Co., Ltd. | China | 100 | 100 | Non-Guarantor | ||||||||
CSI Closure Systems (Tianjin) Co., Ltd. | China | 100 | 100 | Non-Guarantor | ||||||||
Dongguan Pactiv Packaging Co., Ltd. | China | 51 | 51 | Non-Guarantor | ||||||||
Evergreen Packaging (Shanghai) Co., Limited | China | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Trading (Shanghai) Co., Ltd. | China | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging (Guangzhou) Co., Ltd. | China | 100 | 100 | Non-Guarantor | ||||||||
Reynolds Metals (Shanghai) Ltd. | China | 100 | 100 | Non-Guarantor | ||||||||
SIG Combibloc (Suzhou) Co. Ltd. | China | 100 | 100 | Non-Guarantor |
418
Table of Contents
Country of | Ownership | Voting | Guarantor/ | |||||||||
Incorporation | Interest (%) | Interest (%) | Non-Guarantor | |||||||||
Zhejiang Zhongbao Pactiv Packaging Co., Ltd. | China | 62.5 | 62.5 | Non-Guarantor | ||||||||
Alusud Embalajes Colombia Ltda. | Colombia | 100 | 100 | Non-Guarantor | ||||||||
CSI Closure Systems Manufacturing de Centro America, Sociedad de Responsabilidad Limitada | Costa Rica | 100 | 100 | Guarantor | ||||||||
SIG Combibloc s.r.o. | Czech Republic | 100 | 100 | Non-Guarantor | ||||||||
Closure Systems International (Egypt) LLC | Egypt | 100 | 100 | Non-Guarantor | ||||||||
Evergreen Packaging de El Salvador S.A. de C.V. | El Salvador | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Company OY | Finland | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Europe SNC | France | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging France, S.A.S. | France | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Normandy S.A.R.L. | France | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Villecomtal S.A.R.L. | France | 100 | 100 | Non-Guarantor | ||||||||
SIG Combibloc S.A.R.L. | France | 100 | 100 | Non-Guarantor | ||||||||
Closure Systems International Deutschland GmbH | Germany | 100 | 100 | Guarantor | ||||||||
Closure Systems International Holdings (Germany) GmbH | Germany | 100 | 100 | Guarantor | ||||||||
Omni-Pac Ekco GmbH Verpackungsmittel | Germany | 100 | 100 | Guarantor | ||||||||
Omni-Pac GmbH Verpackungsmittel | Germany | 100 | 100 | Guarantor | ||||||||
Pactiv Deutschland Holdinggesellschaft mbH | Germany | 100 | 100 | Guarantor | ||||||||
Pactiv Forest Products GmbH | Germany | 100 | 100 | Non-Guarantor | ||||||||
SIG Beteiligungs GmbH | Germany | 100 | 100 | Guarantor | ||||||||
SIG Beverages Germany GmbH | Germany | 100 | 100 | Guarantor | ||||||||
SIG Combibloc GmbH | Germany | 100 | 100 | Guarantor | ||||||||
SIG Combibloc Holding GmbH | Germany | 100 | 100 | Guarantor | ||||||||
SIG Combibloc Systems GmbH | Germany | 100 | 100 | Guarantor | ||||||||
SIG Combibloc Zerspanungstechnik GmbH | Germany | 100 | 100 | Guarantor | ||||||||
SIG Euro Holding AG & Co. KGaA | Germany | 100 | 100 | Guarantor | ||||||||
SIG Information Technology GmbH | Germany | 100 | 100 | Guarantor | ||||||||
SIG International Services GmbH | Germany | 100 | 100 | Guarantor | ||||||||
Crystal Insurance Company Limited | Guernsey | 100 | 100 | Non-Guarantor | ||||||||
SIG Asset Holdings Limited | Guernsey | 100 | 100 | Guarantor | ||||||||
Closure Systems International (Hong Kong) Limited | Hong Kong | 100 | 100 | Guarantor | ||||||||
Evergreen Packaging (Hong Kong) Limited | Hong Kong | 100 | 100 | Guarantor | ||||||||
Graham Packaging Asia Limited | Hong Kong | 100 | 100 | Non-Guarantor | ||||||||
Roots Investment Holding Private Limited | Hong Kong | 100 | 100 | Non-Guarantor | ||||||||
SIG Combibloc Limited | Hong Kong | 100 | 100 | Guarantor | ||||||||
CSI Hungary Manufacturing and Trading Limited Liability Company | Hungary | 100 | 100 | Guarantor | ||||||||
SIG Combibloc Kft. | Hungary | 100 | 100 | Non-Guarantor |
419
Table of Contents
Country of | Ownership | Voting | Guarantor/ | |||||||||
Incorporation | Interest (%) | Interest (%) | Non-Guarantor | |||||||||
Closure Systems International(I) Private Limited | India | 100 | 100 | Non-Guarantor | ||||||||
SIG Beverage Machinery and Systems (India) Pvt. Ltd.(In liquidation) | India | 99.98 | 99.98 | Non-Guarantor | ||||||||
PT Graham Packaging Indonesia | Indonesia | 100 | 100 | Non-Guarantor | ||||||||
Ha’Lakoach He’Neeman H’Sheeshim Ou’Shenayim Ltd. | Israel | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Company Italia S.r.l. | Italy | 100 | 100 | Non-Guarantor | ||||||||
SIG Combibloc S.r.l | Italy | 100 | 100 | Non-Guarantor | ||||||||
S.I.P. S.r.l. Societa Imballaggi Plastici S.r.l.(In liquidation) | Italy | 100 | 100 | Non-Guarantor | ||||||||
Closure Systems International Holdings (Japan) KK | Japan | 100 | 100 | Guarantor | ||||||||
Closure Systems International Japan, Limited | Japan | 100 | 100 | Guarantor | ||||||||
Graham Packaging Japan Godo Kaisha | Japan | 100 | 100 | Non-Guarantor | ||||||||
Closure Systems International (Korea), Ltd. | Korea | 100 | 100 | Non-Guarantor | ||||||||
Evergreen Packaging Korea Limited | Korea | 100 | 100 | Non-Guarantor | ||||||||
SIG Combibloc Korea Ltd. | Korea | 100 | 100 | Non-Guarantor | ||||||||
Beverage Packaging Factoring (Luxembourg) S.à r.l | Luxembourg | 100 | 100 | Non-Guarantor | ||||||||
Beverage Packaging Holdings (Luxembourg) I S.A. | Luxembourg | 100 | 100 | Guarantor | ||||||||
Beverage Packaging Holdings (Luxembourg) II S.A. | Luxembourg | 100 | 100 | Non-Guarantor | ||||||||
Beverage Packaging Holdings (Luxembourg) III S.à r.l. | Luxembourg | 100 | 100 | Guarantor | ||||||||
Beverage Packaging Holdings (Luxembourg) IV S.à r.l | Luxembourg | 100 | 100 | Guarantor | ||||||||
Evergreen Packaging (Luxembourg) S.à r.l | Luxembourg | 100 | 100 | Guarantor | ||||||||
Graham Packaging European Holdings (Luxembourg) S.à r.l | Luxembourg | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging European Holdings (Luxembourg) I S.à r.l | Luxembourg | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging European Holdings (Luxembourg) II S.à r.l. | Luxembourg | 100 | 100 | Non-Guarantor | ||||||||
Reynolds Group Issuer (Luxembourg) S.A. | Luxembourg | 100 | 100 | Guarantor | ||||||||
Asesores y Consultores Graham, S. de R.L. de C.V. | Mexico | 100 | 100 | Non-Guarantor | ||||||||
Bienes Industriales del Norte, S.A. de C.V. | Mexico | 100 | 100 | Guarantor | ||||||||
CSI En Ensenada, S. de R.L. de C.V. | Mexico | 100 | 100 | Guarantor | ||||||||
CSI En Saltillo, S. de R.L. de C.V. | Mexico | 100 | 100 | Guarantor | ||||||||
CSI Tecniservicio, S. de R.L. de C.V. | Mexico | 100 | 100 | Guarantor | ||||||||
Evergreen Packaging Mexico, S. de R.L. de C.V. | Mexico | 100 | 100 | Guarantor | ||||||||
Graham Packaging Plastic Products de Mexico S. de R.L. de C.V. | Mexico | 100 | 100 | Non-Guarantor |
420
Table of Contents
Country of | Ownership | Voting | Guarantor/ | |||||||||
Incorporation | Interest (%) | Interest (%) | Non-Guarantor | |||||||||
Grupo Corporativo Jaguar, S.A. de C.V. | Mexico | 100 | 100 | Guarantor | ||||||||
Grupo CSI de México, S. de R.L. de C.V. | Mexico | 100 | 100 | Guarantor | ||||||||
Middle America M.A., S.A. de C.V.(In liquidation) | Mexico | 100 | 100 | Non-Guarantor | ||||||||
Pactiv Foodservice Mexico, S. de R.L. de C.V. | Mexico | 100 | 100 | Guarantor | ||||||||
Pactiv Mexico, S. de R.L. de C.V. | Mexico | 100 | 100 | Guarantor | ||||||||
Reynolds Metals Company de Mexico, S. de R.L.. de C.V. | Mexico | 100 | 100 | Guarantor | ||||||||
Servicio Terrestre Jaguar, S.A. de C.V. | Mexico | 100 | 100 | Guarantor | ||||||||
Servicios Industriales Jaguar, S.A. de C.V. | Mexico | 100 | 100 | Guarantor | ||||||||
Servicios Integrales de Operacion S.A. de C.V. | Mexico | 100 | 100 | Non-Guarantor | ||||||||
Servicios Graham Packaging S. de R.L. de C.V. | Mexico | 100 | 100 | Non-Guarantor | ||||||||
SIG Combibloc México S.A. de C.V. | Mexico | 100 | 100 | Non-Guarantor | ||||||||
SIG Simonazzi México S.A. de C.V.(In liquidation) | Mexico | 100 | 100 | Non-Guarantor | ||||||||
Tecnicos de Tapas Innovativas, S.A. de C.V. | Mexico | 100 | 100 | Guarantor | ||||||||
Closure Systems International Nepal Private Limited | Nepal | 76 | 76 | Non-Guarantor | ||||||||
Beverage Packaging Holdings (Netherlands) B.V. | Netherlands | 100 | 100 | Non-Guarantor | ||||||||
Closure Systems International B.V. | Netherlands | 100 | 100 | Guarantor | ||||||||
Evergreen Packaging International B.V. | Netherlands | 100 | 100 | Guarantor | ||||||||
Graham Packaging Company B.V. | Netherlands | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Holdings B.V. | Netherlands | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Zoetermeer B.V. | Netherlands | 100 | 100 | Non-Guarantor | ||||||||
Pactiv Europe B.V. | Netherlands | 100 | 100 | Non-Guarantor | ||||||||
Reynolds Consumer Products International B.V. | Netherlands | 100 | 100 | Guarantor | ||||||||
Reynolds Packaging International B.V. | Netherlands | 100 | 100 | Guarantor | ||||||||
SIG Combibloc B.V. | Netherlands | 100 | 100 | Non-Guarantor | ||||||||
Whakatane Mill Limited | New Zealand | 100 | 100 | Guarantor | ||||||||
Alusud Peru S.A. | Peru | 100 | 100 | Non-Guarantor | ||||||||
Closure Systems International (Philippines), Inc. | Philippines | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Poland Sp. z.o.o. | Poland | 100 | 100 | Non-Guarantor | ||||||||
Omni Pac Poland Sp. z.o.o. | Poland | 100 | 100 | Non-Guarantor | ||||||||
SIG Combibloc Sp. z.o.o. | Poland | 100 | 100 | Non-Guarantor | ||||||||
CSI Vostok Limited Liability Company | Russia | 100 | 100 | Non-Guarantor | ||||||||
OOO SIG Combibloc | Russia | 100 | 100 | Non-Guarantor | ||||||||
Pactiv Asia Pte Ltd. | Singapore | 100 | 100 | Non-Guarantor | ||||||||
Closure Systems International España, S.L.U | Spain | 100 | 100 | Non-Guarantor |
421
Table of Contents
Country of | Ownership | Voting | Guarantor/ | |||||||||
Incorporation | Interest (%) | Interest (%) | Non-Guarantor | |||||||||
Closure Systems International Holdings (Spain), S.A. | Spain | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Iberica S.L. | Spain | 100 | 100 | Non-Guarantor | ||||||||
Reynolds Food Packaging Spain, S.L.U. | Spain | 100 | 100 | Non-Guarantor | ||||||||
SIG Combibloc S.A. | Spain | 100 | 100 | Non-Guarantor | ||||||||
SIG Combibloc AB | Sweden | 100 | 100 | Non-Guarantor | ||||||||
SIG allCap AG | Switzerland | 100 | 100 | Guarantor | ||||||||
SIG Combibloc Procurement AG | Switzerland | 100 | 100 | Guarantor | ||||||||
SIG Combibloc (Schweiz) AG | Switzerland | 100 | 100 | Guarantor | ||||||||
SIG Combibloc Group AG | Switzerland | 100 | 100 | Guarantor | ||||||||
SIG Schweizerische Industrie-Gesellschaft AG | Switzerland | 100 | 100 | Guarantor | ||||||||
SIG Technology AG | Switzerland | 100 | 100 | Guarantor | ||||||||
Evergreen Packaging (Taiwan) Co. Limited | Taiwan | 100 | 100 | Non-Guarantor | ||||||||
SIG Combibloc Taiwan Ltd. | Taiwan | 100 | 100 | Non-Guarantor | ||||||||
SIG Combibloc Ltd. | Thailand | 100 | 100 | Guarantor | ||||||||
Closure Systems International Plastik Ithalat Ihracat Sanayi Ve Ticaret Limited Sirketi | Turkey | 100 | 100 | Non-Guarantor | ||||||||
Graham Plastpak Plastik Ambalaj Sanayi A.S. | Turkey | 100 | 100 | Non-Guarantor | ||||||||
SIG Combibloc Paketleme Ve Ticaret Limited Sirketi | Turkey | 100 | 100 | Non-Guarantor | ||||||||
Baker’s Choice Products, Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
BCP/Graham Holdings L.L.C. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Blue Ridge Holding Corp. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Blue Ridge Paper Products Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
BRPP, LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
Closure Systems International Americas, Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Closure Systems International Holdings Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Closure Systems International Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Closure Systems International Packaging Machinery, Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Closure Systems Mexico Holdings LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
Coast-Packaging Company (California General Partnership) | U.S.A. | 50 | 50 | Non-Guarantor | ||||||||
CSI Mexico LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
CSI Sales & Technical Services Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Evergreen Packaging Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Evergreen Packaging International (US) Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Evergreen Packaging USA Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Graham Packaging Acquisition Corp. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Graham Packaging GP Acquisition LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
Graham Packaging Comerc USA LLC | U.S.A. | 100 | 100 | Non-Guarantor |
422
Table of Contents
Country of | Ownership | Voting | Guarantor/ | |||||||||
Incorporation | Interest (%) | Interest (%) | Non-Guarantor | |||||||||
Graham Packaging Company Europe LLC | U.S.A. | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Company Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Graham Packaging Company, L.P. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Graham Packaging Controllers USA LLC | U.S.A. | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging France Partners | U.S.A. | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Holdings Company | U.S.A. | 100 | 100 | Guarantor | ||||||||
Graham Packaging International Plastic Products Inc. | U.S.A. | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Latin America, LLC | U.S.A. | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging LC, L.P. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Graham Packaging Leasing USA LLC | U.S.A. | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging LP Acquisition LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
Graham Packaging Minster LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
Graham Packaging PET Technologies Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Graham Packaging Plastic Products Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Graham Packaging Poland, L.P. | U.S.A. | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging PX Company | U.S.A. | 100 | 100 | Guarantor | ||||||||
Graham Packaging PX Holding Corporation | U.S.A. | 100 | 100 | Guarantor | ||||||||
Graham Packaging PX, LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
Graham Packaging Regioplast STS Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Graham Packaging Technological Specialties LLC | U.S.A. | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging West Jordan, LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
Graham Recycling Company L.P. | U.S.A. | 100 | 100 | Guarantor | ||||||||
GPACSUB LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
GPC Capital Corp. I | U.S.A. | 100 | 100 | Guarantor | ||||||||
GPC Capital Corp. II | U.S.A. | 100 | 100 | Guarantor | ||||||||
GPC Holdings LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
GPC Opco GP LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
GPC Sub GP LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
Newspring Industrial Corp. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Pactiv Factoring LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
Pactiv Germany Holdings, Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Pactiv International Holdings Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Pactiv LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
Pactiv Management Company LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
Pactiv NA II LLC | U.S.A. | 100 | 100 | Non-Guarantor | ||||||||
Pactiv Retirement Administration LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
Pactiv RSA LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
PCA West Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Prairie Packaging, Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
PWP Industries, Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
RenPac Holdings Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Reynolds Consumer Products Holdings LLC | U.S.A. | 100 | 100 | Guarantor |
423
Table of Contents
Country of | Ownership | Voting | Guarantor/ | |||||||||
Incorporation | Interest (%) | Interest (%) | Non-Guarantor | |||||||||
Reynolds Consumer Products Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Reynolds Flexible Packaging Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Reynolds Food Packaging LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
Reynolds Group Holdings Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Reynolds Group Issuer Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Reynolds Group Issuer LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
Reynolds Manufacturing, Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Reynolds Packaging Holdings LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
Reynolds Packaging Kama Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Reynolds Packaging LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
Reynolds Presto Products Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Reynolds Services Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
SIG Combibloc Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
SIG Holding USA, LLC | U.S.A. | 100 | 100 | Guarantor | ||||||||
Southern Plastics, Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Ultra Pac, Inc. | U.S.A. | 100 | 100 | Guarantor | ||||||||
Alpha Products (Bristol) Limited | United Kingdom | 100 | 100 | Non-Guarantor | ||||||||
Closure Systems International (UK) Limited | United Kingdom | 100 | 100 | Guarantor | ||||||||
Graham Packaging European Services, Ltd. | United Kingdom | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Plastics Limited | United Kingdom | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging U.K. Limited | United Kingdom | 100 | 100 | Non-Guarantor | ||||||||
IVEX Holdings, Ltd. | United Kingdom | 100 | 100 | Guarantor | ||||||||
J. & W. Baldwin (Holdings) Limited | United Kingdom | 100 | 100 | Guarantor | ||||||||
Kama Europe Limited | United Kingdom | 100 | 100 | Guarantor | ||||||||
Omni-Pac UK Limited | United Kingdom | 100 | 100 | Guarantor | ||||||||
Pactiv (Caerphilly) Limited | United Kingdom | 100 | 100 | Non-Guarantor | ||||||||
Pactiv (Films) Limited | United Kingdom | 100 | 100 | Non-Guarantor | ||||||||
Reynolds Consumer Products (UK) Limited | United Kingdom | 100 | 100 | Guarantor | ||||||||
Reynolds Subco (UK) Limited | United Kingdom | 100 | 100 | Guarantor | ||||||||
SIG Combibloc Limited | United Kingdom | 100 | 100 | Guarantor | ||||||||
SIG Holdings (UK) Ltd. | United Kingdom | 100 | 100 | Guarantor | ||||||||
The Baldwin Group Ltd. | United Kingdom | 100 | 100 | Guarantor | ||||||||
Alusud Venezuela S.A. | Venezuela | 100 | 100 | Non-Guarantor | ||||||||
Graham Packaging Plasticos de Venezuela C.A | Venezuela | 100 | 100 | Non-Guarantor | ||||||||
SIG Vietnam Ltd. | Vietnam | 100 | 100 | Non-Guarantor |
424
Table of Contents
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-7 | ||||
F-10 | ||||
F-43 | ||||
F-44 | ||||
F-45 | ||||
F-46 | ||||
F-47 | ||||
F-48 | ||||
F-51 | ||||
F-162 | ||||
F-163 | ||||
F-164 | ||||
F-165 | ||||
F-166 | ||||
F-169 | ||||
F-196 | ||||
F-197 | ||||
F-198 | ||||
F-199 | ||||
F-200 | ||||
F-201 | ||||
F-204 | ||||
F-306 | ||||
F-307 | ||||
F-308 | ||||
F-309 | ||||
F-310 | ||||
F-311 | ||||
F-312 |
F-1
Table of Contents
F-326 | ||||
F-327 | ||||
F-328 | ||||
F-329 | ||||
F-330 | ||||
F-331 | ||||
F-332 | ||||
F-333 | ||||
F-370 | ||||
F-371 | ||||
F-372 | ||||
F-373 | ||||
F-374 | ||||
F-375 | ||||
F-376 | ||||
F-377 | ||||
F-399 | ||||
F-400 | ||||
F-401 | ||||
F-402 | ||||
F-403 | ||||
F-404 | ||||
F-440 | ||||
F-441 | ||||
F-442 | ||||
F-443 | ||||
F-444 | ||||
F-445 | ||||
F-446 | ||||
F-447 |
* | Refer to “Summary—Presentation of Financial Information” for information concerning the requirements for the inclusion of these financial statements. |
F-2
Table of Contents
for the three month periods ended
March 31, 2012 and March 31, 2011
F-3
Table of Contents
For the three | ||||||||||||
month period ended | ||||||||||||
March 31, | ||||||||||||
Note | 2012 | 2011* | ||||||||||
(In $ million) | ||||||||||||
Revenue | 3,312 | 2,367 | ||||||||||
Cost of sales | (2,714 | ) | (1,924 | ) | ||||||||
Gross profit | 598 | 443 | ||||||||||
Other income | 7 | 91 | 23 | |||||||||
Selling, marketing and distribution expenses | (85 | ) | (82 | ) | ||||||||
General and administration expenses | (208 | ) | (152 | ) | ||||||||
Other expenses | 8 | (70 | ) | (57 | ) | |||||||
Share of profit of associates and joint ventures, net of income tax | 5 | 6 | ||||||||||
Profit from operating activities | 331 | 181 | ||||||||||
Financial income | 9 | 137 | 101 | |||||||||
Financial expenses | 9 | (372 | ) | (381 | ) | |||||||
Net financial expenses | (235 | ) | (280 | ) | ||||||||
Profit (loss) before income tax | 96 | (99 | ) | |||||||||
Income tax (expense) benefit | 10 | (33 | ) | 45 | ||||||||
Profit (loss) for the period | 63 | (54 | ) | |||||||||
Other comprehensive income (loss) for the period, net of income tax | ||||||||||||
Exchange differences on translating foreign operations | 19 | (122 | ) | |||||||||
Total other comprehensive income (loss) for the period, net of income tax | 19 | (122 | ) | |||||||||
Total comprehensive income (loss) for the period | 82 | (176 | ) | |||||||||
Profit (loss) attributable to: | ||||||||||||
Equity holder of the Group | 63 | (54 | ) | |||||||||
Non-controlling interests | — | — | ||||||||||
63 | (54 | ) | ||||||||||
Total other comprehensive income (loss) attributable to: | ||||||||||||
Equity holder of the Group | 19 | (122 | ) | |||||||||
Non-controlling interests | — | — | ||||||||||
19 | (122 | ) | ||||||||||
* | In accordance with IFRS 3 (revised) “Business Combinations,” the information presented for the three month period ended March 31, 2011 has been revised to reflect the effect of the finalization of the purchase price accounting for the Pactiv Acquisition. Refer to note 2.5. |
F-4
Table of Contents
As of | As of | |||||||||||
March 31, | December 31, | |||||||||||
Note | 2012 | 2011 | ||||||||||
(In $ million) | ||||||||||||
Assets | ||||||||||||
Cash and cash equivalents | 1,253 | 597 | ||||||||||
Trade and other receivables | 1,521 | 1,506 | ||||||||||
Inventories | 11 | 1,856 | 1,773 | |||||||||
Current tax assets | 38 | 39 | ||||||||||
Assets held for sale | 24 | 70 | ||||||||||
Derivatives | 4 | 1 | ||||||||||
Other assets | 67 | 68 | ||||||||||
Total current assets | 4,763 | 4,054 | ||||||||||
Non-current receivables | 338 | 321 | ||||||||||
Investments in associates and joint ventures | 125 | 119 | ||||||||||
Deferred tax assets | 51 | 27 | ||||||||||
Property, plant and equipment | 12 | 4,508 | 4,535 | |||||||||
Investment properties | 30 | 29 | ||||||||||
Intangible assets | 13 | 12,477 | 12,531 | |||||||||
Derivatives | 210 | 122 | ||||||||||
Other assets | 148 | 150 | ||||||||||
Total non-current assets | 17,887 | 17,834 | ||||||||||
Total assets | 22,650 | 21,888 | ||||||||||
Liabilities | ||||||||||||
Bank overdrafts | 3 | 3 | ||||||||||
Trade and other payables | 1,843 | 1,758 | ||||||||||
Liabilities directly associated with assets held for sale | — | 20 | ||||||||||
Borrowings | 14 | 77 | 521 | |||||||||
Current tax liabilities | 133 | 164 | ||||||||||
Derivatives | 10 | 16 | ||||||||||
Employee benefits | 198 | 227 | ||||||||||
Provisions | 15 | 112 | 98 | |||||||||
Total current liabilities | 2,376 | 2,807 | ||||||||||
Non-current payables | 40 | 33 | ||||||||||
Borrowings | 14 | 17,709 | 16,625 | |||||||||
Deferred tax liabilities | 1,568 | 1,539 | ||||||||||
Employee benefits | 921 | 934 | ||||||||||
Provisions | 15 | 131 | 127 | |||||||||
Total non-current liabilities | 20,369 | 19,258 | ||||||||||
Total liabilities | 22,745 | 22,065 | ||||||||||
Net liabilities | (95 | ) | (177 | ) | ||||||||
Equity | ||||||||||||
Share capital | 1,695 | 1,695 | ||||||||||
Reserves | (1,194 | ) | (1,213 | ) | ||||||||
Accumulated losses | (618 | ) | (681 | ) | ||||||||
Equity attributable to equity holder of the Group | (117 | ) | (199 | ) | ||||||||
Non-controlling interests | 22 | 22 | ||||||||||
Total equity (deficit) | (95 | ) | (177 | ) | ||||||||
F-5
Table of Contents
Equity | ||||||||||||||||||||||||||||
Translation | attributable to | Non- | ||||||||||||||||||||||||||
Share | of foreign | Other | Accumulated | equity holder | controlling | |||||||||||||||||||||||
capital | operations | reserves | losses | of the Group | interests | Total | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Balance at the beginning of the period (January 1, 2011) | 1,695 | 369 | (1,561 | ) | (262 | ) | 241 | 23 | 264 | |||||||||||||||||||
Total comprehensive income (loss) for the period: | ||||||||||||||||||||||||||||
Profit (loss) after tax* | — | — | — | (54 | ) | (54 | ) | — | (54 | ) | ||||||||||||||||||
Foreign exchange translation reserve | — | (122 | ) | — | — | (122 | ) | — | (122 | ) | ||||||||||||||||||
Total comprehensive income (loss) for the period | — | (122 | ) | — | (54 | ) | (176 | ) | — | (176 | ) | |||||||||||||||||
Dividends paid to non-controlling interests | — | — | — | — | — | (1 | ) | (1 | ) | |||||||||||||||||||
Balance at March 31, 2011 | 1,695 | 247 | (1,561 | ) | (316 | ) | 65 | 22 | 87 | |||||||||||||||||||
Balance at the beginning of the period (January 1, 2012) | 1,695 | 348 | (1,561 | ) | (681 | ) | (199 | ) | 22 | (177 | ) | |||||||||||||||||
Total comprehensive income (loss) for the period: | ||||||||||||||||||||||||||||
Profit (loss) after tax | — | — | — | 63 | 63 | — | 63 | |||||||||||||||||||||
Foreign exchange translation reserve | — | 19 | — | — | 19 | — | 19 | |||||||||||||||||||||
Total comprehensive income (loss) for the period | — | 19 | — | 63 | 82 | — | 82 | |||||||||||||||||||||
Balance at March 31, 2012 | 1,695 | 367 | (1,561 | ) | (618 | ) | (117 | ) | 22 | (95 | ) | |||||||||||||||||
* | In accordance with IFRS 3 (revised) “Business Combinations,” the information presented for the three month period ended March 31, 2011 has been revised to reflect the effect of the finalization of the purchase price accounting for the Pactiv Acquisition. Refer to note 2.5. |
F-6
Table of Contents
For the three | ||||||||
month period ended | ||||||||
March 31, | ||||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
Cash flows from operating activities | ||||||||
Cash received from customers | 3,333 | 2,428 | ||||||
Cash paid to suppliers and employees | (2,897 | ) | (2,229 | ) | ||||
Interest paid | (294 | ) | (58 | ) | ||||
Income taxes (paid) refunded, net | (39 | ) | 28 | |||||
Premium on extinguishment of loans and borrowings | (17 | ) | — | |||||
Net cash from operating activities | 86 | 169 | ||||||
Cash flows used in investing activities | ||||||||
Acquisition of property, plant and equipment and investment properties | (133 | ) | (101 | ) | ||||
Proceeds from sale of property, plant and equipment, investment properties and other assets | 19 | 2 | ||||||
Acquisition of intangible assets | (3 | ) | (4 | ) | ||||
Disposal of business, net of cash disposed | 94 | — | ||||||
Disposal of other investments | — | 1 | ||||||
Interest received | 1 | 1 | ||||||
Dividends received from joint ventures | 2 | 2 | ||||||
Net cash used in investing activities | (20 | ) | (99 | ) | ||||
Cash flows from (used in) financing activities | ||||||||
Drawdown of loans and borrowings: | ||||||||
February 2012 Senior Notes | 1,250 | — | ||||||
February 2011 Credit Agreement | — | 2,666 | ||||||
February 2011 Notes | — | 2,000 | ||||||
2009 Credit Agreement | — | 10 | ||||||
Other borrowings | 21 | — | ||||||
Repayment of loans and borrowings: | ||||||||
2011 Credit Agreement | (11 | ) | — | |||||
2009 Credit Agreement | — | (4,168 | ) | |||||
Graham Packaging Notes | (388 | ) | — | |||||
Pactiv 2012 Notes | (249 | ) | — | |||||
Other borrowings | (11 | ) | (1 | ) | ||||
Payment of transaction costs | (30 | ) | (56 | ) | ||||
Dividends paid to related parties and non-controlling interests | (1 | ) | (1 | ) | ||||
Net cash from (used in) financing activities | 581 | 450 | ||||||
Net increase (decrease) in cash and cash equivalents | 647 | 520 | ||||||
Cash and cash equivalents at the beginning of the period | 594 | 652 | ||||||
Effect of exchange rate fluctuations on cash held | 9 | 10 | ||||||
Cash and cash equivalents at the end of the period | 1,250 | 1,182 | ||||||
Cash and cash equivalents comprise | ||||||||
Cash and cash equivalents | 1,253 | 1,186 | ||||||
Bank overdrafts | (3 | ) | (4 | ) | ||||
Cash and cash equivalents at the end of the period | 1,250 | 1,182 | ||||||
F-7
Table of Contents
For the three month period ended | ||||||||
March 31, | ||||||||
2012 | 2011* | |||||||
(In $ million) | ||||||||
Profit (loss) for the period | 63 | (54 | ) | |||||
Adjustments for: | ||||||||
Depreciation of property, plant and equipment | 191 | 132 | ||||||
Depreciation of investment properties | — | 1 | ||||||
Amortization of intangible assets | 97 | 71 | ||||||
Asset impairment charges | 15 | — | ||||||
Net foreign currency exchange loss (gain) | 1 | 4 | ||||||
Change in fair value of derivatives | (9 | ) | (4 | ) | ||||
(Gain) loss on sale of property, plant and equipment and non-current assets | (2 | ) | — | |||||
Gain on sale of businesses | (66 | ) | — | |||||
Net financial expenses | 235 | 280 | ||||||
Share of profit of equity accounted investees | (5 | ) | (6 | ) | ||||
Income tax expense (benefit) | 33 | (45 | ) | |||||
Interest paid | (294 | ) | (58 | ) | ||||
Income taxes (paid) refunded, net | (39 | ) | 28 | |||||
Premium on extinguishment of loans and borrowings | (17 | ) | — | |||||
Change in trade and other receivables | 12 | 42 | ||||||
Change in inventories | (78 | ) | (220 | ) | ||||
Change in trade and other payables | (26 | ) | 38 | |||||
Change in provisions and employee benefits | (28 | ) | (41 | ) | ||||
Change in other assets and liabilities | 3 | 1 | ||||||
Net cash from operating activities | 86 | 169 | ||||||
* | In accordance with IFRS 3 (revised) “Business Combinations,” the information presented for the three month period ended March 31, 2011 has been revised to reflect the effect of the finalization of the purchase price accounting for the Pactiv Acquisition. Refer to note 2.5. |
F-8
Table of Contents
For the three month period ended March 31, | ||||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
Inflow (outflow) of cash: | ||||||||
Cash receipts | 80 | — | ||||||
Cash received from the repayment of notes receivable for a previously disposed business | 14 | — | ||||||
94 | — | |||||||
Discharge of notes receivable relating to a previously disposed business | (14 | ) | — | |||||
Net assets disposed of | 80 | — | ||||||
Details of net assets disposed of: | ||||||||
Trade and other receivables | 11 | — | ||||||
Inventories | 15 | — | ||||||
Other current and non-current assets | 7 | — | ||||||
Trade and other payables | (13 | ) | — | |||||
Provisions and employee benefits | (6 | ) | — | |||||
Net assets disposed of | 14 | — | ||||||
Gain on acquisition | 66 | — | ||||||
80 | — | |||||||
F-9
Table of Contents
1. | Reporting entity |
2. | Basis of preparation |
• | certain components of inventory which are measured at net realizable value; | |
• | defined benefit pension plan net liabilities and post-employment medical plan liabilities which are measured under the projected unit credit method; and | |
• | certain assets and liabilities, such as derivatives, which are measured at fair value. |
F-10
Table of Contents
F-11
Table of Contents
3. | Use of estimates and judgments |
(a) | Goodwill and indefinite life intangible assets |
(b) | Other assets |
F-12
Table of Contents
4. | Seasonality and Working Capital Fluctuations |
F-13
Table of Contents
5. | Financial risk management |
Total debt and | Less than | One to | Three to | Greater than | ||||||||||||||||
interest | one year | three years | five years | five years | ||||||||||||||||
(In $ million) | ||||||||||||||||||||
March 31, 2012 * | 28,078 | 1,501 | 2,928 | 5,848 | 17,801 | |||||||||||||||
December 31, 2011 * | 26,617 | 1,879 | 3,453 | 5,841 | 15,444 |
* | The interest rates on the floating rate debt balances have been assumed to be the same as the rates as of March 31, 2012 and December 31, 2011, respectively. |
• | Level 1 fair value measurements are those derived from quoted prices (unadjusted) in active markets for identical assets; |
F-14
Table of Contents
• | Level 2 fair value measurements are those derived from inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices); and | |
• | Level 3 fair value measurements are those derived from valuation techniques that include inputs for the asset or liability that are not based on observable market data (unobservable inputs). |
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
(In $ million) | ||||||||||||||||
March 31, 2012 | ||||||||||||||||
Financial assets and liabilities at fair value through profit or loss | ||||||||||||||||
Derivative financial assets/(liabilities) | ||||||||||||||||
Commodity derivatives, net | — | (6 | ) | — | (6 | ) | ||||||||||
Embedded derivatives | — | 210 | — | 210 | ||||||||||||
Total | — | 204 | — | 204 | ||||||||||||
December 31, 2011 | ||||||||||||||||
Financial assets and liabilities at fair value through profit or loss | ||||||||||||||||
Derivative financial assets/(liabilities) | ||||||||||||||||
Commodity derivatives, net | — | (15 | ) | — | (15 | ) | ||||||||||
Embedded derivatives | — | 122 | — | 122 | ||||||||||||
Total | — | 107 | — | 107 | ||||||||||||
6. | Segment reporting |
• | SIG — SIG is a leading manufacturer of aseptic carton packaging systems for both beverage and liquid food products, ranging from juices and milk to soups and sauces. SIG supplies complete aseptic carton packaging systems, which include aseptic filling machines, aseptic cartons, spouts, caps and closures and related services. | |
• | Evergreen — Evergreen is a vertically integrated, leading manufacturer of fresh carton packaging for beverage products, primarily serving the juice and milk end-markets. Evergreen supplies integrated fresh carton packaging systems, which can include fresh cartons, spouts and filling machines. Evergreen produces liquid packaging board for its internal requirements and to sell to other manufacturers. Evergreen also produces paper products for commercial printing. |
F-15
Table of Contents
• | Closures — Closures is a leading manufacturer of plastic beverage caps, closures and high speed rotary capping equipment primarily serving the carbonated soft drink, non-carbonated soft drink and bottled water segments of the global beverage market. | |
• | Reynolds Consumer Products — Reynolds Consumer Products is a leading U.S. manufacturer of branded and store branded consumer products such as foil, wraps, waste bags, food storage bags, and disposable tableware and cookware. | |
• | Pactiv Foodservice — Pactiv Foodservice is a leading manufacturer of foodservice and food packaging products. Pactiv Foodservice offers a comprehensive range of products including tableware items, takeout service containers, clear rigid-display packaging, microwaveable containers, foam trays, dual-ovenable paperboard containers, cups, molded fiber egg cartons, meat and poultry trays, plastic film and aluminum containers. | |
• | Graham Packaging — Graham Packaging is a worldwide leader in the design, manufacture and sale of value-added, custom blow molded plastic containers for branded consumer products. Graham Packaging was acquired on September 8, 2011 (refer to note 18). |
F-16
Table of Contents
For the three month period ended March 31, 2012 | ||||||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||||||
Consumer | Pactiv | Graham | Corporate / | |||||||||||||||||||||||||||||
SIG | Evergreen | Closures | Products | Foodservice | Packaging | unallocated* | Total | |||||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||||||
Total external revenue | 467 | 386 | 293 | 555 | 816 | 795 | — | 3,312 | ||||||||||||||||||||||||
Total inter-segment revenue | — | 17 | 3 | 18 | 104 | — | (142 | ) | — | |||||||||||||||||||||||
Total segment revenue | 467 | 403 | 296 | 573 | 920 | 795 | (142 | ) | 3,312 | |||||||||||||||||||||||
Gross profit | 105 | 55 | 53 | 158 | 146 | 83 | (2 | ) | 598 | |||||||||||||||||||||||
Expenses and other income | (72 | ) | (14 | ) | (26 | ) | (56 | ) | (29 | ) | (65 | ) | (10 | ) | (272 | ) | ||||||||||||||||
Share of profit of associates and joint ventures | 5 | — | — | — | — | — | — | 5 | ||||||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 38 | 41 | 27 | 102 | 117 | 18 | (12 | ) | 331 | |||||||||||||||||||||||
Financial income | 137 | |||||||||||||||||||||||||||||||
Financial expenses | (372 | ) | ||||||||||||||||||||||||||||||
Profit before income tax | 96 | |||||||||||||||||||||||||||||||
Income tax benefit | (33 | ) | ||||||||||||||||||||||||||||||
Profit after income tax | 63 | |||||||||||||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 38 | 41 | 27 | 102 | 117 | 18 | (12 | ) | 331 | |||||||||||||||||||||||
Depreciation and amortization | 62 | 14 | 19 | 32 | 68 | 93 | — | 288 | ||||||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 100 | 55 | 46 | 134 | 185 | 111 | (12 | ) | 619 |
* | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment. It also includes eliminations of transactions between segments. |
F-17
Table of Contents
For the three month period ended March 31, 2012 | ||||||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||||||
Consumer | Pactiv | Graham | Corporate/ | |||||||||||||||||||||||||||||
SIG | Evergreen | Closures | Products | Foodservice | Packaging | unallocated* | Total | |||||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 100 | 55 | 46 | 134 | 185 | 111 | (12 | ) | 619 | |||||||||||||||||||||||
Included in EBITDA: | ||||||||||||||||||||||||||||||||
Asset impairment charges | — | — | — | — | 10 | 5 | — | 15 | ||||||||||||||||||||||||
Business acquisition and integration costs | — | — | — | 1 | 11 | 6 | 2 | 20 | ||||||||||||||||||||||||
Equity method (profit)/losses not distributed in cash | (3 | ) | — | — | — | — | — | — | (3 | ) | ||||||||||||||||||||||
Gain on sale of businesses | — | — | — | — | (66 | ) | — | — | (66 | ) | ||||||||||||||||||||||
Non-cash pension expense (income) | — | — | — | — | — | — | (13 | ) | (13 | ) | ||||||||||||||||||||||
Non-cash inventory charge | — | — | — | 3 | 6 | — | — | 9 | ||||||||||||||||||||||||
Operational process engineering-related consultancy costs | — | — | — | — | 2 | — | — | 2 | ||||||||||||||||||||||||
Restructuring costs/(recoveries) | 16 | — | — | — | 3 | 8 | — | 27 | ||||||||||||||||||||||||
SEC registration costs | — | — | — | — | — | — | 4 | 4 | ||||||||||||||||||||||||
Unrealized (gain)/loss on derivatives | (3 | ) | — | (4 | ) | (2 | ) | — | — | — | (9 | ) | ||||||||||||||||||||
Adjusted earnings before interest, tax, depreciation and amortization (“Adjusted EBITDA”) | 110 | 55 | 42 | 136 | 151 | 130 | (19 | ) | 605 | |||||||||||||||||||||||
Segment assets as of March 31, 2012 | 3,209 | 1,394 | 1,799 | 5,139 | 5,731 | 4,333 | 1,045 | 22,650 |
* | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment. It also includes eliminations of transactions and balances between segments. In addition, as of March 31, 2012, Corporate / unallocated includes $1,563 million of provisional goodwill related to the Graham Packaging Acquisition (refer to note 18) that has not yet been allocated to the operating segments. |
F-18
Table of Contents
For the three month period ended March 31, 2011‡ | ||||||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||||||
Consumer | Pactiv | Graham | Corporate/ | |||||||||||||||||||||||||||||
SIG | Evergreen | Closures | Products | Foodservice† | Packaging | unallocated*† | Total | |||||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||||||
Total external revenue | 461 | 382 | 292 | 529 | 703 | — | — | 2,367 | ||||||||||||||||||||||||
Total inter-segment revenue | — | 7 | 3 | 12 | 114 | — | (136 | ) | — | |||||||||||||||||||||||
Total segment revenue | 461 | 389 | 295 | 541 | 817 | — | (136 | ) | 2,367 | |||||||||||||||||||||||
Gross profit | 102 | 63 | 42 | 128 | 108 | — | — | 443 | ||||||||||||||||||||||||
Expenses and other income | (60 | ) | (14 | ) | (24 | ) | (65 | ) | (100 | ) | — | (5 | ) | (268 | ) | |||||||||||||||||
Share of profit of associates and joint ventures | 6 | — | — | — | — | — | — | 6 | ||||||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 48 | 49 | 18 | 63 | 8 | — | (5 | ) | 181 | |||||||||||||||||||||||
Financial income | 101 | |||||||||||||||||||||||||||||||
Financial expenses | (381 | ) | ||||||||||||||||||||||||||||||
Profit before income tax | (99 | ) | ||||||||||||||||||||||||||||||
Income tax expense | 45 | |||||||||||||||||||||||||||||||
Profit after income tax | (54 | ) | ||||||||||||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 48 | 49 | 18 | 63 | 8 | — | (5 | ) | 181 | |||||||||||||||||||||||
Depreciation and amortization | 62 | 15 | 19 | 37 | 70 | — | — | 203 | ||||||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 110 | 64 | 37 | 100 | 78 | — | (5 | ) | 384 | |||||||||||||||||||||||
Included in EBITDA: | ||||||||||||||||||||||||||||||||
Business acquisition and integration costs | — | — | — | — | 2 | — | — | 2 | ||||||||||||||||||||||||
Equity method profit not distributed in cash | (4 | ) | — | — | — | — | — | — | (4 | ) | ||||||||||||||||||||||
Gain on sale of businesses | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Non-cash pension expense (income) | — | — | — | 1 | 2 | — | (15 | ) | (12 | ) | ||||||||||||||||||||||
Operational process engineering-related consultancy costs | — | — | — | 1 | 3 | — | 1 | 5 | ||||||||||||||||||||||||
Restructuring costs | 1 | — | 1 | 9 | 23 | — | 12 | 46 | ||||||||||||||||||||||||
Unrealized gain on derivatives | — | (1 | ) | — | (1 | ) | (2 | ) | — | — | (4 | ) | ||||||||||||||||||||
Adjusted earnings before interest, tax, depreciation and amortization (“Adjusted EBITDA”) | 107 | 63 | 38 | 110 | 106 | — | (7 | ) | 417 | |||||||||||||||||||||||
Segment assets as of December 31, 2011 | 3,218 | 1,373 | 1,759 | 4,882 | 5,826 | 4,305 | 525 | 21,888 |
‡ | In accordance with IFRS 3 (revised) “Business Combinations,” the information presented for the three month period ended March 31, 2011 has been revised to reflect the effect of the finalization of the purchase price accounting for the Pactiv Acquisition. Refer to note 2.5. | |
† | The inter-segment revenue for the three month period ended March 31, 2011 has been revised to conform to the presentation of the three month period ended March 31, 2012. Refer to note 2.5. | |
* | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment. It also includes eliminations of transactions and balances between segments. In addition, as of December 31, 2011, Corporate / unallocated includes $1,566 million of provisional goodwill related to the Graham Packaging Acquisition that has not yet been allocated to the operating segments. |
F-19
Table of Contents
7. | Other income |
For the three | ||||||||
month period | ||||||||
ended | ||||||||
March 31, | ||||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
Gain on sale of business | 66 | — | ||||||
Income from facility management | 1 | 3 | ||||||
Rental income from investment properties | — | 2 | ||||||
Royalty income | 1 | 1 | ||||||
Sale of by-products | 6 | 7 | ||||||
Unrealized gains on derivatives | 9 | 4 | ||||||
Other | 8 | 6 | ||||||
Total other income | 91 | 23 | ||||||
8. | Other expenses |
For the three | ||||||||
month period | ||||||||
ended | ||||||||
March 31, | ||||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
Asset impairment charges | (15 | ) | — | |||||
Business acquisition and integration costs | (20 | ) | (2 | ) | ||||
Net foreign currency exchange loss | (1 | ) | (4 | ) | ||||
Operational process engineering-related consultancy costs | (2 | ) | (5 | ) | ||||
Restructuring costs | (27 | ) | (46 | ) | ||||
SEC registration costs | (4 | ) | — | |||||
Other | (1 | ) | — | |||||
Total other expenses | (70 | ) | (57 | ) | ||||
F-20
Table of Contents
9. | Financial income and expenses |
For the three month period ended | ||||||||||||
March 31, | ||||||||||||
Note | 2012 | 2011 | ||||||||||
(In $ million) | ||||||||||||
Interest income | 1 | 1 | ||||||||||
Interest income on related party loans | 17 | 4 | 4 | |||||||||
Net gain in fair values of derivatives | 81 | — | ||||||||||
Net foreign currency exchange gain | 51 | 96 | ||||||||||
Financial income | 137 | 101 | ||||||||||
Interest expense: | ||||||||||||
August 2011 Credit Agreement | (76 | ) | — | |||||||||
February 2011 Credit Agreement | — | (16 | ) | |||||||||
2009 Credit Agreement | — | (29 | ) | |||||||||
February 2012 Senior Notes | (15 | ) | — | |||||||||
August 2011 Notes | (54 | ) | — | |||||||||
February 2011 Notes | (39 | ) | (25 | ) | ||||||||
October 2010 Notes | (64 | ) | (61 | ) | ||||||||
May 2010 Senior Notes | (24 | ) | (21 | ) | ||||||||
2009 Senior Secured Notes | (33 | ) | (35 | ) | ||||||||
2007 Notes | (26 | ) | (27 | ) | ||||||||
Pactiv 2012 Notes | (3 | ) | (4 | ) | ||||||||
Pactiv 2017 Notes | (6 | ) | (6 | ) | ||||||||
Pactiv 2025 Notes | (6 | ) | (6 | ) | ||||||||
Pactiv 2027 Notes | (4 | ) | (4 | ) | ||||||||
Graham Packaging 2014 Notes | (7 | ) | — | |||||||||
Amortization of: | ||||||||||||
Debt issuance costs | ||||||||||||
August 2011 Credit Agreement | (2 | ) | — | |||||||||
2009 Credit Agreement(a) | — | (86 | ) | |||||||||
August 2011 Notes | (1 | ) | — | |||||||||
October 2010 Notes | (2 | ) | (3 | ) | ||||||||
May 2010 Senior Notes | (1 | ) | (1 | ) | ||||||||
2009 Senior Secured Notes | (2 | ) | (2 | ) | ||||||||
2007 Notes | (1 | ) | (1 | ) | ||||||||
Fair value adjustment on acquired notes | 10 | 2 | ||||||||||
Original issue discounts(a) | (2 | ) | (38 | ) | ||||||||
Embedded derivatives | 8 | 2 | ||||||||||
Net loss in fair values of derivatives | — | (18 | ) | |||||||||
Premium on extinguishment of debt | (17 | ) | — | |||||||||
Other | (5 | ) | (2 | ) | ||||||||
Financial expenses | (372 | ) | (381 | ) | ||||||||
Net financial expenses | (235 | ) | (280 | ) | ||||||||
F-21
Table of Contents
(a) | In February 2011, the 2009 Credit Agreement was repaid in full with the proceeds from the February 2011 Notes and the February 2011 Credit Agreement. As a result of such repayments, the unamortized debt issuance cost of $86 million and unamortized original issue discount of $38 million related to the 2009 Credit Agreement were expensed during the three month period ended March 31, 2011. Refer to note 14 for details of the Group’s borrowings. |
10. | Income tax |
For the three month period ended | ||||||||
March 31, | ||||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
Reconciliation of effective tax rate | ||||||||
Profit (loss) before income tax | 96 | (99 | ) | |||||
Income tax benefit (expense) using the New Zealand tax rate of 28% | (27 | ) | 28 | |||||
Effect of differences in foreign jurisdictions | (1 | ) | 14 | |||||
Effect of tax rates in state and local tax | (2 | ) | 3 | |||||
Non-deductible expenses and permanent differences | 1 | (2 | ) | |||||
Withholding tax | (4 | ) | (2 | ) | ||||
Tax rate modifications | — | (1 | ) | |||||
Recognition of previously unrecognized tax losses and temporary differences | 8 | 17 | ||||||
Unrecognized tax losses and temporary differences | (9 | ) | (7 | ) | ||||
Tax uncertainties | 1 | (1 | ) | |||||
Other | — | (4 | ) | |||||
Total income tax (expense) benefit | (33 | ) | 45 | |||||
11. | Inventories |
As of | As of | |||||||
March 31, 2012 | December 31, 2011 | |||||||
(In $ million) | ||||||||
Raw materials and consumables | 498 | 556 | ||||||
Work in progress | 261 | 229 | ||||||
Finished goods | 1,012 | 898 | ||||||
Engineering and maintenance materials | 157 | 159 | ||||||
Provision against inventories | (72 | ) | (69 | ) | ||||
Total inventories | 1,856 | 1,773 | ||||||
F-22
Table of Contents
12. | Property, plant and equipment |
Buildings | Capital | Leased | Finance | |||||||||||||||||||||||||
and | Plant and | work in | assets | leased | ||||||||||||||||||||||||
Land | improvements | equipment | progress | lessor | assets | Total | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Cost | 241 | 1,027 | 4,111 | 362 | 349 | 28 | 6,118 | |||||||||||||||||||||
Accumulated depreciation | — | (201 | ) | (1,221 | ) | — | (164 | ) | (5 | ) | (1,591 | ) | ||||||||||||||||
Accumulated impairment losses | (2 | ) | (5 | ) | (12 | ) | — | — | — | (19 | ) | |||||||||||||||||
Balance as of March 31, 2012 | 239 | 821 | 2,878 | 362 | 185 | 23 | 4,508 | |||||||||||||||||||||
Cost | 239 | 1,019 | 4,041 | 330 | 334 | 28 | 5,991 | |||||||||||||||||||||
Accumulated depreciation | — | (178 | ) | (1,112 | ) | — | (156 | ) | (4 | ) | (1,450 | ) | ||||||||||||||||
Accumulated impairment losses | (2 | ) | — | (4 | ) | — | — | — | (6 | ) | ||||||||||||||||||
Balance as of December 31, 2011 | 237 | 841 | 2,925 | 330 | 178 | 24 | 4,535 | |||||||||||||||||||||
13. | Intangible assets |
Customer | Technology | |||||||||||||||||||||||
Goodwill | Trademarks | relationships | & software | Other | Total | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Cost | 6,291 | 2,071 | 3,785 | 1,101 | 244 | 13,492 | ||||||||||||||||||
Accumulated amortization | — | (27 | ) | (510 | ) | (362 | ) | (116 | ) | (1,015 | ) | |||||||||||||
Balance as of March 31, 2012 | 6,291 | 2,044 | 3,275 | 739 | 128 | 12,477 | ||||||||||||||||||
Cost | 6,286 | 2,058 | 3,758 | 1,089 | 241 | 13,432 | ||||||||||||||||||
Accumulated amortization | — | (24 | ) | (447 | ) | (321 | ) | (109 | ) | (901 | ) | |||||||||||||
Balance as of December 31, 2011 | 6,286 | 2,034 | 3,311 | 768 | 132 | 12,531 | ||||||||||||||||||
F-23
Table of Contents
13.1 | Impairment testing for CGUs containing indefinite life intangible assets |
14. | Borrowings |
As of | As of | |||||||||||
March 31, | December 31, | |||||||||||
Note | 2012 | 2011 | ||||||||||
(In $ million) | ||||||||||||
August 2011 Credit Agreement(a)(u) | 47 | 247 | ||||||||||
Pactiv 2012 Notes(m)(y) | — | 253 | ||||||||||
Non-interest bearing related party borrowings | 17 | 1 | 1 | |||||||||
Other borrowings(aa) | 29 | 20 | ||||||||||
Current borrowings | 77 | 521 | ||||||||||
August 2011 Credit Agreement(a)(u) | 4,444 | 4,243 | ||||||||||
February 2012 Senior Notes(b)(v) | 1,222 | — | ||||||||||
August 2011 Senior Secured Notes(c)(w) | 1,469 | 1,468 | ||||||||||
August 2011 Senior Notes(d)(w) | 972 | 972 | ||||||||||
February 2011 Senior Secured Notes(e)(w) | 999 | 999 | ||||||||||
February 2011 Senior Notes(f)(w) | 993 | 993 | ||||||||||
October 2010 Senior Secured Notes(g)(w) | 1,473 | 1,473 | ||||||||||
October 2010 Senior Notes(h)(w) | 1,467 | 1,466 | ||||||||||
May 2010 Senior Notes(i)(w) | 981 | 980 | ||||||||||
2009 Senior Secured Notes(j)(w) | 1,663 | 1,642 | ||||||||||
2007 Senior Notes(k)(x) | 626 | 606 | ||||||||||
2007 Senior Subordinated Notes(l)(x) | 548 | 530 | ||||||||||
Pactiv 2017 Notes(n)(y) | 314 | 314 | ||||||||||
Pactiv 2018 Notes(o)(y) | 17 | 17 | ||||||||||
Pactiv 2025 Notes(p)(y) | 269 | 269 | ||||||||||
Pactiv 2027 Notes(q)(y) | 197 | 197 | ||||||||||
Graham Packaging 2014 Notes(r)(z) | — | 367 | ||||||||||
Graham Packaging 2017 Notes(s)(z) | — | 14 | ||||||||||
Graham Packaging 2018 Notes(t)(z) | — | 19 | ||||||||||
Related party borrowings | 17 | 24 | 23 | |||||||||
Other borrowings(aa) | 31 | 33 | ||||||||||
Non-current borrowings | 17,709 | 16,625 | ||||||||||
Total borrowings | 17,786 | 17,146 | ||||||||||
F-24
Table of Contents
As of | As of | |||||||
March 31, | December 31, | |||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
(a) August 2011 Credit Agreement (current and non-current) | 4,572 | 4,574 | ||||||
Debt issuance costs | (63 | ) | (65 | ) | ||||
Original issue discount | (18 | ) | (19 | ) | ||||
Carrying amount | 4,491 | 4,490 | ||||||
(b) February 2012 Senior Notes | 1,250 | — | ||||||
Debt issuance costs | (34 | ) | — | |||||
Embedded derivative | 6 | — | ||||||
Carrying amount | 1,222 | — | ||||||
(c) August 2011 Senior Secured Notes | 1,500 | 1,500 | ||||||
Debt issuance costs | (33 | ) | (33 | ) | ||||
Original issue discount | (10 | ) | (11 | ) | ||||
Embedded derivative | 12 | 12 | ||||||
Carrying amount | 1,469 | 1,468 | ||||||
(d) August 2011 Senior Notes | 1,000 | 1,000 | ||||||
Debt issuance costs | (27 | ) | (27 | ) | ||||
Original issue discount | (7 | ) | (7 | ) | ||||
Embedded derivative | 6 | 6 | ||||||
Carrying amount | 972 | 972 | ||||||
(e) February 2011 Senior Secured Notes | 1,000 | 1,000 | ||||||
Debt issuance costs | (15 | ) | (15 | ) | ||||
Embedded derivative | 14 | 14 | ||||||
Carrying amount | 999 | 999 | ||||||
(f) February 2011 Senior Notes | 1,000 | 1,000 | ||||||
Debt issuance costs | (17 | ) | (17 | ) | ||||
Embedded derivative | 10 | 10 | ||||||
Carrying amount | 993 | 993 | ||||||
(g) October 2010 Senior Secured Notes | 1,500 | 1,500 | ||||||
Debt issuance costs | (35 | ) | (35 | ) | ||||
Embedded derivative | 8 | 8 | ||||||
Carrying amount | 1,473 | 1,473 | ||||||
(h) October 2010 Senior Notes | 1,500 | 1,500 | ||||||
Debt issuance costs | (42 | ) | (43 | ) | ||||
Embedded derivative | 9 | 9 | ||||||
Carrying amount | 1,467 | 1,466 | ||||||
(i) May 2010 Senior Notes | 1,000 | 1,000 | ||||||
Debt issuance costs | (27 | ) | (28 | ) | ||||
Embedded derivative | 8 | 8 | ||||||
Carrying amount | 981 | 980 | ||||||
F-25
Table of Contents
As of | As of | |||||||
March 31, | December 31, | |||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
(j) 2009 Senior Secured Notes | 1,726 | 1,707 | ||||||
Debt issuance costs | (57 | ) | (59 | ) | ||||
Original issue discount | (16 | ) | (17 | ) | ||||
Embedded derivative | 10 | 11 | ||||||
Carrying amount | 1,663 | 1,642 | ||||||
(k) 2007 Senior Notes | 641 | 621 | ||||||
Debt issuance costs | (15 | ) | (15 | ) | ||||
Carrying amount | 626 | 606 | ||||||
(l) 2007 Senior Subordinated Notes | 561 | 544 | ||||||
Debt issuance costs | (13 | ) | (14 | ) | ||||
Carrying amount | 548 | 530 | ||||||
(m) Pactiv 2012 Notes | — | 249 | ||||||
Fair value adjustment at acquisition | — | 4 | ||||||
Carrying amount | — | 253 | ||||||
(n) Pactiv 2017 Notes | 300 | 300 | ||||||
Fair value adjustment at acquisition | 14 | 14 | ||||||
Carrying amount | 314 | 314 | ||||||
(o) Pactiv 2018 Notes | 16 | 16 | ||||||
Fair value adjustment at acquisition | 1 | 1 | ||||||
Carrying amount | 17 | 17 | ||||||
(p) Pactiv 2025 Notes | 276 | 276 | ||||||
Fair value adjustment at acquisition | (7 | ) | (7 | ) | ||||
Carrying amount | 269 | 269 | ||||||
(q) Pactiv 2027 Notes | 200 | 200 | ||||||
Fair value adjustment at acquisition | (3 | ) | (3 | ) | ||||
Carrying amount | 197 | 197 | ||||||
(r) Graham Packaging 2014 Notes | — | 355 | ||||||
Fair value adjustment at acquisition | — | 5 | ||||||
Embedded derivative | — | 7 | ||||||
Carrying amount | — | 367 | ||||||
(s) Graham Packaging 2017 Notes | — | 14 | ||||||
Carrying amount | — | 14 | ||||||
(t) Graham Packaging 2018 Notes | — | 19 | ||||||
Carrying amount | — | 19 | ||||||
F-26
Table of Contents
Applicable interest | ||||||||||||||
Value drawn | rate for the three | |||||||||||||
Original | or utilized at | month period ended | ||||||||||||
Maturity date | facility value | March 31, 2012 | March 31, 2012 | |||||||||||
(In $million) | ||||||||||||||
Term Tranches | ||||||||||||||
Tranche B Term Loan ($) | February 9, 2018 | 2,325 | 2,277 | 6.500 | % | |||||||||
Tranche C Term Loan ($) | August 9, 2018 | 2,000 | 1,969 | 6.500 | % | |||||||||
European Term Loan (€) | February 9, 2018 | 250 | 245 | 6.750 | % | |||||||||
Revolving Tranches(1) | ||||||||||||||
Revolving Tranche ($) | November 5, 2014 | 120 | 79 | — | ||||||||||
Revolving Tranche (€) | November 5, 2014 | 80 | 17 | — |
(1) | The Revolving Tranches were utilized in the form of bank guarantees and letters of credit. |
F-27
Table of Contents
Principal | ||||||||||||||||||
amounts | Interest | Semi-annual interest | ||||||||||||||||
Currency | Issue date | issued | rate | Maturity date | payment dates | |||||||||||||
(In million) | ||||||||||||||||||
August 2011 Senior Secured Notes | $ | August 9, 2011 | 1,500 | 7.875 | % | August 15, 2019 | February 15 and August 15 | |||||||||||
August 2011 Senior Notes | $ | August 9, 2011 | 1,000 | 9.875 | % | August 15, 2019 | February 15 and August 15 | |||||||||||
February 2011 Senior Secured Notes | $ | February 1, 2011 | 1,000 | 6.875 | % | February 15, 2021 | February 15 and August 15 | |||||||||||
February 2011 Senior Notes | $ | February 1, 2011 | 1,000 | 8.250 | % | February 15, 2021 | February 15 and August 15 | |||||||||||
October 2010 Senior Secured Notes | $ | October 15, 2010 | 1,500 | 7.125 | % | April 15, 2019 | April 15 and October 15 | |||||||||||
October 2010 Senior Notes | $ | October 15, 2010 | 1,500 | 9.000 | % | April 15, 2019 | April 15 and October 15 | |||||||||||
May 2010 Senior Notes | $ | May 4, 2010 | 1,000 | 8.500 | % | May 15, 2018 | May 15 and November 15 | |||||||||||
2009 Senior Secured Notes (Dollar) | $ | November 5, 2009 | 1,125 | 7.750 | % | October 15, 2016 | April 15 and October 15 | |||||||||||
2009 Senior Secured Notes (Euro) | € | November 5, 2009 | 450 | 7.750 | % | October 15, 2016 | April 15 and October 15 |
F-28
Table of Contents
(x) | 2007 Notes |
(y) | Pactiv Notes |
Principal | ||||||||||||||||||
Date acquired | amounts | Interest | Semi-annual interest | |||||||||||||||
Currency | by the Group | outstanding | rate | Maturity date | payment dates | |||||||||||||
(In $ million) | ||||||||||||||||||
Pactiv 2017 Notes | $ | November 16, 2010 | 300 | 8.125 | % | June 15, 2017 | June 15 and December 15 | |||||||||||
Pactiv 2018 Notes | $ | November 16, 2010 | 16 | 6.400 | % | January 15, 2018 | January 15 and July 15 | |||||||||||
Pactiv 2025 Notes | $ | November 16, 2010 | 276 | 7.950 | % | December 15, 2025 | June 15 and December 15 | |||||||||||
Pactiv 2027 Notes | $ | November 16, 2010 | 200 | 8.375 | % | April 15, 2027 | April 15 and October 15 |
F-29
Table of Contents
(z) | Graham Packaging Notes |
(aa) | Other borrowings |
15. | Provisions |
Workers’ | ||||||||||||||||||||||||
Legal | Warranty | Restructuring | compensation | Other | Total | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Current | 7 | 13 | 46 | 23 | 23 | 112 | ||||||||||||||||||
Non-current | 30 | — | 3 | 25 | 73 | 131 | ||||||||||||||||||
Balance as of March 31, 2012 | 37 | 13 | 49 | 48 | 96 | 243 | ||||||||||||||||||
Current | 7 | 11 | 33 | 24 | 23 | 98 | ||||||||||||||||||
Non-current | 30 | — | 3 | 26 | 68 | 127 | ||||||||||||||||||
Balance as of December 31, 2011 | 37 | 11 | 36 | 50 | 91 | 225 | ||||||||||||||||||
F-30
Table of Contents
16. | Equity |
For the three month | For the twelve month | |||||||
period ended | period ended | |||||||
Number of Shares | March 31, 2012 | December 31, 2011 | ||||||
Balance at the beginning of the period | 111,000,004 | 111,000,004 | ||||||
Issue of shares | — | — | ||||||
Balance | 111,000,004 | 111,000,004 | ||||||
17. | Related parties |
F-31
Table of Contents
Transaction values | ||||||||||||||||
for the three month | ||||||||||||||||
period ended March 31, | Balances outstanding as of | |||||||||||||||
2012 | 2011 | March 31, 2012 | December 31, 2011 | |||||||||||||
(In $ million) | ||||||||||||||||
Transactions with the immediate and ultimate parent companies | ||||||||||||||||
Loan payable to ultimate parent(a) | — | — | (1 | ) | (1 | ) | ||||||||||
Transactions with joint ventures | ||||||||||||||||
Sale of goods(b) | 42 | 25 | 36 | 25 | ||||||||||||
Purchase of goods(b) | — | (4 | ) | — | — | |||||||||||
Transactions with other related parties | ||||||||||||||||
Trade receivables | ||||||||||||||||
BPC United States Inc. | 4 | 4 | ||||||||||||||
Sale of services | — | 1 | ||||||||||||||
Carter Holt Harvey Limited | — | — | ||||||||||||||
Sale of goods | — | 2 | ||||||||||||||
Carter Holt Harvey Packaging Pty Limited | — | — | ||||||||||||||
Sale of goods | — | 4 | ||||||||||||||
Carter Holt Harvey Pulp & Paper Limited | — | — | ||||||||||||||
Sale of goods | 1 | 1 | ||||||||||||||
FRAM Group Operations LLC | 1 | 1 | ||||||||||||||
United Components, Inc. | 1 | 1 | ||||||||||||||
Trade payables | ||||||||||||||||
Carter Holt Harvey Limited | — | (1 | ) | |||||||||||||
Purchase of goods | (3 | ) | — | |||||||||||||
Carter Holt Harvey Pulp and Paper Limited | (3 | ) | (5 | ) | ||||||||||||
Purchase of goods | (7 | ) | (9 | ) | ||||||||||||
Rank Group Limited | (52 | ) | (47 | ) | ||||||||||||
Recharges(c) | (9 | ) | (9 | ) | ||||||||||||
Rank Group North America Inc. | — | — | ||||||||||||||
Recharges(d) | (7 | ) | — | |||||||||||||
Loans receivable | ||||||||||||||||
Rank Group Limited(e) | 292 | 271 | ||||||||||||||
Interest income | 4 | 4 | ||||||||||||||
Loans payable | ||||||||||||||||
Reynolds Treasury (NZ) Limited(f) | (24 | ) | (23 | ) | ||||||||||||
Interest expense | — | — | — | — | ||||||||||||
Receivable related to transfer of tax losses to: | ||||||||||||||||
Carter Holt Harvey Limited | 5 | 5 |
F-32
Table of Contents
Transaction values | ||||||||||||||||
for the three month | ||||||||||||||||
period ended March 31, | Balances outstanding as of | |||||||||||||||
2012 | 2011 | March 31, 2012 | December 31, 2011 | |||||||||||||
(In $ million) | ||||||||||||||||
Payable related to transfer of tax losses to: | ||||||||||||||||
BPC Finance (N.Z.) Limited | (3 | ) | (3 | ) | ||||||||||||
Evergreen Packaging New Zealand Limited | (3 | ) | — | |||||||||||||
Transfer of tax losses | (3 | ) | — | |||||||||||||
Rank Group Investments Limited | (3 | ) | (2 | ) | ||||||||||||
Reynolds Packaging Group (NZ) Limited | (7 | ) | — | |||||||||||||
Transfer of tax losses | (7 | ) | — |
(a) | The advance due to Packaging Holdings Limited is non-interest bearing, unsecured and repayable on demand. | |
(b) | All transactions with joint ventures are settled in cash. Sales of goods and services are negotiated on a cost-plus basis allowing a margin ranging from 3% to 6%. All amounts are unsecured, non-interest bearing and repayable on demand. | |
(c) | Represents certain costs paid by Rank Group Limited on behalf of the Group that were subsequently recharged to the Group. These costs are primarily related to the Group’s financing and acquisition activities. | |
(d) | Represents certain costs paid by Rank Group North America Inc. on behalf of the Group that were subsequently recharged to the Group. These costs are primarily related to services provided. | |
(e) | The loan receivable from Rank Group Limited accrues interest at a rate based on the average90-day New Zealand bank bill rate, set quarterly, plus a margin of 3.25%. Interest is only charged or accrued if demanded by the lender. During the period ended March 31, 2012, interest was charged at 5.99% (2011: 6.25%). The advance is unsecured and repayable on demand. This loan is subordinated on terms such that no payments can be made until the obligations under a senior secured credit facility of Rank Group Limited are repaid in full. | |
(f) | On August 23, 2011, the Group borrowed the Euro equivalent of $25 million from Reynolds Treasury (NZ) Limited. The loan bears interest at the greater of 2% and the 3 month EURIBOR rate, plus 4.875%. The loan is unsecured and the repayment date will be agreed between the parties. |
18. | Business combinations |
F-33
Table of Contents
Amounts recognized | Provisional | |||||||||||
on September 8, | Measurement period | values as of | ||||||||||
2011(a) | adjustments(b) | March 31, 2012(c) | ||||||||||
(In $ million) | ||||||||||||
Cash and cash equivalents | 146 | — | 146 | |||||||||
Trade and other receivables* | 338 | — | 338 | |||||||||
Inventories | 300 | — | 300 | |||||||||
Current tax assets* | 3 | 1 | 4 | |||||||||
Assets held for sale* | 7 | — | 7 | |||||||||
Investments in associates | 1 | — | 1 | |||||||||
Deferred tax assets* | 7 | 1 | 8 | |||||||||
Property, plant and equipment* | 1,438 | (37 | ) | 1,401 | ||||||||
Intangible assets (excluding goodwill)* | 1,679 | 695 | 2,374 | |||||||||
Derivative assets | 9 | — | 9 | |||||||||
Other current and non-current assets* | 19 | — | 19 | |||||||||
Trade and other payables* | (694 | ) | 1 | (693 | ) | |||||||
Current tax liabilities* | (10 | ) | (33 | ) | (43 | ) | ||||||
Borrowings | (2,852 | ) | — | (2,852 | ) | |||||||
Deferred tax liabilities* | (405 | ) | (183 | ) | (588 | ) | ||||||
Provisions and employee benefits* | (201 | ) | 2 | (199 | ) | |||||||
Net assets (liabilities) acquired | (215 | ) | 447 | 232 | ||||||||
Goodwill on acquisition* | 2,012 | (447 | ) | 1,565 | ||||||||
Net assets acquired | 1,797 | — | 1,797 | |||||||||
Consideration paid in cash | 1,797 | — | 1,797 | |||||||||
Net cash acquired | (146 | ) | — | (146 | ) | |||||||
Net cash outflow | 1,651 | — | 1,651 |
* | Value determined on a provisional basis. | |
(a) | Represents the preliminary values of assets, liabilities and contingent liabilities recognized on the acquisition date based on estimated fair values. | |
(b) | The measurement period adjustments predominantly relate to changes in the fair values of separately identifiable intangible assets. Other measurement period adjustments have arisen from changes in the estimated fair values of property, plant and equipment as the Group continues to revise the valuations of these assets with the third party valuation firms. The changes in fair values of the separately identifiable |
F-34
Table of Contents
intangible assets and property, plant and equipment resulted in a net increase in deferred tax liabilities. All measurement period adjustments were recorded during the period ended December 31, 2011. | ||
(c) | Represents the provisional allocation of the purchase price as March 31, 2012. Management is in the process of reviewing and finalizing balances. |
Estimated useful | ||||||||
Types of identifiable intangible assets | Fair value | lives | ||||||
(In $ million) | ||||||||
Trade names | 250 | Indefinite | ||||||
Customer relationships | 1,574 | 18 to 22 years | ||||||
Technology | 547 | 10 to 15 years | ||||||
Land use rights | 3 | 43 years | ||||||
2,374 |
F-35
Table of Contents
19. | Contingencies |
20. | Condensed consolidating guarantor financial information |
F-36
Table of Contents
For the three month period ended March 31, 2012 | ||||||||||||||||||||||||
Reynolds | Other guarantor | Non-guarantor | Adjustments and | |||||||||||||||||||||
Parent | Issuers | entities | entities | eliminations | Consolidated | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Revenue | — | — | 3,011 | 387 | (86 | ) | 3,312 | |||||||||||||||||
Cost of sales | — | — | (2,469 | ) | (331 | ) | 86 | (2,714 | ) | |||||||||||||||
Gross profit | — | — | 542 | 56 | — | 598 | ||||||||||||||||||
Other income, other expenses, and share of equity method earnings, net of income tax | 60 | — | 98 | (4 | ) | (128 | ) | 26 | ||||||||||||||||
Selling, marketing and distribution expenses | — | — | (74 | ) | (11 | ) | — | (85 | ) | |||||||||||||||
General and administration expenses | — | — | (193 | ) | (15 | ) | — | (208 | ) | |||||||||||||||
Profit (loss) from operating activities (“EBIT”) | 60 | — | 373 | 26 | (128 | ) | 331 | |||||||||||||||||
Financial income | 4 | 313 | 42 | 28 | (250 | ) | 137 | |||||||||||||||||
Financial expenses | — | (234 | ) | (359 | ) | (29 | ) | 250 | (372 | ) | ||||||||||||||
Net financial income (expenses) | 4 | 79 | (317 | ) | (1 | ) | — | (235 | ) | |||||||||||||||
Profit (loss) before income tax | 64 | 79 | 56 | 25 | (128 | ) | 96 | |||||||||||||||||
Income tax benefit (expense) | (1 | ) | (30 | ) | 4 | (6 | ) | — | (33 | ) | ||||||||||||||
Profit (loss) for the period | 63 | 49 | 60 | 19 | (128 | ) | 63 | |||||||||||||||||
F-37
Table of Contents
Balance as of March 31, 2012 | ||||||||||||||||||||||||
Reynolds | Other guarantor | Non-guarantor | Adjustments and | |||||||||||||||||||||
Parent | Issuers | entities | entities | eliminations | Consolidated | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||
Cash and cash equivalents | — | — | 1,082 | 171 | — | 1,253 | ||||||||||||||||||
Trade and other receivables | 5 | — | 1,275 | 241 | — | 1,521 | ||||||||||||||||||
Inventories | — | — | 1,642 | 214 | — | 1,856 | ||||||||||||||||||
Intra-group receivables | — | 276 | — | 42 | (318 | ) | — | |||||||||||||||||
Other assets | — | — | 107 | 26 | — | 133 | ||||||||||||||||||
Total current assets | 5 | 276 | 4,106 | 694 | (318 | ) | 4,763 | |||||||||||||||||
Investments in subsidiaries, associates and joint ventures (equity method) | — | — | 1,362 | 121 | (1,358 | ) | 125 | |||||||||||||||||
Property, plant and equipment | — | — | 3,842 | 666 | — | 4,508 | ||||||||||||||||||
Investment properties | — | — | 30 | — | — | 30 | ||||||||||||||||||
Intangible assets | — | — | 12,142 | 335 | — | 12,477 | ||||||||||||||||||
Intra-group receivables | 16 | 11,273 | 296 | 1,236 | (12,821 | ) | — | |||||||||||||||||
Other assets | 292 | 216 | 208 | 31 | — | 747 | ||||||||||||||||||
Total non-current assets | 308 | 11,489 | 17,880 | 2,389 | (14,179 | ) | 17,887 | |||||||||||||||||
Total assets | 313 | 11,765 | 21,986 | 3,083 | (14,497 | ) | 22,650 | |||||||||||||||||
Liabilities | ||||||||||||||||||||||||
Trade and other payables | 12 | 281 | 1,260 | 290 | — | 1,843 | ||||||||||||||||||
Borrowings | 1 | — | 60 | 16 | — | 77 | ||||||||||||||||||
Intra-group payables | — | — | 318 | — | (318 | ) | — | |||||||||||||||||
Other liabilities | 6 | — | 391 | 59 | — | 456 | ||||||||||||||||||
Total current liabilities | 19 | 281 | 2,029 | 365 | (318 | ) | 2,376 | |||||||||||||||||
Borrowings | — | 11,239 | 5,292 | 1,178 | — | 17,709 | ||||||||||||||||||
Intra-group liabilities | 411 | 25 | 12,506 | 290 | (13,232 | ) | — | |||||||||||||||||
Other liabilities | — | 32 | 2,570 | 58 | — | 2,660 | ||||||||||||||||||
Total non-current liabilities | 411 | 11,296 | 20,368 | 1,526 | (13,232 | ) | 20,369 | |||||||||||||||||
Total liabilities | 430 | 11,577 | 22,397 | 1,891 | (13,550 | ) | 22,745 | |||||||||||||||||
Net assets (liabilities) | (117 | ) | 188 | (411 | ) | 1,192 | (947 | ) | (95 | ) | ||||||||||||||
Equity | — | |||||||||||||||||||||||
Equity attributable to equity holder of the Group | (117 | ) | 188 | (411 | ) | 1,192 | (969 | ) | (117 | ) | ||||||||||||||
Non-controlling interests | — | — | — | — | 22 | 22 | ||||||||||||||||||
Total equity (deficit) | (117 | ) | 188 | (411 | ) | 1,192 | (947 | ) | (95 | ) | ||||||||||||||
F-38
Table of Contents
For the three month period ended March 31, 2012 | ||||||||||||||||||||||||
Reynolds | Other guarantor | Non-guarantor | Adjustments and | |||||||||||||||||||||
Parent | Issuers | entities | entities | eliminations | Consolidated | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Net cash from operating activities | — | (188 | ) | 62 | 24 | 188 | 86 | |||||||||||||||||
Net cash from investing activities | — | (1,032 | ) | (71 | ) | (72 | ) | 1,155 | (20 | ) | ||||||||||||||
Included in investing activities: | ||||||||||||||||||||||||
Acquisition of property, plant and equipment and investment properties | — | — | (109 | ) | (24 | ) | — | (133 | ) | |||||||||||||||
Proceeds from sale of property, plant and equipment, investment properties, intangible assets and other assets | — | — | 19 | — | — | 19 | ||||||||||||||||||
Disposal of business, net of cash disposed | — | — | 94 | — | — | 94 | ||||||||||||||||||
Net related party (advances) repayments | — | (1,220 | ) | (73 | ) | (50 | ) | 1,343 | — | |||||||||||||||
Net cash from financing activities | — | 1,220 | 622 | 82 | (1,343 | ) | 581 | |||||||||||||||||
Included in financing activities: | ||||||||||||||||||||||||
Drawdown of loans and borrowings | — | 1,250 | — | 21 | — | 1,271 | ||||||||||||||||||
Repayment of loans and borrowings | — | — | (648 | ) | (11 | ) | — | (659 | ) | |||||||||||||||
Payment of liabilities arising from the Graham Packaging Acquisition | — | — | — | — | — | — | ||||||||||||||||||
Net related party borrowings (repayments) | — | — | 1,270 | 73 | (1,343 | ) | — | |||||||||||||||||
Payment of transaction costs | — | (30 | ) | — | — | — | (30 | ) |
F-39
Table of Contents
For the three month period ended March 31, 2011 | ||||||||||||||||||||||||
Reynolds | Other guarantor | Non-guarantor | Adjustments and | |||||||||||||||||||||
Parent | Issuers | entities | entities | eliminations | Consolidated | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Revenue | — | — | 2,216 | 226 | (75 | ) | 2,367 | |||||||||||||||||
Cost of sales | — | — | (1,815 | ) | (184 | ) | 75 | (1,924 | ) | |||||||||||||||
Gross profit | — | — | 401 | 42 | — | 443 | ||||||||||||||||||
Other income, other expenses, and share of equity method earnings, net of income tax | (57 | ) | — | (21 | ) | 2 | 48 | (28 | ) | |||||||||||||||
Selling, marketing and distribution expenses | — | — | (73 | ) | (9 | ) | — | (82 | ) | |||||||||||||||
General and administration expenses | (1 | ) | — | (144 | ) | (7 | ) | — | (152 | ) | ||||||||||||||
Profit (loss) from operating activities (“EBIT”) | (58 | ) | — | 163 | 28 | 48 | 181 | |||||||||||||||||
Financial income | 5 | 137 | 97 | 29 | (167 | ) | 101 | |||||||||||||||||
Financial expenses | — | (162 | ) | (355 | ) | (31 | ) | 167 | (381 | ) | ||||||||||||||
Net financial income (expenses) | 5 | (25 | ) | (258 | ) | (2 | ) | — | (280 | ) | ||||||||||||||
Profit (loss) before income tax | (53 | ) | (25 | ) | (95 | ) | 26 | 48 | (99 | ) | ||||||||||||||
Income tax benefit (expense) | (1 | ) | 8 | 41 | (3 | ) | — | 45 | ||||||||||||||||
Profit (loss) for the period | (54 | ) | (17 | ) | (54 | ) | 23 | 48 | (54 | ) | ||||||||||||||
F-40
Table of Contents
Balance as of December 31, 2011 | ||||||||||||||||||||||||
Reynolds | Other guarantor | Non-guarantor | Adjustments and | |||||||||||||||||||||
Parent | Issuers | entities | entities | eliminations | Consolidated | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||
Cash and cash equivalents | — | — | 461 | 136 | — | 597 | ||||||||||||||||||
Trade and other receivables | 5 | — | 1,258 | 243 | — | 1,506 | ||||||||||||||||||
Inventories | — | — | 1,572 | 201 | — | 1,773 | ||||||||||||||||||
Intra-group receivables | — | 234 | — | 33 | (267 | ) | — | |||||||||||||||||
Other assets | — | — | 146 | 32 | — | 178 | ||||||||||||||||||
Total current assets | 5 | 234 | 3,437 | 645 | (267 | ) | 4,054 | |||||||||||||||||
Investments in subsidiaries, associates and joint ventures (equity method) | — | — | 1,282 | 118 | (1,281 | ) | 119 | |||||||||||||||||
Property, plant and equipment | — | — | 3,887 | 648 | — | 4,535 | ||||||||||||||||||
Investment properties | — | — | 29 | — | — | 29 | ||||||||||||||||||
Intangible assets | — | — | 12,144 | 387 | — | 12,531 | ||||||||||||||||||
Intra-group receivables | 16 | 10,042 | 275 | 1,173 | (11,506 | ) | — | |||||||||||||||||
Other assets | 271 | 116 | 190 | 43 | — | 620 | ||||||||||||||||||
Total non-current assets | 287 | 10,158 | 17,807 | 2,369 | (12,787 | ) | 17,834 | |||||||||||||||||
Total assets | 292 | 10,392 | 21,244 | 3,014 | (13,054 | ) | 21,888 | |||||||||||||||||
Liabilities | ||||||||||||||||||||||||
Trade and other payables | 11 | 236 | 1,256 | 255 | — | 1,758 | ||||||||||||||||||
Borrowings | 1 | — | 503 | 17 | — | 521 | ||||||||||||||||||
Intra-group payables | — | — | 267 | — | (267 | ) | — | |||||||||||||||||
Other liabilities | 4 | — | 460 | 64 | — | 528 | ||||||||||||||||||
Total current liabilities | 16 | 236 | 2,486 | 336 | (267 | ) | 2,807 | |||||||||||||||||
Borrowings | — | 9,993 | 5,491 | 1,141 | — | 16,625 | ||||||||||||||||||
Intra-group liabilities | 475 | 23 | 11,231 | 252 | (11,981 | ) | — | |||||||||||||||||
Other liabilities | — | — | 2,511 | 122 | — | 2,633 | ||||||||||||||||||
Total non-current liabilities | 475 | 10,016 | 19,233 | 1,515 | (11,981 | ) | 19,258 | |||||||||||||||||
Total liabilities | 491 | 10,252 | 21,719 | 1,851 | (12,248 | ) | 22,065 | |||||||||||||||||
Net assets (liabilities) | (199 | ) | 140 | (475 | ) | 1,163 | (806 | ) | (177 | ) | ||||||||||||||
Equity | ||||||||||||||||||||||||
Equity attributable to equity holder of the Group | (199 | ) | 140 | (475 | ) | 1,163 | (828 | ) | (199 | ) | ||||||||||||||
Non-controlling interests | — | — | — | — | 22 | 22 | ||||||||||||||||||
Total equity (deficit) | (199 | ) | 140 | (475 | ) | 1,163 | (806 | ) | (177 | ) | ||||||||||||||
F-41
Table of Contents
For the three month period ended March 31, 2011 | ||||||||||||||||||||||||
Reynolds | Other guarantor | Non-guarantor | Adjustments and | |||||||||||||||||||||
Parent | Issuers | entities | entities | eliminations | Consolidated | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Net cash from operating activities | — | — | 135 | 34 | — | 169 | ||||||||||||||||||
Net cash from investing activities | — | (1,971 | ) | (89 | ) | 2 | 1,959 | (99 | ) | |||||||||||||||
Included in investing activities: | ||||||||||||||||||||||||
Acquisition of property, plant and equipment and investment properties | — | — | (92 | ) | (9 | ) | — | (101 | ) | |||||||||||||||
Proceeds from sale of property, plant and equipment, investment properties, intangible assets and other assets | — | — | 2 | — | — | 2 | ||||||||||||||||||
Net related party (advances) repayments | — | (1,971 | ) | 3 | 9 | 1,959 | — | |||||||||||||||||
Net cash from financing activities | — | 1,971 | 443 | (5 | ) | (1,959 | ) | 450 | ||||||||||||||||
Included in financing activities: | ||||||||||||||||||||||||
Drawdown of loans and borrowings | — | 2,000 | 2,676 | — | — | 4,676 | ||||||||||||||||||
Repayment of loans and borrowings | — | — | (4,168 | ) | (1 | ) | — | (4,169 | ) | |||||||||||||||
Net related party borrowings (repayments) | — | — | 1,962 | (3 | ) | (1,959 | ) | — | ||||||||||||||||
Payment of transaction costs | — | (29 | ) | (27 | ) | — | — | (56 | ) |
21. | Subsequent events |
F-42
Table of Contents
Table of Contents
F-44
Table of Contents
For the period ended December 31, | ||||||||||||||||
Note | 2011 | 2010 | 2009 | |||||||||||||
(In $ million) | ||||||||||||||||
Revenue | 7 | 11,789 | 6,774 | 5,910 | ||||||||||||
Cost of sales | * | (9,725 | ) | (5,524 | ) | (4,691 | ) | |||||||||
Gross profit | 2,064 | 1,250 | 1,219 | |||||||||||||
Other income | 8 | 87 | 102 | 201 | ||||||||||||
Selling, marketing and distribution expenses | * | (347 | ) | (231 | ) | (211 | ) | |||||||||
General and administration expenses | * | (628 | ) | (392 | ) | (366 | ) | |||||||||
Other expenses | 10 | (268 | ) | (80 | ) | (96 | ) | |||||||||
Share of profit of associates and joint ventures, net of income tax | 23 | 17 | 18 | 11 | ||||||||||||
Profit from operating activities | 925 | 667 | 758 | |||||||||||||
Financial income | 12 | 22 | 66 | 21 | ||||||||||||
Financial expenses | 12 | (1,420 | ) | (752 | ) | (513 | ) | |||||||||
Net financial expenses | (1,398 | ) | (686 | ) | (492 | ) | ||||||||||
Income (loss) before income tax | (473 | ) | (19 | ) | 266 | |||||||||||
Income tax benefit (expense) | 13 | 56 | (78 | ) | (149 | ) | ||||||||||
Profit (loss) for the period | (417 | ) | (97 | ) | 117 | |||||||||||
Other comprehensive income (loss) for the period, net of income tax | ||||||||||||||||
Cash flow hedges | — | — | 12 | |||||||||||||
Exchange differences on translating foreign operations | (22 | ) | 243 | (29 | ) | |||||||||||
Transfers from foreign currency translation reserve to profit and loss | — | 49 | — | |||||||||||||
Total other comprehensive income (loss) for the period, net of income tax | 14 | (22 | ) | 292 | (17 | ) | ||||||||||
Total comprehensive income (loss) for the period | (439 | ) | 195 | 100 | ||||||||||||
Profit (loss) attributable to: | ||||||||||||||||
Equity holder of the Group | (419 | ) | (97 | ) | 117 | |||||||||||
Non-controlling interests | 2 | — | — | |||||||||||||
(417 | ) | (97 | ) | 117 | ||||||||||||
Total other comprehensive income (loss) attributable to: | ||||||||||||||||
Equity holder of the Group | (21 | ) | 293 | (17 | ) | |||||||||||
Non-controlling interests | (1 | ) | (1 | ) | — | |||||||||||
(22 | ) | 292 | (17 | ) | ||||||||||||
* | For information on expenses by nature, refer to notes 9, 11, 16, 18, 19, 22, and 34. |
F-45
Table of Contents
As of December 31, | ||||||||||||
Note | 2011 | 2010 | ||||||||||
(In $ million) | ||||||||||||
Assets | ||||||||||||
Cash and cash equivalents | 15 | 597 | 664 | |||||||||
Trade and other receivables | 16 | 1,506 | 1,150 | |||||||||
Inventories | 18 | 1,773 | 1,281 | |||||||||
Current tax assets | 21 | 39 | 109 | |||||||||
Assets held for sale | 17 | 70 | 18 | |||||||||
Derivatives | 29 | 1 | 12 | |||||||||
Other assets | 68 | 62 | ||||||||||
Total current assets | 4,054 | 3,296 | ||||||||||
Non-current receivables | 16 | 321 | 303 | |||||||||
Investments in associates and joint ventures | 23 | 119 | 110 | |||||||||
Deferred tax assets | 21 | 27 | 23 | |||||||||
Property, plant and equipment | 19 | 4,535 | 3,266 | |||||||||
Investment properties | 20 | 29 | 68 | |||||||||
Intangible assets | 22 | 12,531 | 8,748 | |||||||||
Derivatives | 29 | 122 | 87 | |||||||||
Other assets | 150 | 75 | ||||||||||
Total non-current assets | 17,834 | 12,680 | ||||||||||
Total assets | 21,888 | 15,976 | ||||||||||
Liabilities | ||||||||||||
Bank overdrafts | 3 | 12 | ||||||||||
Trade and other payables | 24 | 1,758 | 1,246 | |||||||||
Liabilities directly associated with assets held for sale | 17 | 20 | — | |||||||||
Borrowings | 25 | 521 | 141 | |||||||||
Current tax liabilities | 21 | 164 | 146 | |||||||||
Derivatives | 29 | 16 | 1 | |||||||||
Employee benefits | 26 | 227 | 195 | |||||||||
Provisions | 27 | 98 | 74 | |||||||||
Total current liabilities | 2,807 | 1,815 | ||||||||||
Non-current payables | 24 | 33 | 9 | |||||||||
Borrowings | 25 | 16,625 | 11,701 | |||||||||
Deferred tax liabilities | 21 | 1,539 | 1,130 | |||||||||
Employee benefits | 26 | 934 | 971 | |||||||||
Provisions | 27 | 127 | 86 | |||||||||
Total non-current liabilities | 19,258 | 13,897 | ||||||||||
Total liabilities | 22,065 | 15,712 | ||||||||||
Net assets (liabilities) | (177 | ) | 264 | |||||||||
Equity (deficit) | ||||||||||||
Share capital | 28 | 1,695 | 1,695 | |||||||||
Reserves | 28 | (1,213 | ) | (1,192 | ) | |||||||
Accumulated losses | (681 | ) | (262 | ) | ||||||||
Equity (deficit) attributable to equity holder of the Group | (199 | ) | 241 | |||||||||
Non-controlling interests | 22 | 23 | ||||||||||
Total equity (deficit) | (177 | ) | 264 | |||||||||
F-46
Table of Contents
Equity (deficit) | ||||||||||||||||||||||||||||||||||||
attributable | ||||||||||||||||||||||||||||||||||||
Translation | to equity | Non- | ||||||||||||||||||||||||||||||||||
Share | of foreign | Other | Hedge | Accumulated | holder | controlling | ||||||||||||||||||||||||||||||
Note | capital | operations | reserves | reserve | losses | of the group | interests | Total | ||||||||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||||||||||
Balance at the beginning of the period (January 1, 2009) | 1,092 | 105 | 71 | (12 | ) | (246 | ) | 1,010 | 17 | 1,027 | ||||||||||||||||||||||||||
Issue of shares (net of issue costs) | 28 | 1,670 | — | — | — | — | 1,670 | — | 1,670 | |||||||||||||||||||||||||||
Total comprehensive income for the period: | ||||||||||||||||||||||||||||||||||||
Profit after tax | — | — | — | — | 117 | 117 | — | 117 | ||||||||||||||||||||||||||||
Exchange differences on translating foreign operations | — | (29 | ) | — | — | — | (29 | ) | — | (29 | ) | |||||||||||||||||||||||||
Cash flow hedges | — | — | — | 12 | — | 12 | — | 12 | ||||||||||||||||||||||||||||
Total comprehensive income for the period | — | (29 | ) | — | 12 | 117 | 100 | — | 100 | |||||||||||||||||||||||||||
Common control transactions | 32 | (1,108 | ) | — | (584 | ) | — | — | (1,692 | ) | — | (1,692 | ) | |||||||||||||||||||||||
Dividends paid to non-controlling interests | — | — | — | — | — | — | (1 | ) | (1 | ) | ||||||||||||||||||||||||||
Balance as of December 31, 2009 | 1,654 | 76 | (513 | ) | — | (129 | ) | 1,088 | 16 | 1,104 | ||||||||||||||||||||||||||
Balance at the beginning of the period (January 1, 2010) | 1,654 | 76 | (513 | ) | — | (129 | ) | 1,088 | 16 | 1,104 | ||||||||||||||||||||||||||
Issue of shares (net of issue costs) | 28 | 947 | — | — | — | — | 947 | — | 947 | |||||||||||||||||||||||||||
Total comprehensive income for the period: | ||||||||||||||||||||||||||||||||||||
Loss after tax | — | — | — | — | (97 | ) | (97 | ) | — | (97 | ) | |||||||||||||||||||||||||
Exchange differences on translating foreign operations | — | 293 | — | — | — | 293 | (1 | ) | 292 | |||||||||||||||||||||||||||
Total comprehensive income for the period | — | 293 | — | — | (97 | ) | 196 | (1 | ) | 195 | ||||||||||||||||||||||||||
Common control transactions | 32 | (906 | ) | — | (1,048 | ) | — | — | (1,954 | ) | — | (1,954 | ) | |||||||||||||||||||||||
Purchase of non-controlling interest | — | — | — | — | 3 | 3 | (5 | ) | (2 | ) | ||||||||||||||||||||||||||
Non-controlling interests acquired through business combinations | — | — | — | — | — | — | 18 | 18 | ||||||||||||||||||||||||||||
Disposal of business | — | — | — | — | — | — | (3 | ) | (3 | ) | ||||||||||||||||||||||||||
Dividends paid | 28 | — | — | — | — | (39 | ) | (39 | ) | (2 | ) | (41 | ) | |||||||||||||||||||||||
Balance as of December 31, 2010 | 1,695 | 369 | (1,561 | ) | — | (262 | ) | 241 | 23 | 264 | ||||||||||||||||||||||||||
Balance at the beginning of the period (January 1, 2011) | 1,695 | 369 | (1,561 | ) | (262 | ) | 241 | 23 | 264 | |||||||||||||||||||||||||||
Total comprehensive loss for the period: | ||||||||||||||||||||||||||||||||||||
Loss after tax | — | — | — | — | (419 | ) | (419 | ) | 2 | (417 | ) | |||||||||||||||||||||||||
Exchange differences on translating foreign operations | — | (21 | ) | — | — | — | (21 | ) | (1 | ) | (22 | ) | ||||||||||||||||||||||||
Total comprehensive loss for the period | — | (21 | ) | — | — | (419 | ) | (440 | ) | 1 | (439 | ) | ||||||||||||||||||||||||
Dividends paid | — | — | — | — | — | — | (2 | ) | (2 | ) | ||||||||||||||||||||||||||
Balance as of December 31, 2011 | 1,695 | 348 | (1,561 | ) | — | (681 | ) | (199 | ) | 22 | (177 | ) | ||||||||||||||||||||||||
F-47
Table of Contents
For the period ended December 31, | ||||||||||||||||
Note | 2011 | 2010 | 2009 | |||||||||||||
(In $ million) | ||||||||||||||||
Cash flows from operating activities | ||||||||||||||||
Cash received from customers | 11,486 | 6,798 | 6,081 | |||||||||||||
Cash paid to suppliers and employees | (9,868 | ) | (5,635 | ) | (4,941 | ) | ||||||||||
Interest paid | (1,003 | ) | (451 | ) | (262 | ) | ||||||||||
Income taxes paid, net of refunds received | (88 | ) | (125 | ) | (108 | ) | ||||||||||
Change of control payment and other acquisition costs | (84 | ) | (181 | ) | — | |||||||||||
Payment to related party for use of tax losses | — | (23 | ) | — | ||||||||||||
Net cash from operating activities | 443 | 383 | 770 | |||||||||||||
Cash flows used in investing activities | ||||||||||||||||
Purchase of Whakatane Mill | — | (46 | ) | — | ||||||||||||
Acquisition of property, plant and equipment and investment properties | (511 | ) | (319 | ) | (244 | ) | ||||||||||
Proceeds from sale of property, plant and equipment, investment properties and other assets | 71 | 32 | 41 | |||||||||||||
Acquisition of intangible assets | (9 | ) | (18 | ) | (48 | ) | ||||||||||
Acquisition of businesses, net of cash acquired | 33 | (2,048 | ) | (4,386 | ) | 4 | ||||||||||
Disposal of businesses, net of cash disposed | — | 33 | — | |||||||||||||
Disposal of other investments | — | 10 | 4 | |||||||||||||
Pre-acquisition advance to Graham Packaging | (20 | ) | — | — | ||||||||||||
Receipt of related party advances | — | 97 | 103 | |||||||||||||
Interest received | 7 | 5 | 4 | |||||||||||||
Dividends received from joint ventures | 8 | 4 | 1 | |||||||||||||
Net cash used in investing activities | (2,502 | ) | (4,588 | ) | (135 | ) | ||||||||||
Cash flows from (used in) financing activities | ||||||||||||||||
Acquisitions of business under common control | — | (1,958 | ) | (1,687 | ) | |||||||||||
Drawdown of loans and borrowings: | ||||||||||||||||
August 2011 Credit Agreement | 4,666 | — | — | |||||||||||||
August 2011 Notes | 2,482 | — | — | |||||||||||||
February 2011 Notes | 2,000 | — | — | |||||||||||||
October 2010 Notes | — | 3,000 | — | |||||||||||||
May 2010 Notes | — | 1,000 | — | |||||||||||||
2009 Notes | — | — | 1,789 | |||||||||||||
2009 Credit Agreement | 10 | 2,820 | 1,404 | |||||||||||||
Other borrowings | 13 | 2 | 100 | |||||||||||||
Repayment of loans and borrowings: | ||||||||||||||||
2011 Credit Agreement | (75 | ) | — | — | ||||||||||||
2009 Credit Agreement | (4,168 | ) | (38 | ) | — | |||||||||||
Graham Packaging borrowings acquired | 33 | (1,935 | ) | — | — | |||||||||||
Graham Packaging 2017 Notes | (239 | ) | — | — | ||||||||||||
Graham Packaging 2018 Notes | (231 | ) | — | — | ||||||||||||
Pactiv borrowings acquired | — | (397 | ) | — | ||||||||||||
Blue Ridge Facility | — | (43 | ) | — | ||||||||||||
2008 Reynolds Senior Credit Facilities | — | — | (1,500 | ) | ||||||||||||
2007 SIG Senior Credit Facilities | — | — | (742 | ) | ||||||||||||
CHH Facility | — | — | (13 | ) | ||||||||||||
Other borrowings | (4 | ) | (4 | ) | (127 | ) | ||||||||||
Payment of liabilities arising from Graham Packaging Acquisition | (252 | ) | — | — | ||||||||||||
Premium on Graham Packaging 2017 and 2018 Notes | (5 | ) | — | — | ||||||||||||
Proceeds from issues of share capital | — | 322 | 578 | |||||||||||||
Proceeds from related party borrowings | 25 | — | 68 | |||||||||||||
Repayment of related party borrowings | — | — | (180 | ) | ||||||||||||
Payment of transaction costs | (279 | ) | (317 | ) | (190 | ) | ||||||||||
Purchase of non-controlling interests | — | (3 | ) | — | ||||||||||||
Dividends paid to related parties and non-controlling interests | (2 | ) | (39 | ) | (1 | ) | ||||||||||
Net cash from (used in) financing activities | 2,006 | 4,345 | (501 | ) | ||||||||||||
Net increase (decrease) in cash and cash equivalents | (53 | ) | 140 | 134 | ||||||||||||
Cash and cash equivalents at the beginning of the period | 652 | 514 | 383 | |||||||||||||
Effect of exchange rate fluctuations on cash held | (5 | ) | (2 | ) | (3 | ) | ||||||||||
Cash and cash equivalents as of December 31 | 594 | 652 | 514 | |||||||||||||
Cash and cash equivalents comprise | ||||||||||||||||
Cash and cash equivalents | 597 | 664 | 515 | |||||||||||||
Bank overdrafts | (3 | ) | (12 | ) | (1 | ) | ||||||||||
Cash and cash equivalents as of December 31 | 594 | 652 | 514 | |||||||||||||
F-48
Table of Contents
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Profit (loss) for the period | (417 | ) | (97 | ) | 117 | |||||||
Adjustments for: | ||||||||||||
Depreciation of property, plant and equipment | 650 | 317 | 331 | |||||||||
Depreciation of investment properties | 1 | 2 | 2 | |||||||||
Asset impairment charges | 12 | 29 | 13 | |||||||||
Amortization of intangible assets | 321 | 185 | 169 | |||||||||
Net foreign currency exchange loss | 7 | 3 | 3 | |||||||||
Change in fair value of derivatives | 26 | (4 | ) | (129 | ) | |||||||
Loss (gain) on sale of property, plant and equipment and non-current assets | 1 | (5 | ) | (4 | ) | |||||||
Gains on sale of businesses and investment properties | (5 | ) | (16 | ) | — | |||||||
CSI Americas gain on acquisition | — | (10 | ) | — | ||||||||
Net financial expenses | 1,398 | 686 | 492 | |||||||||
Share of profit of equity accounted investees | (17 | ) | (18 | ) | (11 | ) | ||||||
Income tax (benefit) expense | (56 | ) | 78 | 149 | ||||||||
Interest paid | (1,003 | ) | (451 | ) | (262 | ) | ||||||
Income taxes paid, net of refunds received | (88 | ) | (125 | ) | (108 | ) | ||||||
Change in trade and other receivables | (56 | ) | (45 | ) | (43 | ) | ||||||
Change in inventories | (171 | ) | 41 | 92 | ||||||||
Change in trade and other payables | (6 | ) | 13 | (24 | ) | |||||||
Change in provisions and employee benefits | (154 | ) | (202 | ) | 6 | |||||||
Change in other assets and liabilities | — | 2 | (23 | ) | ||||||||
Net cash from operating activities | 443 | 383 | 770 | |||||||||
F-49
Table of Contents
For the period ended December 31, | ||||||||||||||||||||||||
2011 | 2010 | 2009 | ||||||||||||||||||||||
Acquisitions | Disposals | Acquisitions | Disposals | Acquisitions* | Disposals | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Inflow (outflow) of cash: | ||||||||||||||||||||||||
Cash receipts (payments) | (2,192 | ) | — | (4,488 | ) | 33 | 4 | — | ||||||||||||||||
Net cash (bank overdraft) acquired (disposed of) | 144 | — | 102 | — | — | — | ||||||||||||||||||
Consideration received, satisfied in notes receivable | — | — | — | 14 | — | — | ||||||||||||||||||
Consideration subject to post-closing adjustments* | — | — | — | 1 | 3 | — | ||||||||||||||||||
(2,048 | ) | — | (4,386 | ) | 48 | 7 | — | |||||||||||||||||
Cash and cash equivalents, net of bank overdrafts | (144 | ) | — | (102 | ) | — | — | — | ||||||||||||||||
Net gain on sale before reclassification from foreign currency translation reserve | — | — | — | (10 | ) | — | — | |||||||||||||||||
Amounts reclassified from foreign currency translation reserve | — | — | — | 1 | — | — | ||||||||||||||||||
Net assets (acquired) disposed of | (2,192 | ) | — | (4,488 | ) | 39 | 7 | — | ||||||||||||||||
Details of net assets (acquired) disposed of: | ||||||||||||||||||||||||
Cash and cash equivalents, net of bank overdrafts | (144 | ) | — | (102 | ) | — | — | — | ||||||||||||||||
Trade and other receivables | (371 | ) | — | (475 | ) | 12 | — | — | ||||||||||||||||
Current tax assets | (4 | ) | — | (49 | ) | — | — | — | ||||||||||||||||
Assets held for sale | (10 | ) | — | — | — | — | — | |||||||||||||||||
Inventories | (359 | ) | — | (557 | ) | 8 | — | — | ||||||||||||||||
Derivative assets | (9 | ) | — | — | — | — | — | |||||||||||||||||
Deferred tax assets | (12 | ) | — | (38 | ) | — | — | — | ||||||||||||||||
Property, plant and equipment | (1,525 | ) | — | (1,443 | ) | 23 | — | — | ||||||||||||||||
Intangible assets (excluding goodwill) | (2,462 | ) | — | (2,719 | ) | — | — | — | ||||||||||||||||
Goodwill | (1,735 | ) | — | (2,931 | ) | — | 7 | — | ||||||||||||||||
Other current and non-current assets | (25 | ) | — | (60 | ) | — | — | — | ||||||||||||||||
Investment in associates and joint ventures | (1 | ) | — | — | 3 | — | — | |||||||||||||||||
Trade and other payables | 717 | — | 425 | (8 | ) | — | — | |||||||||||||||||
Current tax liabilities | 43 | — | — | — | — | — | ||||||||||||||||||
Loans and borrowings | 2,852 | — | 1,485 | — | — | — | ||||||||||||||||||
Deferred tax liabilities | 628 | — | 877 | — | — | — | ||||||||||||||||||
Provisions and employee benefits | 225 | — | 1,071 | — | — | — | ||||||||||||||||||
Net assets (acquired)/disposed of | (2,192 | ) | — | (4,516 | ) | 38 | 7 | — | ||||||||||||||||
Gain on acquisition | — | — | 10 | — | — | — | ||||||||||||||||||
Amounts reclassified from foreign currency translation reserve | — | — | — | 1 | — | — | ||||||||||||||||||
Non-controlling interests | — | — | 18 | — | — | — | ||||||||||||||||||
(2,192 | ) | — | (4,488 | ) | 39 | 7 | — | |||||||||||||||||
* | The cash paid in 2009 was for the post-closing adjustments relating to the acquisition of CSI Guadalajara. |
F-50
Table of Contents
1. | Reporting entity |
2. | Basis of preparation |
• | certain components of inventory which are measured at net realizable value; | |
• | defined benefit pension plan liabilities and post-employment medical plan liabilities which are measured under the projected unit credit method; and | |
• | certain assets and liabilities, such as derivatives, which are measured at fair value. |
F-51
Table of Contents
2. | Basis of preparation (continued) |
F-52
Table of Contents
2. | Basis of preparation (continued) |
F-53
Table of Contents
• | debt forgiveness transactions; | |
• | transfer of assets for greater than or less than fair value; and | |
• | acquisition or disposal of subsidiaries for no consideration or consideration greater than or less than fair value. |
• | predecessor value method requires the financial statements to be prepared using predecessor book values without any step up to fair values; | |
• | premium or discount on acquisition is calculated as the difference between the total consideration paid and the book value of the issued capital of the acquired entity, and is recognized directly in equity as a component of a separate reserve; | |
• | the financial statements incorporate the acquired entities’ results as if the acquirer and the acquiree had always been combined; and |
F-54
Table of Contents
• | the results of operations and cash flows of the acquired entity are included on a restated basis in the financial statements from the date that common control originally commenced (i.e. from the date the business was acquired by Mr. Graeme Hart) as though the entities had always been combined from the common control date forward. |
F-55
Table of Contents
(i) | assets and liabilities for each statement of financial position presented are translated at the closing rate at the reporting date of the statement of financial position; |
(ii) | income and expense items for each profit or loss item are translated at average exchange rates; |
F-56
Table of Contents
F-57
Table of Contents
(i) | the economic characteristics and risks of the host contract and the embedded derivative are not closely related; |
(ii) | a separate instrument with the same terms as the embedded derivative would meet the definition of a derivative; and | |
(iii) | the combined instrument is not measured at fair value through profit or loss. |
F-58
Table of Contents
F-59
Table of Contents
• Buildings | 20 to 50 years | |
• Plant and equipment | 3 to 25 years | |
• Furniture and fittings | 3 to 20 years |
F-60
Table of Contents
F-61
Table of Contents
• Software/technology | 3 to 15 years | |
• Patents | 5 to 14 years | |
• Rights to supply | up to a maximum of 6 years | |
• Customer relationships | 6 to 25 years | |
• Trademarks | 5 to 15 years |
F-62
Table of Contents
• | significant financial difficulty of the issuer or obligor; | |
• | a breach of contract, such as default or delinquency in respect of interest or principal repayment; or | |
• | observable data indicating that there is a measurable decrease in the estimated future cash flows from a portfolio. |
F-63
Table of Contents
F-64
Table of Contents
F-65
Table of Contents
F-66
Table of Contents
F-67
Table of Contents
F-68
Table of Contents
F-69
Table of Contents
F-70
Table of Contents
F-71
Table of Contents
F-72
Table of Contents
• | SIG Combibloc — SIG Combibloc is a leading manufacturer of aseptic carton packaging systems for both beverage and liquid food products, ranging from juices and milk to soups and sauces. SIG supplies |
F-73
Table of Contents
complete aseptic carton packaging systems, which include aseptic filling machines, aseptic cartons, spouts, caps and closures and related services. |
• | Evergreen — Evergreen is a vertically integrated, leading manufacturer of fresh carton packaging for beverage products, primarily serving the juice and milk end-markets. Evergreen supplies integrated fresh carton packaging systems, which can include fresh cartons, spouts and filling machines. Evergreen produces liquid packaging board for its internal requirements and to sell to other manufacturers. Evergreen also produces paper products for commercial printing. | |
• | Closures — Closures is a leading manufacturer of plastic beverage caps, closures and high speed rotary capping equipment primarily serving the carbonated soft drink, non-carbonated soft drink and bottled water segments of the global beverage market. | |
• | Reynolds Consumer Products — Reynolds Consumer Products is a leading U.S. manufacturer of branded and store branded consumer products such as foil, wraps, waste bags, food storage bags, and disposable tableware and cookware. Prior to the Pactiv acquisition (refer to note 33), the Reynolds Consumer Products segment consisted solely of the Group’s Reynolds consumer products business. | |
• | Pactiv Foodservice — Pactiv Foodservice is a leading manufacturer of foodservice and food packaging products. Pactiv Foodservice offers a comprehensive range of products including tableware items, takeout service containers, clear rigid-display packaging, microwaveable containers, foam trays, dual-ovenable paperboard containers, cups, molded fiber egg cartons, meat and poultry trays, plastic film and aluminum containers. Prior to the Pactiv acquisition (refer to note 33), the Pactiv Foodservice segment consisted solely of the Group’s Reynolds foodservice packaging business. Dopaco, which was acquired in May 2011, is being integrated with the Pactiv Foodservice segment. | |
• | Graham Packaging — Graham Packaging is a worldwide leader in the design, manufacture and sale of value-added, custom blow molded plastic containers for branded consumer products. Graham Packaging was acquired on September 8, 2011 (refer to note 33). |
F-74
Table of Contents
For the period ended December 31, 2011 | ||||||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||||||
SIG | Consumer | Pactiv | Graham | Corporate / | ||||||||||||||||||||||||||||
Combibloc | Evergreen | Closures | Products | Foodservice * | Packaging ** | unallocated *** | Total | |||||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||||||
Total external revenue | 2,036 | 1,557 | 1,317 | 2,503 | 3,409 | 967 | — | 11,789 | ||||||||||||||||||||||||
Total inter-segment revenue | — | 46 | 12 | 56 | 39 | — | (153 | ) | — | |||||||||||||||||||||||
Total segment revenue | 2,036 | 1,603 | 1,329 | 2,559 | 3,448 | 967 | (153 | ) | 11,789 | |||||||||||||||||||||||
Gross profit | 439 | 224 | 207 | 611 | 524 | 62 | (3 | ) | 2,064 | |||||||||||||||||||||||
Expenses and other income | (234 | ) | (69 | ) | (97 | ) | (258 | ) | (402 | ) | (86 | ) | (10 | ) | (1,156 | ) | ||||||||||||||||
Share of profit of associates and joint ventures | 15 | 2 | — | — | — | — | — | 17 | ||||||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 220 | 157 | 110 | 353 | 122 | (24 | ) | (13 | ) | 925 | ||||||||||||||||||||||
Financial income | 22 | |||||||||||||||||||||||||||||||
Financial expenses | (1,420 | ) | ||||||||||||||||||||||||||||||
Loss before income tax | (473 | ) | ||||||||||||||||||||||||||||||
Income tax benefit | 56 | |||||||||||||||||||||||||||||||
Loss after income tax | (417 | ) | ||||||||||||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 220 | 157 | 110 | 353 | 122 | (24 | ) | (13 | ) | 925 | ||||||||||||||||||||||
Depreciation and amortization | 260 | 60 | 81 | 150 | 292 | 129 | — | 972 | ||||||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 480 | 217 | 191 | 503 | 414 | 105 | (13 | ) | 1,897 | |||||||||||||||||||||||
* | Represents the results of operations of the Reynolds foodservice packaging business and the Pactiv foodservice packaging business for the full year ended December 31, 2011 and the results of operations of Dopaco for the period from May 2, 2011 to December 31, 2011. | |
** | Represents the results of operations of Graham Packaging from September 8, 2011 to December 31, 2011. | |
*** | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment. It also includes eliminations of transactions between segments. |
F-75
Table of Contents
For the period ended December 31, 2011 | ||||||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||||||
SIG | Consumer | Pactiv | Graham | Corporate / | ||||||||||||||||||||||||||||
Combibloc | Evergreen | Closures | Products | Foodservice * | Packaging ** | unallocated *** | Total | |||||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 480 | 217 | 191 | 503 | 414 | 105 | (13 | ) | 1,897 | |||||||||||||||||||||||
Included in EBITDA: | ||||||||||||||||||||||||||||||||
Asset impairment charges | 4 | — | 1 | — | 7 | — | — | 12 | ||||||||||||||||||||||||
Business acquisition and integration costs | — | — | — | 5 | 45 | 9 | 26 | 85 | ||||||||||||||||||||||||
Business interruption costs (recoveries) | 2 | — | 1 | (1 | ) | — | — | — | 2 | |||||||||||||||||||||||
Change of control payments | — | — | — | — | — | 12 | — | 12 | ||||||||||||||||||||||||
Equity method profit not distributed in cash | (8 | ) | (2 | ) | — | — | — | — | — | (10 | ) | |||||||||||||||||||||
Gain on modification of plan benefits | — | — | — | — | — | — | (25 | ) | (25 | ) | ||||||||||||||||||||||
Gain on sale of businesses | — | — | (5 | ) | — | — | — | — | (5 | ) | ||||||||||||||||||||||
Impact of purchase price accounting on inventory and leases | — | — | — | — | 5 | 27 | — | 32 | ||||||||||||||||||||||||
Non-cash inventory charge | — | — | — | 1 | 2 | — | — | 3 | ||||||||||||||||||||||||
Non-cash pension expense (income) | — | — | — | 3 | 4 | — | (49 | ) | (42 | ) | ||||||||||||||||||||||
Operational process engineering-related consultancy costs | — | — | — | 17 | 21 | — | 4 | 42 | ||||||||||||||||||||||||
Restructuring costs | 2 | — | 5 | 11 | 48 | 3 | 19 | 88 | ||||||||||||||||||||||||
SEC registration costs | — | — | — | — | — | — | 6 | 6 | ||||||||||||||||||||||||
Unrealized loss on derivatives | 2 | 2 | 2 | 17 | 3 | — | — | 26 | ||||||||||||||||||||||||
VAT and custom duties on historical imports | 1 | — | — | — | — | — | — | 1 | ||||||||||||||||||||||||
Adjusted earnings before interest, tax, depreciation and amortization (“Adjusted EBITDA”) | 483 | 217 | 195 | 556 | 549 | 156 | (32 | ) | 2,124 | |||||||||||||||||||||||
Segment assets | 3,218 | 1,373 | 1,759 | 4,882 | 5,826 | 4,305 | 525 | 21,888 | ||||||||||||||||||||||||
Included in segment assets are: | ||||||||||||||||||||||||||||||||
Additions to property, plant and equipment | 185 | 62 | 63 | 33 | 105 | 63 | — | 511 | ||||||||||||||||||||||||
Additions to intangible assets | 8 | — | 3 | 1 | — | 5 | 1 | 18 | ||||||||||||||||||||||||
Additions to investment properties | 4 | — | — | — | — | — | — | 4 | ||||||||||||||||||||||||
Investments in associates and joint ventures | 104 | 14 | — | — | — | 1 | — | 119 | ||||||||||||||||||||||||
Segment liabilities | 2,031 | 412 | 804 | 1,396 | 861 | 3,931 | 12,630 | 22,065 |
* | Represents the results of operations of the Reynolds foodservice packaging business and the Pactiv foodservice packaging business for the full year ended December 31, 2011 and the results of operations of Dopaco for the period from May 2, 2011 to December 31, 2011. | |
** | Represents the results of operations of Graham Packaging from September 8, 2011 to December 31, 2011. | |
*** | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment. It also includes eliminations of transactions and balances between segments. In addition, as of December 31, 2011, Corporate / unallocated includes $1,566 million of provisional goodwill related to the Graham Packaging Acquisition (refer to notes 22 and 33) that has not yet been allocated to the operating segments. |
F-76
Table of Contents
For the period ended December 31, 2010 | ||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||
SIG | Consumer | Pactiv | Corporate / | |||||||||||||||||||||||||
Combibloc | Evergreen | Closures* | Products ** | Foodservice *** | unallocated **** | Total | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Total external revenue | 1,846 | 1,580 | 1,167 | 1,334 | 847 | — | 6,774 | |||||||||||||||||||||
Total inter-segment revenue | — | 3 | 7 | 44 | 77 | (131 | ) | — | ||||||||||||||||||||
Total segment revenue | 1,846 | 1,583 | 1,174 | 1,378 | 924 | (131 | ) | 6,774 | ||||||||||||||||||||
Gross profit | 464 | 209 | 185 | 327 | 65 | — | 1,250 | |||||||||||||||||||||
Expenses and other income | (213 | ) | (67 | ) | (89 | ) | (113 | ) | (106 | ) | (13 | ) | (601 | ) | ||||||||||||||
Share of profit of associates and joint ventures | 16 | 2 | — | — | — | — | 18 | |||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 267 | 144 | 96 | 214 | (41 | ) | (13 | ) | 667 | |||||||||||||||||||
Financial income | 66 | |||||||||||||||||||||||||||
Financial expenses | (752 | ) | ||||||||||||||||||||||||||
Loss before income tax | (19 | ) | ||||||||||||||||||||||||||
Income tax expense | (78 | ) | ||||||||||||||||||||||||||
Loss after income tax | (97 | ) | ||||||||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 267 | 144 | 96 | 214 | (41 | ) | (13 | ) | 667 | |||||||||||||||||||
Depreciation and amortization | 243 | 62 | 79 | 62 | 58 | — | 504 | |||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 510 | 206 | 175 | 276 | 17 | (13 | ) | 1,171 | ||||||||||||||||||||
* | Includes the results of operations of CSI Americas for the period from February 1, 2010 to December 31, 2010. | |
** | Represents the results of operations of the Reynolds consumer products business for the full year ended December 31, 2010 and the results of operations of the Hefty consumer products business for the period from November 16, 2010 to December 31, 2010. | |
*** | Represents the results of operations of the Reynolds foodservice packaging business for the full year ended December 31, 2010 and the results of operations of the Pactiv foodservice packaging business for the period from November 16, 2010 to December 31, 2010. | |
**** | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment. It also includes eliminations of transactions and balances between segments. |
F-77
Table of Contents
For the period ended December 31, 2010 | ||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||
SIG | Consumer | Pactiv | Corporate / | |||||||||||||||||||||||||
Combibloc | Evergreen | Closures * | Products ** | Foodservice *** | unallocated **** | Total | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 510 | 206 | 175 | 276 | 17 | (13 | ) | 1,171 | ||||||||||||||||||||
Included in EBITDA: | ||||||||||||||||||||||||||||
Adjustment related to settlement of a lease obligation | — | — | — | (2 | ) | — | — | (2 | ) | |||||||||||||||||||
Asset impairment charges (reversals) | (1 | ) | — | — | — | 29 | — | 28 | ||||||||||||||||||||
Black Liquor Credit | — | (10 | ) | — | — | — | — | (10 | ) | |||||||||||||||||||
Business acquisition costs | — | 1 | 1 | — | — | 10 | 12 | |||||||||||||||||||||
Business interruption costs | — | — | 2 | — | — | — | 2 | |||||||||||||||||||||
CSI Americas gain on acquisition | — | — | (10 | ) | — | — | — | (10 | ) | |||||||||||||||||||
Equity method profit not distributed in cash | (11 | ) | (3 | ) | — | — | — | — | (14 | ) | ||||||||||||||||||
Gain on sale of businesses and investment properties | (6 | ) | (2 | ) | — | — | (8 | ) | — | (16 | ) | |||||||||||||||||
Impact of purchase price accounting on inventories | — | — | — | 25 | 38 | — | 63 | |||||||||||||||||||||
Operational process engineering-related consultancy costs | — | 2 | — | 6 | — | — | 8 | |||||||||||||||||||||
Pension income | — | — | — | — | — | (5 | ) | (5 | ) | |||||||||||||||||||
Related party management fees | — | 1 | — | — | — | — | 1 | |||||||||||||||||||||
Restructuring costs (recoveries) | 11 | — | 3 | (4 | ) | (1 | ) | — | 9 | |||||||||||||||||||
Termination of supply agreement | — | — | — | — | 7 | — | 7 | |||||||||||||||||||||
Unrealized (gain) loss on derivatives | — | 1 | (1 | ) | (2 | ) | (1 | ) | — | (3 | ) | |||||||||||||||||
VAT and custom duties on historical imports | 10 | — | — | — | — | — | 10 | |||||||||||||||||||||
Adjusted earnings before interest, tax, depreciation and amortization (“Adjusted EBITDA”) | 513 | 196 | 170 | 299 | 81 | (8 | ) | 1,251 | ||||||||||||||||||||
Segment assets | 3,439 | 1,257 | 1,739 | 1,763 | 405 | 7,373 | 15,976 | |||||||||||||||||||||
Included in segment assets are: | ||||||||||||||||||||||||||||
Additions to property, plant and equipment | 151 | 47 | 82 | 13 | 10 | 12 | 315 | |||||||||||||||||||||
Additions to intangible assets | 13 | — | — | 5 | — | — | 18 | |||||||||||||||||||||
Additions to investment properties | 4 | — | — | — | — | — | 4 | |||||||||||||||||||||
Investments in associates and joint ventures | 97 | 13 | — | — | — | — | 110 | |||||||||||||||||||||
Segment liabilities | 2,073 | 392 | 1,167 | 1,161 | 197 | 10,722 | 15,712 |
* | Includes the results of operations of CSI Americas for the period from February 1, 2010 to December 31, 2010. | |
** | Represents the results of operations of the Reynolds consumer products business for the full year ended December 31, 2010 and the results of operations of the Hefty consumer products business for the period from November 16, 2010 to December 31, 2010. | |
*** | Represents the results of operations of the Reynolds foodservice packaging business for the full year ended December 31, 2010 and the results of operations of the Pactiv foodservice packaging business for the period from November 16, 2010 to December 31, 2010. | |
**** | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment and acquisition-related assets not allocated to specific segments. It also includes eliminations of transactions and balances between segments. |
F-78
Table of Contents
For the period ended December 31, 2009 | ||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||
SIG | Consumer | Pactiv | Corporate / | |||||||||||||||||||||||||
Combibloc | Evergreen | Closures | Products | Foodservice | unallocated * | Total | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Total external revenue | 1,668 | 1,429 | 977 | 1,151 | 685 | — | 5,910 | |||||||||||||||||||||
Total inter-segment revenue | — | — | 3 | 39 | 54 | (96 | ) | — | ||||||||||||||||||||
Total segment revenue | 1,668 | 1,429 | 980 | 1,190 | 739 | (96 | ) | 5,910 | ||||||||||||||||||||
Gross profit | 410 | 376 | 161 | 222 | 47 | 3 | 1,219 | |||||||||||||||||||||
Expenses and other income | (229 | ) | (85 | ) | (79 | ) | (31 | ) | (45 | ) | (3 | ) | (472 | ) | ||||||||||||||
Share of profit of associates and joint ventures | 9 | 2 | — | — | — | — | 11 | |||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 190 | 293 | 82 | 191 | 2 | — | 758 | |||||||||||||||||||||
Financial income | 21 | |||||||||||||||||||||||||||
Financial expenses | (513 | ) | ||||||||||||||||||||||||||
Profit before income tax | 266 | |||||||||||||||||||||||||||
Income tax expense | (149 | ) | ||||||||||||||||||||||||||
Profit after income tax | 117 | |||||||||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 190 | 293 | 82 | 191 | 2 | — | 758 | |||||||||||||||||||||
Depreciation and amortization | 250 | 64 | 73 | 63 | 52 | — | 502 | |||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 440 | 357 | 155 | 254 | 54 | — | 1,260 | |||||||||||||||||||||
* | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment. It also includes eliminations of transactions and balances between segments. |
F-79
Table of Contents
For the period ended December 31, 2009 | ||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||
SIG | Consumer | Pactiv | Corporate / | |||||||||||||||||||||||||
Combibloc | Evergreen | Closures | Products | Foodservice | unallocated * | Total | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 440 | 357 | 155 | 254 | 54 | — | 1,260 | |||||||||||||||||||||
Included in EBITDA: | ||||||||||||||||||||||||||||
Asset impairment charges | 6 | 6 | — | — | 1 | — | 13 | |||||||||||||||||||||
Black Liquor Credit | — | (214 | ) | — | — | — | — | (214 | ) | |||||||||||||||||||
Business acquisition costs | — | 1 | — | — | — | — | 1 | |||||||||||||||||||||
Elimination of the effect of the historical Reynolds Consumer hedging policy | — | — | — | 91 | 4 | — | 95 | |||||||||||||||||||||
Equity method profit not distributed in cash | (8 | ) | (2 | ) | — | — | — | — | (10 | ) | ||||||||||||||||||
Inventory write-off arising on restructure | — | — | — | — | 5 | — | 5 | |||||||||||||||||||||
Korean insurance claim | — | (2 | ) | — | — | — | — | (2 | ) | |||||||||||||||||||
Loss on sale of Baco assets | — | — | — | 1 | — | — | 1 | |||||||||||||||||||||
Manufacturing plant flood impact | — | — | — | 5 | — | — | 5 | |||||||||||||||||||||
Operational process engineering-related consultancy costs | — | 13 | — | — | — | — | 13 | |||||||||||||||||||||
Plant realignment costs | — | — | — | 2 | — | — | 2 | |||||||||||||||||||||
Related party management fees | — | 3 | — | — | — | — | 3 | |||||||||||||||||||||
Restructuring costs | 38 | 3 | 3 | 5 | 9 | — | 58 | |||||||||||||||||||||
Transition costs | — | — | — | 24 | — | — | 24 | |||||||||||||||||||||
Unrealized gain on derivatives | (4 | ) | — | (10 | ) | (102 | ) | (13 | ) | — | (129 | ) | ||||||||||||||||
VAT and custom duties on historical imports | 3 | — | — | — | — | — | 3 | |||||||||||||||||||||
Write down of assets held for sale | — | 1 | — | — | — | — | 1 | |||||||||||||||||||||
Write off of receivables related to sale of Venezuela operations | — | 1 | — | — | — | — | 1 | |||||||||||||||||||||
Adjusted earnings before interest, tax, depreciation and amortization (“Adjusted EBITDA”) | 475 | 167 | 148 | 280 | 60 | — | 1,130 | |||||||||||||||||||||
Segment assets | 4,025 | 1,316 | 1,432 | 1,670 | 512 | (1,193 | ) | 7,762 | ||||||||||||||||||||
Included in segment assets are: | ||||||||||||||||||||||||||||
Additions to property, plant and equipment | 77 | 61 | 69 | 31 | 4 | — | 242 | |||||||||||||||||||||
Additions to intangible assets | 21 | 2 | — | 22 | 3 | — | 48 | |||||||||||||||||||||
Additions to investment properties | 2 | — | — | — | — | — | 2 | |||||||||||||||||||||
Investments in associates and joint ventures | 90 | 10 | — | — | 4 | — | 104 | |||||||||||||||||||||
Segment liabilities | 1,255 | 1,034 | 970 | 1,158 | 267 | 1,974 | 6,658 |
* | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment. It also includes eliminations of transactions and balances between segments. |
F-80
Table of Contents
Remaining | ||||||||||||||||||||||||||||
North | ||||||||||||||||||||||||||||
American | South | |||||||||||||||||||||||||||
USA | Region | Europe | Asia | America | Other* | Total | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Total external revenue | ||||||||||||||||||||||||||||
For the period ended December 31, 2011 | 7,990 | 628 | 1,742 | 941 | 375 | 113 | 11,789 | |||||||||||||||||||||
For the period ended December 31, 2010 | 3,829 | 299 | 1,498 | 759 | 292 | 97 | 6,774 | |||||||||||||||||||||
For the period ended December 31, 2009 | 3,279 | 230 | 1,483 | 656 | 249 | 13 | 5,910 | |||||||||||||||||||||
Non-current assets | ||||||||||||||||||||||||||||
As of December 31, 2011 | 14,049 | 405 | 1,637 | 912 | 225 | 58 | 17,286 | |||||||||||||||||||||
As of December 31, 2010 | 9,073 | 369 | 1,769 | 855 | 122 | 60 | 12,248 |
* | Other includes revenue from external customers and total non-current assets in New Zealand, where the Company is domiciled. Revenue from external customers in New Zealand was $102 million for the period ended December 31, 2011 (2010: $63 million; 2009: none). Total non-current assets in New Zealand were $33 million as of December 31, 2011 (2010: $32 million). |
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Foodservice packaging | 3,448 | 924 | 739 | |||||||||
Aseptic carton packaging | 2,036 | 1,846 | 1,668 | |||||||||
Caps and closures | 1,329 | 1,174 | 980 | |||||||||
Waste and storage products | 992 | 509 | 433 | |||||||||
Cooking products | 822 | 768 | 757 | |||||||||
Tablewares | 745 | 101 | — | |||||||||
Cartons | 775 | 755 | 757 | |||||||||
Beverage containers | 646 | — | — | |||||||||
Liquid packaging board | 441 | 416 | 336 | |||||||||
Paper products | 387 | 412 | 336 | |||||||||
Household product containers | 175 | — | — | |||||||||
Other product containers | 146 | — | — | |||||||||
Inter-segment eliminations | (153 | ) | (131 | ) | (96 | ) | ||||||
Total Revenue | 11,789 | 6,774 | 5,910 | |||||||||
F-81
Table of Contents
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Sale of goods | 11,699 | 6,692 | 5,845 | |||||||||
Services | 90 | 82 | 65 | |||||||||
Total Revenue | 11,789 | 6,774 | 5,910 | |||||||||
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Adjustment related to settlement of a lease obligation | — | 2 | — | |||||||||
CSI Americas gain on acquisition | — | 10 | — | |||||||||
Gain on sale of businesses | 5 | — | — | |||||||||
Gain on sale of investment properties | — | 16 | — | |||||||||
Gain on sale of non-current assets | — | 5 | 4 | |||||||||
Income from facility management | 12 | 11 | 15 | |||||||||
Income from miscellaneous services | 6 | 8 | 11 | |||||||||
Insurance claims | 6 | — | 4 | |||||||||
Landfill tipping fees received | 5 | — | — | |||||||||
Rental income from investment properties | 6 | 6 | 5 | |||||||||
Royalty income | 4 | 2 | 2 | |||||||||
Sale of by-products | 29 | 25 | 18 | |||||||||
Unrealized gains on derivatives | — | 4 | 129 | |||||||||
Other | 14 | 13 | 13 | |||||||||
Total other income | 87 | 102 | 201 | |||||||||
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Research and development expenses | (145 | ) | (107 | ) | (99 | ) | ||||||
Auditors’ remunerations to PricewaterhouseCoopers, comprising: | ||||||||||||
Audit fees | (12 | ) | (11 | ) | (7 | ) | ||||||
Other audit related fees(a) | (7 | ) | (5 | ) | (5 | ) | ||||||
Tax fees(b) | (1 | ) | (1 | ) | (12 | ) |
(a) | Other audit related fees include services for the audit or review of financial information other than year end or interim financial statements (including audits of carve out financial statements for debt refinancing and covenant reporting under bank facilities). |
F-82
Table of Contents
(b) | In 2009, $12 million was incurred for tax advice from PricewaterhouseCoopers LLP regarding alternative fuel mixtures credits. These costs have been recognized as a component of cost of sales during the period ended December 31, 2009. |
For the period ended December 31, | ||||||||||||||||
Note | 2011 | 2010 | 2009 | |||||||||||||
(In $ million) | ||||||||||||||||
Asset impairment charges | (12 | ) | (29 | ) | (13 | ) | ||||||||||
Business acquisition costs | (38 | ) | (13 | ) | — | |||||||||||
Business integration costs | (43 | ) | — | — | ||||||||||||
Net foreign currency exchange loss | (7 | ) | (3 | ) | (3 | ) | ||||||||||
Operational process engineering-related consultancy costs | (42 | ) | (7 | ) | (13 | ) | ||||||||||
Related party management fees | 30 | — | (1 | ) | (3 | ) | ||||||||||
Restructuring costs | (88 | ) | (9 | ) | (58 | ) | ||||||||||
SEC registration costs | (6 | ) | — | — | ||||||||||||
Unrealized losses on derivatives | (26 | ) | — | — | ||||||||||||
VAT and custom duties on historical imports | (1 | ) | (11 | ) | (3 | ) | ||||||||||
Other | (5 | ) | (7 | ) | (3 | ) | ||||||||||
Total other expenses | (268 | ) | (80 | ) | (96 | ) | ||||||||||
For the period ended December 31, | ||||||||||||||||
Note | 2011 | 2010 | 2009 | |||||||||||||
(In $ million) | ||||||||||||||||
Interest income | 6 | 5 | 6 | |||||||||||||
Interest income on related party loans | 16 | 17 | 13 | |||||||||||||
Net change in fair value of derivatives | — | 44 | 2 | |||||||||||||
Financial income | 22 | 66 | 21 | |||||||||||||
Interest expense: | ||||||||||||||||
August 2011 Credit Agreement | (168 | ) | — | — | ||||||||||||
2009 Credit Agreement | (29 | ) | (135 | ) | (13 | ) | ||||||||||
August 2011 Notes | (85 | ) | — | — | ||||||||||||
February 2011 Notes | (139 | ) | — | — | ||||||||||||
October 2010 Notes | (243 | ) | (50 | ) | — |
F-83
Table of Contents
For the period ended December 31, | ||||||||||||||||
Note | 2011 | 2010 | 2009 | |||||||||||||
(In $ million) | ||||||||||||||||
May 2010 Notes | (88 | ) | (56 | ) | — | |||||||||||
2009 Notes | (147 | ) | (134 | ) | (20 | ) | ||||||||||
2007 Notes | (109 | ) | (104 | ) | (110 | ) | ||||||||||
Pactiv 2012 Notes | (15 | ) | (2 | ) | — | |||||||||||
Pactiv 2017 Notes | (24 | ) | (3 | ) | — | |||||||||||
Pactiv 2018 Notes | (1 | ) | — | — | ||||||||||||
Pactiv 2025 Notes | (22 | ) | (3 | ) | — | |||||||||||
Pactiv 2027 Notes | (17 | ) | (2 | ) | — | |||||||||||
Graham Packaging 2014 Notes | (12 | ) | — | — | ||||||||||||
Graham Packaging 2017 Notes | (3 | ) | — | — | ||||||||||||
Graham Packaging 2018 Notes | (3 | ) | — | — | ||||||||||||
2008 Reynolds Senior Credit Facilities | — | — | (66 | ) | ||||||||||||
2007 SIG Senior Credit Facilities | — | — | (47 | ) | ||||||||||||
CHH Facility | — | (8 | ) | (22 | ) | |||||||||||
Blue Ridge Facility | — | — | (2 | ) | ||||||||||||
Related party borrowings | 30 | (1 | ) | — | (26 | ) | ||||||||||
Amortization of: | ||||||||||||||||
Debt issue costs: | ||||||||||||||||
2011 Credit Agreement | (4 | ) | — | — | ||||||||||||
2009 Credit Agreement(a) | (86 | ) | (10 | ) | (1 | ) | ||||||||||
August 2011 Notes | (2 | ) | — | — | ||||||||||||
February 2011 Notes | (2 | ) | — | — | ||||||||||||
October 2010 Notes | (10 | ) | (2 | ) | — | |||||||||||
May 2010 Notes | (3 | ) | (2 | ) | — | |||||||||||
2009 Notes | (8 | ) | (9 | ) | (1 | ) | ||||||||||
2007 Notes | (4 | ) | (4 | ) | (4 | ) | ||||||||||
2008 Reynolds Senior Credit Facilities | — | — | (19 | ) | ||||||||||||
2007 SIG Senior Credit Facilities | — | — | (3 | ) | ||||||||||||
CHH Facility | — | — | (1 | ) | ||||||||||||
Debt commitment letter fees(b)(c) | (68 | ) | (98 | ) | — | |||||||||||
Credit Agreement amendment fees | (11 | ) | (12 | ) | — | |||||||||||
Fair value adjustment of acquired notes | 14 | 1 | — | |||||||||||||
Original issue discounts(a) | (42 | ) | (6 | ) | (1 | ) | ||||||||||
Embedded derivatives | 11 | 3 | — | |||||||||||||
Graham Packaging Notes tender offer fees | (5 | ) | — | — | ||||||||||||
Unamortized debt issue costs written off | — | — | (36 | ) | ||||||||||||
Net change in fair values of derivatives | (20 | ) | — | — | ||||||||||||
Net foreign currency exchange loss | (55 | ) | (103 | ) | (134 | ) | ||||||||||
Other | (19 | ) | (13 | ) | (7 | ) | ||||||||||
Financial expenses | (1,420 | ) | (752 | ) | (513 | ) | ||||||||||
Net financial expenses | (1,398 | ) | (686 | ) | (492 | ) | ||||||||||
F-84
Table of Contents
(a) | In February 2011, the 2009 Credit Agreement was repaid in full with the proceeds from the February 2011 Notes as well as proceeds from the February 2011 Credit Agreement. As a result of such repayments, the unamortized debt issuance costs of $86 million and unamortized original issuance discount of $38 million related to the 2009 Credit Agreement were expensed during the period ended December 31, 2011. | |
(b) | A debt commitment letter to fund the Graham Packaging Acquisition (refer to note 33) was initially for an amount up to $5 billion and was subject to certain conditions and adjustments, and resulted in the Group incurring $68 million of fees. The proceeds from the issuance of the August 2011 Notes and drawings under the August 2011 Credit Agreement were used to finance the Graham Packaging Acquisition (refer to note 33). As the commitments under the debt commitment letter were not utilized, the Group expensed $68 million of the fees during the period ended December 31, 2011. | |
(c) | A debt commitment letter to fund the Pactiv Acquisition (refer to note 33) was initially for an amount up to $5 billion and was subject to certain conditions and adjustments, and resulted in the Group incurring $98 million of fees. The proceeds from the issuance of the October 2010 Notes and the additional borrowings under the 2009 Credit Agreement were used to finance the Pactiv acquisition. As the commitments under the debt commitment letter were not utilized, the Group expensed $98 million of fees during the period ended December 31, 2010. |
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Current tax expense | ||||||||||||
Current period | (152 | ) | (120 | ) | (116 | ) | ||||||
Adjustment for prior periods | — | — | (2 | ) | ||||||||
(152 | ) | (120 | ) | (118 | ) | |||||||
Deferred tax benefit (expense) | ||||||||||||
Origination and reversal of temporary differences | 189 | 36 | (40 | ) | ||||||||
Tax rate modifications | 8 | — | (4 | ) | ||||||||
Recognition of previously unrecognized tax losses and temporary differences | 18 | 6 | 12 | |||||||||
Adjustments for prior periods | (7 | ) | — | 1 | ||||||||
208 | 42 | (31 | ) | |||||||||
Income tax benefit (expense) | 56 | (78 | ) | (149 | ) | |||||||
F-85
Table of Contents
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Reconciliation of effective tax rate | ||||||||||||
Profit (loss) before income tax | (473 | ) | (19 | ) | 266 | |||||||
Income tax using the New Zealand tax rate of 28% (2010 and 2009: 30%) | 132 | 6 | (80 | ) | ||||||||
Effect of tax rates in foreign jurisdictions | 47 | (8 | ) | 29 | ||||||||
Effect of tax rates in state and local tax | (1 | ) | (5 | ) | (13 | ) | ||||||
Non-deductible expenses and permanent differences | (95 | ) | (32 | ) | (4 | ) | ||||||
Tax exempt income and income at a reduced tax rate | 9 | 10 | 6 | |||||||||
Withholding tax | (28 | ) | (10 | ) | (3 | ) | ||||||
Controlled foreign corporation tax | 2 | (11 | ) | (17 | ) | |||||||
Tax rate modifications | 8 | — | (4 | ) | ||||||||
Recognition of previously unrecognized tax losses and temporary differences | 18 | 6 | 21 | |||||||||
Unrecognized tax losses and temporary differences | (48 | ) | (61 | ) | (82 | ) | ||||||
Tax uncertainties | 8 | — | — | |||||||||
Cellulosic biofuel credits | — | 29 | — | |||||||||
Credits | 4 | 2 | — | |||||||||
Other | 3 | (4 | ) | (1 | ) | |||||||
Over (under) provided in prior periods | (3 | ) | — | (1 | ) | |||||||
Total current period income tax (expense) benefit | 56 | (78 | ) | (149 | ) | |||||||
For the period ended December 31, | ||||||||||||||||||||||||
2011 | 2010 | 2009 | ||||||||||||||||||||||
Tax | Tax | Tax | ||||||||||||||||||||||
Pre-Tax | Effect | Pre-Tax | Effect | Pre-Tax | Effect | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Exchange difference on translating foreign operations | (22 | ) | — | 292 | — | (29 | ) | — | ||||||||||||||||
Cash flow hedges | — | — | — | — | 19 | (7 | ) | |||||||||||||||||
Total other comprehensive income | (22 | ) | — | 292 | — | (10 | ) | (7 | ) | |||||||||||||||
F-86
Table of Contents
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Cash at bank and on hand | 445 | 592 | ||||||
Short-term deposits | 152 | 72 | ||||||
Total cash and cash equivalents | 597 | 664 | ||||||
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Trade receivables | 1,344 | 977 | ||||||
Provisions for doubtful debts | (25 | ) | (22 | ) | ||||
1,319 | 955 | |||||||
Related party receivables (refer to note 30) | 36 | 41 | ||||||
Other receivables | 151 | 154 | ||||||
Total current trade and other receivables | 1,506 | 1,150 | ||||||
Related party receivables (refer to note 30) | 271 | 256 | ||||||
Other receivables | 50 | 47 | ||||||
Total non-current receivables | 321 | 303 | ||||||
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Balance at the beginning of the period | (22 | ) | (22 | ) | ||||
Doubtful debts charges recognized | (10 | ) | (8 | ) | ||||
Doubtful debts provision applied against trade receivable balance | 1 | 6 | ||||||
Reversal of doubtful debts charges previously recognized | 6 | 2 | ||||||
Balance at the end of the period | (25 | ) | (22 | ) | ||||
F-87
Table of Contents
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Current | 1,211 | 842 | ||||||
Past due 0 to 30 days | 81 | 91 | ||||||
Past due 31 days to 60 days | 9 | 6 | ||||||
Past due 61 days to 90 days | 5 | 2 | ||||||
More than 91 days | 13 | 14 | ||||||
Balance at the end of the period | 1,319 | 955 | ||||||
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Assets | ||||||||
Trade receivables | 10 | — | ||||||
Inventories | 15 | — | ||||||
Property, plant and equipment | 44 | 18 | ||||||
Pension asset | 1 | — | ||||||
Total net assets held for sale | 70 | 18 | ||||||
Liabilities | ||||||||
Trade and other payables | 14 | — | ||||||
Other liabilities | 6 | — | ||||||
Liabilities directly associated with assets held for sale | 20 | — | ||||||
Net assets held for sale | 50 | 18 | ||||||
F-88
Table of Contents
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Raw materials and consumables | 556 | 379 | ||||||
Work in progress | 229 | 167 | ||||||
Finished goods | 898 | 646 | ||||||
Engineering and maintenance materials | 159 | 146 | ||||||
Provision against inventory | (69 | ) | (57 | ) | ||||
Total inventory | 1,773 | 1,281 | ||||||
F-89
Table of Contents
Buildings | Capital | Leased | Financed | |||||||||||||||||||||||||
and | Plant and | work | assets | leased | ||||||||||||||||||||||||
Land | improvements | equipment | in progress | lessor | assets | Total | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
As of December 31, 2011 | ||||||||||||||||||||||||||||
Cost | 239 | 1,019 | 4,041 | 330 | 334 | 28 | 5,991 | |||||||||||||||||||||
Accumulated depreciation | — | (178 | ) | (1,112 | ) | — | (156 | ) | (4 | ) | (1,450 | ) | ||||||||||||||||
Accumulated impairment losses | (2 | ) | — | (4 | ) | — | — | — | (6 | ) | ||||||||||||||||||
Carrying amount as of December 31, 2011 | 237 | 841 | 2,925 | 330 | 178 | 24 | 4,535 | |||||||||||||||||||||
As of December 31, 2010 | ||||||||||||||||||||||||||||
Cost | 218 | 776 | 2,668 | 201 | 268 | 28 | 4,159 | |||||||||||||||||||||
Accumulated depreciation | — | (83 | ) | (686 | ) | — | (114 | ) | (2 | ) | (885 | ) | ||||||||||||||||
Accumulated impairment losses | — | (3 | ) | (5 | ) | — | — | — | (8 | ) | ||||||||||||||||||
Carrying amount as of December 31, 2010 | 218 | 690 | 1,977 | 201 | 154 | 26 | 3,266 | |||||||||||||||||||||
Carrying amount as of January 1, 2011 | 218 | 690 | 1,977 | 201 | 154 | 26 | 3,266 | |||||||||||||||||||||
Acquisitions through business combinations (refer to note 33) | 44 | 232 | 1,164 | 85 | — | — | 1,525 | |||||||||||||||||||||
Additions | — | 6 | 38 | 416 | 51 | — | 511 | |||||||||||||||||||||
Capitalization of borrowing costs | — | — | 2 | 2 | — | — | 4 | |||||||||||||||||||||
Disposals | (1 | ) | (9 | ) | (6 | ) | — | (2 | ) | — | (18 | ) | ||||||||||||||||
Depreciation for the period | — | (94 | ) | (501 | ) | — | (54 | ) | (1 | ) | (650 | ) | ||||||||||||||||
Impairment losses | (2 | ) | (5 | ) | (1 | ) | — | — | — | (8 | ) | |||||||||||||||||
Transfers to intangible assets | — | — | — | (2 | ) | — | — | (2 | ) | |||||||||||||||||||
Transfers to assets held for sale | (10 | ) | (8 | ) | (3 | ) | — | — | — | (21 | ) | |||||||||||||||||
Other transfers | (10 | ) | 39 | 303 | (369 | ) | 33 | — | (4 | ) | ||||||||||||||||||
Effect of movements in exchange rates | (2 | ) | (10 | ) | (48 | ) | (3 | ) | (4 | ) | (1 | ) | (68 | ) | ||||||||||||||
Carrying amount as of December 31, 2011 | 237 | 841 | 2,925 | 330 | 178 | 24 | 4,535 | |||||||||||||||||||||
Carrying amount as of January 1, 2010 | 124 | 399 | 1,109 | 80 | 110 | 3 | 1,825 | |||||||||||||||||||||
Acquisitions through business combinations (refer to note 33) | 83 | 328 | 944 | 64 | — | 24 | 1,443 | |||||||||||||||||||||
Additions | 10 | 1 | 47 | 223 | 71 | — | 352 | |||||||||||||||||||||
Capitalization of borrowing costs | — | — | — | 1 | — | — | 1 | |||||||||||||||||||||
Disposals | (2 | ) | (6 | ) | (19 | ) | — | (3 | ) | — | (30 | ) | ||||||||||||||||
Depreciation for the period | — | (30 | ) | (240 | ) | — | (46 | ) | (1 | ) | (317 | ) | ||||||||||||||||
Impairment losses | — | (3 | ) | (5 | ) | — | — | — | (8 | ) | ||||||||||||||||||
Transfers to assets held for sale | — | 12 | (13 | ) | — | — | — | (1 | ) | |||||||||||||||||||
Transfers to intangibles | — | — | (3 | ) | — | — | — | (3 | ) | |||||||||||||||||||
Other transfers | — | (3 | ) | 154 | (168 | ) | 17 | — | — | |||||||||||||||||||
Effect of movements in exchange rates | 3 | (8 | ) | 3 | 1 | 5 | — | 4 | ||||||||||||||||||||
Carrying amount as of December 31, 2010 | 218 | 690 | 1,977 | 201 | 154 | 26 | 3,266 | |||||||||||||||||||||
F-90
Table of Contents
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Cost | 44 | 81 | ||||||
Accumulated depreciation | (9 | ) | (7 | ) | ||||
Accumulated impairment losses | (6 | ) | (6 | ) | ||||
Balance at the end of the period | 29 | 68 | ||||||
Balance at the beginning of the period | 68 | 76 | ||||||
Additions | 4 | 4 | ||||||
Disposals | (43 | ) | (16 | ) | ||||
Depreciation | (1 | ) | (2 | ) | ||||
Transfer from property, plant and equipment | 4 | — | ||||||
Impairment (losses) reversals | (4 | ) | 1 | |||||
Effect of movements in exchange rates | 1 | 5 | ||||||
Balance at the end of the period | 29 | 68 | ||||||
Fair value of investment properties | 29 | 68 | ||||||
F-91
Table of Contents
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Deductible/(taxable) temporary differences | 31 | 20 | ||||||
Tax losses | 231 | 284 | ||||||
Total unrecognized deferred tax assets | 262 | 304 | ||||||
Unrealized | Net | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, | Tax loss | Unrecognized | foreign | deferred | ||||||||||||||||||||||||||||||||||||||||||||||||||||
plant and | Investment | Intangible | Employee | carry- | Tax | temporary | currency | Other | tax assets | |||||||||||||||||||||||||||||||||||||||||||||||
Derivatives | Inventories | equipment | property | assets | benefits | Provisions | forwards | Interest | credits | differences | exchange | items | (liabilities) | |||||||||||||||||||||||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at the beginning of the period | 2 | (2 | ) | (194 | ) | (6 | ) | (295 | ) | 51 | 27 | 104 | — | — | (13 | ) | 7 | 6 | (313 | ) | ||||||||||||||||||||||||||||||||||||
Recognized in the profit or loss | (6 | ) | 27 | (20 | ) | 6 | 56 | 7 | (20 | ) | (9 | ) | 9 | 16 | (7 | ) | (8 | ) | (9 | ) | 42 | |||||||||||||||||||||||||||||||||||
Acquired in business combinations | (3 | ) | (16 | ) | (308 | ) | — | (996 | ) | 311 | 27 | 42 | — | 18 | — | — | 86 | (839 | ) | |||||||||||||||||||||||||||||||||||||
Other (including foreign exchange and disposals) | 1 | — | 2 | — | — | — | — | — | — | — | — | — | — | 3 | ||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2010 | (6 | ) | 9 | (520 | ) | — | (1,235 | ) | 369 | 34 | 137 | 9 | 34 | (20 | ) | (1 | ) | 83 | (1,107 | ) | ||||||||||||||||||||||||||||||||||||
Recognized in the profit or loss | 11 | (5 | ) | 64 | — | 62 | (10 | ) | (11 | ) | (71 | ) | 161 | 15 | (3 | ) | 1 | (6 | ) | 208 | ||||||||||||||||||||||||||||||||||||
Acquired in business combinations | — | (2 | ) | (165 | ) | — | (925 | ) | 23 | 5 | 372 | — | 11 | (9 | ) | — | 74 | (616 | ) | |||||||||||||||||||||||||||||||||||||
Other (including foreign exchange and disposals) | — | (1 | ) | 1 | — | 9 | (9 | ) | (1 | ) | 1 | — | — | 1 | — | 2 | 3 | |||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2011 | 5 | 1 | (620 | ) | — | (2,089 | ) | 373 | 27 | 439 | 170 | 60 | (31 | ) | — | 153 | (1,512 | ) | ||||||||||||||||||||||||||||||||||||||
F-92
Table of Contents
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Included in the statement of financial position as: | ||||||||
Deferred tax assets — non-current | 27 | 23 | ||||||
Deferred tax liabilities — non-current | (1,539 | ) | (1,130 | ) | ||||
Total recognized net deferred tax liabilities | (1,512 | ) | (1,107 | ) | ||||
Total | ||||||||||||||||
Taxable | Deductible | unrecognized | ||||||||||||||
temporary | temporary | deferred tax | ||||||||||||||
Tax losses | differences | differences | asset | |||||||||||||
(In $ million) | ||||||||||||||||
Balance at the beginning of the period | 230 | 1 | 13 | 244 | ||||||||||||
Additions and reversals | 56 | (2 | ) | 7 | 61 | |||||||||||
Recognition | (6 | ) | — | — | (6 | ) | ||||||||||
Acquired in business combinations | 20 | — | — | 20 | ||||||||||||
Other (including foreign exchange and disposals) | (16 | ) | 1 | — | (15 | ) | ||||||||||
Balance as of December 31, 2010 | 284 | — | 20 | 304 | ||||||||||||
Additions and reversals | 44 | — | 4 | 48 | ||||||||||||
Recognition | (17 | ) | (1 | ) | — | (18 | ) | |||||||||
Acquired in business combinations | 20 | — | 9 | 29 | ||||||||||||
Other (including foreign exchange and disposals) | (100 | ) | (5 | ) | 4 | (101 | ) | |||||||||
Balance as of December 31, 2011 | 231 | (6 | ) | 37 | 262 | |||||||||||
Customer | Technology & | |||||||||||||||||||||||
Goodwill | Trademarks | relationships | Software | Other | Total | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
As of December 31, 2011 | ||||||||||||||||||||||||
Cost | 6,286 | 2,058 | 3,758 | 1,089 | 241 | 13,432 | ||||||||||||||||||
Accumulated amortization | — | (24 | ) | (447 | ) | (321 | ) | (109 | ) | (901 | ) | |||||||||||||
Carrying amount as of December 31, 2011 | 6,286 | 2,034 | 3,311 | 768 | 132 | 12,531 | ||||||||||||||||||
As of December 31, 2010 | ||||||||||||||||||||||||
Cost | 4,630 | 1,803 | 2,147 | 535 | 288 | 9,403 | ||||||||||||||||||
Accumulated amortization | — | (12 | ) | (280 | ) | (219 | ) | (129 | ) | (640 | ) | |||||||||||||
Accumulated impairment losses | — | — | — | — | (15 | ) | (15 | ) | ||||||||||||||||
Carrying amount as of December 31, 2010 | 4,630 | 1,791 | 1,867 | 316 | 144 | 8,748 | ||||||||||||||||||
F-93
Table of Contents
Customer | Technology & | |||||||||||||||||||||||
Goodwill | Trademarks | relationships | Software | Other | Total | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Carrying amount as of January 1, 2011 | 4,630 | 1,791 | 1,867 | 316 | 144 | 8,748 | ||||||||||||||||||
Acquisitions through business combinations (refer to note 33) | 1,735 | 256 | 1,651 | 547 | 8 | 4,197 | ||||||||||||||||||
Additions | — | — | 5 | 8 | 5 | 18 | ||||||||||||||||||
Amortization for the period | — | (6 | ) | (153 | ) | (106 | ) | (56 | ) | (321 | ) | |||||||||||||
Transfers from property, plant and equipment | — | — | — | 2 | — | 2 | ||||||||||||||||||
Other transfers | — | (6 | ) | (24 | ) | — | 30 | — | ||||||||||||||||
Other (refer to note 2.6) | (53 | ) | — | — | — | — | (53 | ) | ||||||||||||||||
Effect of movements in exchange rates | (26 | ) | (1 | ) | (35 | ) | 1 | 1 | (60 | ) | ||||||||||||||
Carrying amount as of December 31, 2011 | 6,286 | 2,034 | 3,311 | 768 | 132 | 12,531 | ||||||||||||||||||
Carrying amount as of January 1, 2010 | 1,730 | 654 | 635 | 184 | 76 | 3,279 | ||||||||||||||||||
Acquisitions through business combinations (refer to note 33) | 2,931 | 1,114 | 1,323 | 189 | 93 | 5,650 | ||||||||||||||||||
Other additions | — | — | 3 | 9 | 7 | 19 | ||||||||||||||||||
Amortization for the period | — | (5 | ) | (88 | ) | (59 | ) | (33 | ) | (185 | ) | |||||||||||||
Impairment losses | — | — | — | — | (15 | ) | (15 | ) | ||||||||||||||||
Disposals | — | — | — | (1 | ) | — | (1 | ) | ||||||||||||||||
Transfers from property, plant and equipment | — | — | — | 3 | — | 3 | ||||||||||||||||||
Other transfers | — | — | — | (15 | ) | 15 | — | |||||||||||||||||
Effect of movements in exchange rates | (31 | ) | 28 | (6 | ) | 6 | 1 | (2 | ) | |||||||||||||||
Carrying amount as of December 31, 2010 | 4,630 | 1,791 | 1,867 | 316 | 144 | 8,748 | ||||||||||||||||||
F-94
Table of Contents
As of December 31, | ||||||||||||||||||||||||
2011 | 2010 | |||||||||||||||||||||||
Goodwill | Trademarks | Other | Goodwill | Trademarks | Other | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
SIG Combibloc | 807 | 297 | — | 881 | 298 | — | ||||||||||||||||||
Evergreen | 41 | 34 | — | 41 | 34 | — | ||||||||||||||||||
Pactiv Foodservice | 1,650 | 526 | 71 | — | — | — | ||||||||||||||||||
Reynolds Consumer Products | 1,845 | 850 | — | 394 | 301 | — | ||||||||||||||||||
Closures | 377 | — | — | 386 | — | — | ||||||||||||||||||
Graham Packaging | — | 250 | — | — | — | — | ||||||||||||||||||
Unallocated | 1,566 | �� | — | — | 2,928 | 1,075 | 78 | |||||||||||||||||
Total | 6,286 | 1,957 | 71 | 4,630 | 1,708 | 78 | ||||||||||||||||||
F-95
Table of Contents
Non- | Non- | |||||||||||||||||||||||||||||||||||||||||
Country of | Interest | Reporting | Current | current | Total | Current | current | Total | Profit | |||||||||||||||||||||||||||||||||
Incorporation | held | date | assets | assets | assets | liabilities | liabilities | liabilities | Revenue | Expenses | after tax | |||||||||||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||||||||||||||||
2011 | ||||||||||||||||||||||||||||||||||||||||||
SIG Combibloc Obeikan Company Limited | Kingdom of Saudi Arabia | 50.0% | December 31 | 69 | 32 | 101 | (42 | ) | (10 | ) | (52 | ) | 114 | (98 | ) | 16 | ||||||||||||||||||||||||||
SIG Combibloc Obeikan FZCO | United Arab Emirates | 50.0% | December 31 | 82 | 27 | 109 | (60 | ) | (2 | ) | (62 | ) | 176 | (161 | ) | 15 | ||||||||||||||||||||||||||
Ducart Evergreen Packaging Ltd (“Ducart”) | Israel | 50.0% | December 31 | 12 | 2 | 14 | (5 | ) | (1 | ) | (6 | ) | 21 | (19 | ) | 2 | ||||||||||||||||||||||||||
Banawi Evergreen Packaging Company Limited (“Banawi”) | Kingdom of Saudi Arabia | 50.0% | December 31 | 5 | 7 | 12 | (3 | ) | — | (3 | ) | 12 | (10 | ) | 2 | |||||||||||||||||||||||||||
Eclipse Closures, LLC | USA | 49.0% | December 31 | — | — | — | (1 | ) | — | (1 | ) | — | (1 | ) | (1 | ) | ||||||||||||||||||||||||||
Graham Blow Pack Private Limited (“GBPPL”) | India | 22.0% | September 30 | 3 | 5 | 8 | (2 | ) | (3 | ) | (5 | ) | — | — | — | |||||||||||||||||||||||||||
171 | 73 | 244 | (113 | ) | (16 | ) | (129 | ) | 323 | (289 | ) | 34 | ||||||||||||||||||||||||||||||
2010 | ||||||||||||||||||||||||||||||||||||||||||
SIG Combibloc Obeikan Company Limited | Kingdom of Saudi Arabia | 50.0% | December 31 | 65 | 30 | 95 | (51 | ) | (10 | ) | (61 | ) | 90 | (74 | ) | 16 | ||||||||||||||||||||||||||
SIG Combibloc Obeikan FZCO | United Arab Emirates | 50.0% | December 31 | 76 | 38 | 114 | (64 | ) | (4 | ) | (68 | ) | 161 | (145 | ) | 16 | ||||||||||||||||||||||||||
Ducart Evergreen Packaging Ltd (“Ducart”) | Israel | 50.0% | December 31 | 13 | 2 | 15 | (5 | ) | (1 | ) | (6 | ) | 19 | (17 | ) | 2 | ||||||||||||||||||||||||||
Banawi Evergreen Packaging Company Limited (“Banawi”) | Kingdom of Saudi Arabia | 50.0% | December 31 | 6 | 6 | 12 | (3 | ) | — | (3 | ) | 13 | (11 | ) | 2 | |||||||||||||||||||||||||||
160 | 76 | 236 | (123 | ) | (15 | ) | (138 | ) | 283 | (247 | ) | 36 | ||||||||||||||||||||||||||||||
F-96
Table of Contents
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Balance at the beginning of the period | 110 | 104 | ||||||
Share of profit, net of income tax | 17 | 18 | ||||||
Acquisition through business combination | 2 | — | ||||||
Disposal, decrease or dilution in investment in associates | — | (3 | ) | |||||
Dividends received | (8 | ) | (4 | ) | ||||
Effect of movement in exchange rates | (2 | ) | (5 | ) | ||||
Balance at the end of the period | 119 | 110 | ||||||
Amount of goodwill in carrying value of associates and joint ventures (equity method) | 52 | 56 |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Trade payables | 847 | 712 | ||||||
Related party payables (refer to note 30) | 58 | 24 | ||||||
Other payables and accrued expenses | 886 | 519 | ||||||
Total trade and other payables | 1,791 | 1,255 | ||||||
Current | 1,758 | 1,246 | ||||||
Non-current | 33 | 9 | ||||||
Total trade and other payables | 1,791 | 1,255 | ||||||
F-97
Table of Contents
As of December 31, | ||||||||||
Note | 2011 | 2010 | ||||||||
(In $ million) | ||||||||||
August 2011 Credit Agreement(a)(u) | 247 | — | ||||||||
2009 Credit Agreement(b)(v) | — | 136 | ||||||||
Pactiv 2012 Notes(m)(ac) | 253 | — | ||||||||
Current portion of non-interest bearing related party borrowings | 30 | 1 | 1 | |||||||
Other borrowings(ae) | 20 | 4 | ||||||||
Current borrowings | 521 | 141 | ||||||||
August 2011 Credit Agreement(a)(u) | 4,243 | — | ||||||||
2009 Credit Agreement(b)(v) | — | 3,890 | ||||||||
August 2011 Senior Secured Notes(c)(w) | 1,468 | — | ||||||||
August 2011 Senior Notes(d)(w) | 972 | — | ||||||||
February 2011 Senior Secured Notes(e)(x) | 999 | — | ||||||||
February 2011 Senior Notes(f)(x) | 993 | — | ||||||||
October 2010 Senior Secured Notes(g)(y) | 1,473 | 1,470 | ||||||||
October 2010 Senior Notes(h)(y) | 1,466 | 1,464 | ||||||||
May 2010 Notes(i)(z) | 980 | 978 | ||||||||
2009 Notes(j)(aa) | 1,642 | 1,648 | ||||||||
2007 Senior Notes(k)(ab) | 606 | 621 | ||||||||
2007 Senior Subordinated Notes(l)(ab) | 530 | 542 | ||||||||
Pactiv 2012 Notes(m)(ac) | — | 261 | ||||||||
Pactiv 2017 Notes(n)(ac) | 314 | 316 | ||||||||
Pactiv 2018 Notes(o)(ac) | 17 | 17 | ||||||||
Pactiv 2025 Notes(p)(ac) | 269 | 269 | ||||||||
Pactiv 2027 Notes(q)(ac) | 197 | 197 | ||||||||
Graham Packaging 2014 Notes(r)(ad) | 367 | — | ||||||||
Graham Packaging 2017 Notes(s)(ad) | 14 | — | ||||||||
Graham Packaging 2018 Notes(t)(ad) | 19 | — | ||||||||
Related party borrowings | 30 | 23 | — | |||||||
Other borrowings(ae) | 33 | 28 | ||||||||
Non-current borrowings | 16,625 | 11,701 | ||||||||
Total borrowings | 17,146 | 11,842 | ||||||||
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
(a) August 2011 Credit Agreement (current and non-current) | 4,574 | — | ||||||
Transaction costs | (65 | ) | — | |||||
Original issue discount | (19 | ) | — | |||||
Carrying amount | 4,490 | — | ||||||
(b) 2009 Credit Agreement (current and non-current) | — | 4,150 | ||||||
Transaction costs | — | (86 | ) | |||||
Original issue discount | — | (38 | ) | |||||
Carrying amount | — | 4,026 | ||||||
(c) August 2011 Senior Secured Notes | 1,500 | — | ||||||
Transaction costs | (33 | ) | — | |||||
Original issue discount | (11 | ) | — | |||||
Embedded derivative | 12 | — | ||||||
Carrying amount | 1,468 | — | ||||||
F-98
Table of Contents
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
(d) August 2011 Senior Notes | 1,000 | — | ||||||
Transaction costs | (27 | ) | — | |||||
Original issue discount | (7 | ) | — | |||||
Embedded derivative | 6 | — | ||||||
Carrying amount | 972 | — | ||||||
(e) February 2011 Senior Secured Notes | 1,000 | — | ||||||
Transaction costs | (15 | ) | — | |||||
Embedded derivative | 14 | — | ||||||
Carrying amount | 999 | — | ||||||
(f) February 2011 Senior Notes | 1,000 | — | ||||||
Transaction costs | (17 | ) | — | |||||
Embedded derivative | 10 | — | ||||||
Carrying amount | 993 | — | ||||||
(g) October 2010 Senior Secured Notes | 1,500 | 1,500 | ||||||
Transaction costs | (35 | ) | (39 | ) | ||||
Embedded derivative | 8 | 9 | ||||||
Carrying amount | 1,473 | 1,470 | ||||||
(h) October 2010 Senior Notes | 1,500 | 1,500 | ||||||
Transaction costs | (43 | ) | (46 | ) | ||||
Embedded derivative | 9 | 10 | ||||||
Carrying amount | 1,466 | 1,464 | ||||||
(i) May 2010 Notes | 1,000 | 1,000 | ||||||
Transaction costs | (28 | ) | (31 | ) | ||||
Embedded derivative | 8 | 9 | ||||||
Carrying amount | 980 | 978 | ||||||
(j) 2009 Notes | 1,707 | 1,723 | ||||||
Transaction costs | (59 | ) | (69 | ) | ||||
Original issue discount | (17 | ) | (19 | ) | ||||
Embedded derivative | 11 | 13 | ||||||
Carrying amount | 1,642 | 1,648 | ||||||
(k) 2007 Senior Notes | 621 | 638 | ||||||
Transaction costs | (15 | ) | (17 | ) | ||||
Carrying amount | 606 | 621 | ||||||
(l) 2007 Senior Subordinated Notes | 544 | 558 | ||||||
Transaction costs | (14 | ) | (16 | ) | ||||
Carrying amount | 530 | 542 | ||||||
(m) Pactiv 2012 Notes | 249 | 249 | ||||||
Fair value adjustment at acquisition | 4 | 12 | ||||||
Carrying amount | 253 | 261 | ||||||
(n) Pactiv 2017 Notes | 300 | 300 | ||||||
Fair value adjustment at acquisition | 14 | 16 | ||||||
Carrying amount | 314 | 316 | ||||||
(o) Pactiv 2018 Notes | 16 | 16 |
F-99
Table of Contents
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Fair value adjustment at acquisition | 1 | 1 | ||||||
Carrying amount | 17 | 17 | ||||||
(p) Pactiv 2025 Notes | 276 | 276 | ||||||
Fair value adjustment at acquisition | (7 | ) | (7 | ) | ||||
Carrying amount | 269 | 269 | ||||||
(q) Pactiv 2027 Notes | 200 | 200 | ||||||
Fair value adjustment at acquisition | (3 | ) | (3 | ) | ||||
Carrying amount | 197 | 197 | ||||||
(r) Graham Packaging 2014 Notes | 355 | — | ||||||
Fair value adjustment at acquisition | 5 | — | ||||||
Embedded derivative | 7 | — | ||||||
Carrying amount | 367 | — | ||||||
(s) Graham Packaging 2017 Notes | 14 | — | ||||||
Carrying amount | 14 | — | ||||||
(t) Graham Packaging 2018 Notes | 19 | — | ||||||
Carrying amount | 19 | — | ||||||
Applicable interest | ||||||||||||
Value drawn or | rate for | |||||||||||
Original facility | utilized at | the period ended | ||||||||||
Maturity date | value | December 31, 2011 | December 31, 2011 | |||||||||
(In million) | ||||||||||||
Term Tranches | ||||||||||||
Tranche B Term Loan ($)(1) | February 9, 2018 | 2,325 | 2,283 | 4.250% - 6.500% | ||||||||
Tranche C Term Loan ($) | August 9, 2018 | 2,000 | 1,974 | 6.500% | ||||||||
European Term Loan (€) | February 9, 2018 | 250 | 246 | 5.000% - 6.750% | ||||||||
Revolving Tranches(2) | ||||||||||||
Revolving Tranche ($) | November 5, 2014 | 120 | 85 | — | ||||||||
Revolving Tranche (€) | November 5, 2014 | 80 | 17 | — |
(1) | In connection with the August 2011 Credit Agreement, the U.S. Term Loans under the February 2011 Credit Agreement were redesignated as “Tranche B Term Loans”. | |
(2) | The Revolving Tranches were utilized in the form of bank guarantees and letters of credit. |
F-100
Table of Contents
F-101
Table of Contents
F-102
Table of Contents
F-103
Table of Contents
• | $249 million in principal amount of 5.875% Notes due 2012 which were issued by Pactiv (as defined in note 33) (the “Pactiv 2012 Notes”); | |
• | $300 million in principal amount of 8.125% Debentures due 2017 which were issued by Pactiv (the “Pactiv 2017 Notes”); | |
• | $16 million in principal amount of 6.400% Notes due 2018 which were issued by Pactiv (the “Pactiv 2018 Notes”); | |
• | $276 million in principal amount of 7.950% Debentures due 2025 which were issued by Pactiv (the “Pactiv 2025 Notes”); and | |
• | $200 million in principal amount of 8.375% Debentures due 2027 which were issued by Pactiv (the “Pactiv 2027 Notes”), |
• | on the Pactiv 2012 Notes and the Pactiv 2018 Notes, January 15 and July 15; | |
• | on the Pactiv 2017 Notes and the Pactiv 2025 Notes, June 15 and December 15; and | |
• | on the Pactiv 2027 Notes, April 15 and October 15. |
F-104
Table of Contents
• | $355 million in principal amount of 9.875% senior subordinated notes due 2014, which were issued by Graham Packaging Company L.P. and GPC Capital Corp. I (the “Graham Issuers”) (the “Graham Packaging 2014 Notes”); | |
• | $14 million in principal amount of 8.250% senior notes due 2017, which were issued by the Graham Issuers (the “Graham Packaging 2017 Notes); and | |
• | $19 million in principal amount of 8.250% senior notes due 2018, which were issued by the Graham Issuers (the “Graham Packaging 2018 Notes), |
• | on the Graham Packaging 2014 Notes, April 15 and October 15; | |
• | on the Graham Packaging 2017 Notes, January 1 and July 1; and | |
• | on the Graham Packaging 2018 Notes, April 1 and October 1. |
F-105
Table of Contents
(ae) | Other borrowings |
As of December 31, | ||||||||||||||||||||||||
2011 | 2011 | 2010 | 2010 | |||||||||||||||||||||
2011 Nominal | 2010 Interest | Year of | Face | Carrying | Face | Carrying | ||||||||||||||||||
Currency | Interest Rate | rate | maturity | value | amount | value | amount | |||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
August 2011 Credit Agreement: | ||||||||||||||||||||||||
Tranche B Term Loan | $ | LIBOR with a floor of 1.250% + 5.250% | — | 2018 | 2,283 | 2,268 | — | — | ||||||||||||||||
Tranche C Term Loan | $ | LIBOR with a floor of 1.250% + 5.250% | — | 2018 | 1,974 | 1,906 | — | — | ||||||||||||||||
European Term Loan | € | EURIBOR with a floor of 1.500% + 5.250% | — | 2018 | 317 | 316 | — | — | ||||||||||||||||
2009 Credit Agreement: | ||||||||||||||||||||||||
Tranche A | $ | LIBOR with a floor of 1.750% + 4.500% | 6.250% | Repaid | — | — | 500 | 485 | ||||||||||||||||
Tranche B | $ | LIBOR with a floor of 2.000% + 4.750% | 6.750% | Repaid | — | — | 1,016 | 980 | ||||||||||||||||
Tranche C | $ | LIBOR with a floor of 1.500% + 4.750% | 6.250% | Repaid | — | — | 790 | 767 | ||||||||||||||||
Tranche D | $ | LIBOR with a floor of 1.750% + 4.750% | 6.500% | Repaid | — | — | 1,520 | 1,474 | ||||||||||||||||
European Term Loan | € | EURIBOR with a floor of 2.000% + 4.750% | 6.750% | Repaid | — | — | 324 | 320 | ||||||||||||||||
August 2011 Senior Secured Notes | $ | 7.875% | — | 2019 | 1,500 | 1,468 | — | — | ||||||||||||||||
August 2011 Senior Notes | $ | 9.875% | — | 2019 | 1,000 | 972 | — | — | ||||||||||||||||
February 2011 Senior Secured Notes | $ | 6.875% | — | 2021 | 1,000 | 999 | — | — | ||||||||||||||||
February 2011 Senior Notes | $ | 8.250% | — | 2021 | 1,000 | 993 | — | — | ||||||||||||||||
October 2010 Senior Secured Notes | $ | 7.125% | 7.125% | 2019 | 1,500 | 1,473 | 1,500 | 1,470 | ||||||||||||||||
October 2010 Senior Notes | $ | 9.000% | 9.000% | 2019 | 1,500 | 1,466 | 1,500 | 1,464 | ||||||||||||||||
May 2010 Notes | $ | 8.500% | 8.500% | 2018 | 1,000 | 980 | 1,000 | 978 | ||||||||||||||||
2009 Notes | € | 7.750% | 7.750% | 2016 | 582 | 571 | 598 | 585 | ||||||||||||||||
2009 Notes | $ | 7.750% | 7.750% | 2016 | 1,125 | 1,071 | 1,125 | 1,063 | ||||||||||||||||
2007 Senior Notes | € | 8.000% | 8.000% | 2016 | 621 | 606 | 638 | 621 | ||||||||||||||||
2007 Senior Subordinated Notes | € | 9.500% | 9.500% | 2017 | 544 | 530 | 558 | 542 | ||||||||||||||||
Pactiv 2012 Notes | $ | 5.875% | 5.875% | 2012 | 249 | 253 | 249 | 261 | ||||||||||||||||
Pactiv 2017 Notes | $ | 8.125% | 8.125% | 2017 | 300 | 314 | 300 | 316 |
F-106
Table of Contents
As of December 31, | ||||||||||||||||||||||||
2011 | 2011 | 2010 | 2010 | |||||||||||||||||||||
2011 Nominal | 2010 Interest | Year of | Face | Carrying | Face | Carrying | ||||||||||||||||||
Currency | Interest Rate | rate | maturity | value | amount | value | amount | |||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Pactiv 2018 Notes | $ | 6.400% | 6.400% | 2018 | 16 | 17 | 16 | 17 | ||||||||||||||||
Pactiv 2025 Notes | $ | 7.950% | 7.950% | 2025 | 276 | 269 | 276 | 269 | ||||||||||||||||
Pactiv 2027 Notes | $ | 8.375% | 8.375% | 2027 | 200 | 197 | 200 | 197 | ||||||||||||||||
Graham Packaging 2014 Notes | $ | 9.875% | — | 2014 | 355 | 367 | — | — | ||||||||||||||||
Graham Packaging 2017 Notes | $ | 8.250% | — | 2017 | 14 | 14 | — | — | ||||||||||||||||
Graham Packaging 2018 Notes | $ | 8.250% | — | 2018 | 19 | 19 | — | — | ||||||||||||||||
Related party borrowings | NZ$ | — | — | n/a | 1 | 1 | 1 | 1 | ||||||||||||||||
Related party borrowings | € | EURIBOR with a floor of 2.000% + 4.875% | — | n/a | 23 | 23 | — | — | ||||||||||||||||
Finance lease liabilities | Various | Various | Various | Various | 28 | 28 | 28 | 28 | ||||||||||||||||
Other borrowings | Various | Various | Various | Various | 25 | 25 | 4 | 4 | ||||||||||||||||
17,452 | 17,146 | 12,143 | 11,842 | |||||||||||||||||||||
As of December 31, | ||||||||||||||||||||||||
2011 | 2010 | |||||||||||||||||||||||
Minimum lease | Minimum lease | |||||||||||||||||||||||
payments | Interest | Principal | payments | Interest | Principal | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Less than one year | 3 | 1 | 2 | 5 | 2 | 3 | ||||||||||||||||||
Between one and five years | 11 | 6 | 5 | 13 | 6 | 7 | ||||||||||||||||||
More than five years | 27 | 6 | 21 | 26 | 8 | 18 | ||||||||||||||||||
Total finance lease liabilities | 41 | 13 | 28 | 44 | 16 | 28 | ||||||||||||||||||
26. | Employee Benefits |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Salary and wages accrued | 128 | 134 | ||||||
Provision for annual leave | 64 | 32 | ||||||
Provision for employee benefits | 8 | 5 | ||||||
Provision for long service leave | 15 | 5 | ||||||
Provision for sick leave | 6 | 5 | ||||||
Defined contribution obligations | 34 | 31 | ||||||
Defined benefit obligations: | ||||||||
Pension benefits | 766 | 785 | ||||||
Post-employment medical benefits | 140 | 169 | ||||||
Total employee benefits | 1,161 | 1,166 | ||||||
Current | 227 | 195 | ||||||
Non-current | 934 | 971 | ||||||
F-107
Table of Contents
26. | Employee Benefits (continued) |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Total employee benefits | 1,161 | 1,166 | ||||||
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Present value of unfunded obligations | 157 | 228 | ||||||
Present value of funded obligations | 5,276 | 4,708 | ||||||
Unrecognized actuarial gains (losses) | (484 | ) | 129 | |||||
Total present value of obligations | 4,949 | 5,065 | ||||||
Fair value of plan assets | (4,261 | ) | (4,433 | ) | ||||
Asset capping according to IAS 19, paragraph 58 | — | 135 | ||||||
Total pension benefits | 688 | 767 | ||||||
Included in the statement of financial position as: | ||||||||
Employee benefits liabilities | 766 | 785 | ||||||
Assets held for sale | (1 | ) | — | |||||
Other non-current assets and non-current receivables | (77 | ) | (18 | ) | ||||
Total pension benefits | 688 | 767 | ||||||
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Liability for defined benefit obligations at the beginning of the period | 4,936 | 718 | ||||||
Defined benefit obligations assumed in business combinations | 241 | 4,267 | ||||||
Current service cost | 29 | 14 | ||||||
Past service cost | — | 11 | ||||||
Interest cost | 245 | 55 | ||||||
Contributions by plan participants | 2 | 2 | ||||||
Benefits paid by the plan | (341 | ) | (92 | ) | ||||
Curtailments(a) | 3 | — | ||||||
Settlements(b) | — | (39 | ) | |||||
Actuarial (gains) losses on plan liabilities | 349 | (40 | ) | |||||
Changes in actuarial assumptions | — | 1 |
F-108
Table of Contents
26. | Employee Benefits (continued) |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Reclassifications from employee benefits | — | (2 | ) | |||||
Defined benefit obligations related to disposals of businesses(a) | (18 | ) | — | |||||
Effect of movements in exchange rates | (13 | ) | 41 | |||||
Liability for defined benefit obligations at the end of the period | 5,433 | 4,936 | ||||||
(a) | During 2011, certain personnel participating under the SIG pension and welfare fund of SIG Schweizerische Industrie Gesellschaft AG were terminated without further plan benefits through a management buy-out which resulted in a curtailment loss of $3 million. | |
On September 1, 2011, the Group announced to participants in the Pactiv Retirement Plan that the plan was being frozen and that no future benefits would be earned effective January 1, 2012. There was no curtailment impact on comprehensive income as a result of freezing the plan and no effect on the plan’s defined benefit obligation. | ||
(b) | Plan settlements were triggered from the change in control payments made as a result of the Pactiv Acquisition in November 2010 (refer to note 33). Certain settlements made in the period ended December 31, 2010, were not funded by plan assets. |
For the period ended | ||||||||||||
December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Current service cost | 29 | 14 | 14 | |||||||||
Past service cost | — | 11 | 10 | |||||||||
Interest cost | 245 | 55 | 29 | |||||||||
Expected return on plan assets | (312 | ) | (67 | ) | (29 | ) | ||||||
Curtailments | 3 | — | (3 | ) | ||||||||
Asset capping according to IAS 19, paragraph 58 | — | (37 | ) | 49 | ||||||||
Changes in actuarial assumptions | — | — | 1 | |||||||||
Actuarial (gains) losses | 10 | 34 | (45 | ) | ||||||||
Total plan net (income) expense | (25 | ) | 10 | 26 | ||||||||
For the period ended | ||||||||||||
December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Cost of sales | 22 | 13 | 18 | |||||||||
General and administration expenses | (47 | ) | (3 | ) | 8 | |||||||
Total plan (income) expense | (25 | ) | 10 | 26 | ||||||||
F-109
Table of Contents
26. | Employee Benefits (continued) |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Fair value of the plan assets at the beginning of the period | 4,433 | 736 | ||||||
Plan assets assumed in business combinations | 123 | 3,546 | ||||||
Contributions by the Group | 27 | 67 | ||||||
Contributions by plan participants | 2 | 2 | ||||||
Benefits paid by the plans | (341 | ) | (92 | ) | ||||
Expected return on plan assets | 312 | 67 | ||||||
Actuarial gains (losses) on plan assets | (277 | ) | 81 | |||||
Settlements | — | (39 | ) | |||||
Plan assets related to disposals of businesses | (18 | ) | — | |||||
Effects of movements in exchange rates | — | 63 | ||||||
Transfer of assets to the plan | — | 2 | ||||||
Fair value of plan assets at the end of the period | 4,261 | 4,433 | ||||||
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Equity instruments | 2,620 | 2,858 | ||||||
Debt instruments | 1,270 | 1,304 | ||||||
Property | 214 | 207 | ||||||
Other | 157 | 64 | ||||||
Total plan assets | 4,261 | 4,433 | ||||||
Actual return on plan assets | 35 | 148 | ||||||
F-110
Table of Contents
26. | Employee Benefits (continued) |
For the period ended | ||||||||||||
December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
Discount rates at December 31 | 1.8% - 8.25% | 1.8% - 6.0% | 2.0% - 6.1% | |||||||||
Expected returns on plan assets at January 1 | 2.0% - 9.0% | 1.5% - 8.0% | 0.0% - 8.0% | |||||||||
Future salary increases | 0.0% - 5.0% | 0.0% - 4.0% | 1.8% - 4.0% | |||||||||
Future pension increases | 0.0% - 4.0% | 0.0% - 2.0% | 0.0% - 2.0% |
For the period ended | ||||||||
December 31, | ||||||||
2011 | 2010 | |||||||
Discount rates at December 31 | 4.8 | % | 5.2 | % | ||||
Expected returns on plan assets at January 1 | 7.8 | % | 7.8 | % | ||||
Future salary increases | — | % | 4.0 | % | ||||
Future pension increases | — | % | 2.7 | % |
For the period ended | ||||||||
December 31, | ||||||||
2010 | 2009 | |||||||
Discount rates at December 31 | 3.3 | % | 3.5 | % | ||||
Expected returns on plan assets at January 1 | 4.2 | % | 4.3 | % | ||||
Future salary increases | 2.5 | % | 2.0 | % | ||||
Future pension increases | 2.0 | % | 1.0 | % |
F-111
Table of Contents
26. | Employee Benefits (continued) |
For the period ended December 31, | ||||||||||||||||||||
2011 | 2010 | 2009 | 2008 | 2007 | ||||||||||||||||
(In $ million) | ||||||||||||||||||||
Liability for the defined benefit obligations | (5,433 | ) | (4,936 | ) | (718 | ) | (694 | ) | (621 | ) | ||||||||||
Fair value of plan assets | 4,261 | 4,433 | 736 | 665 | 674 | |||||||||||||||
Plan (deficit) surplus | (1,172 | ) | (503 | ) | 18 | (29 | ) | 53 | ||||||||||||
Experience adjustments arising on plan liabilities | (99 | ) | (3 | ) | (4 | ) | 1 | — | ||||||||||||
Experience adjustments arising on plan assets | (277 | ) | 14 | (46 | ) | 9 | — |
Increase | Decrease | |||||||
(In $ million) | ||||||||
Effect on the aggregated service and interest cost | 7 | (5 | ) | |||||
Effect on the defined benefit obligation | (274 | ) | 267 |
Increase | Decrease | |||||||
(In $ million) | ||||||||
Effect on the aggregated service and interest cost | 22 | (22 | ) | |||||
Effect on the defined benefit obligation | — | — |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Present value of unfunded obligations | 147 | 158 | ||||||
Unrecognized actuarial gains (losses) | (7 | ) | 3 | |||||
Unrecognized past service costs | 5 | 8 | ||||||
Total present value of obligations | 145 | 169 | ||||||
Fair value of plan assets | — | — | ||||||
Total post-employment medical benefits | 145 | 169 | ||||||
F-112
Table of Contents
26. | Employee Benefits (continued) |
For the period ended | ||||||||
December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Liability for defined benefit obligations at the beginning of the period | 158 | 87 | ||||||
Defined benefit obligations assumed in a business combination | 1 | 71 | ||||||
Current service cost | 3 | 2 | ||||||
Interest cost | 8 | 5 | ||||||
Past service cost(b) | (7 | ) | — | |||||
Contributions by plan participants | 4 | 1 | ||||||
Benefits paid by the plan | (12 | ) | (3 | ) | ||||
Plan amendments(a) | — | (1 | ) | |||||
Curtailments(b) | (17 | ) | — | |||||
Actuarial (gains) losses recognized | 9 | (4 | ) | |||||
Liability for defined benefit obligations at the end of the period | 147 | 158 | ||||||
(a) | During 2010, the Evergreen segment replaced post-65 AARP coverage with an HRA which resulted in a plan amendment credit of $1 million. | |
(b) | On August 8, 2011, the Group terminated Pactiv retiree medical coverage, except for those who retired prior to 2003, which resulted in a curtailment gain of $17 million. The Group also capped the retiree life insurance benefit associated with the retiree medical plan. These actions resulted in a reduction of $7 million in past service costs during the period ended December 31, 2011. |
For the period ended | ||||||||||||
December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Current service cost | 3 | 2 | 3 | |||||||||
Interest cost | 8 | 5 | 5 | |||||||||
Past service cost | (10 | ) | (2 | ) | (2 | ) | ||||||
Curtailments | (17 | ) | — | 5 | ||||||||
Actuarial losses recognized | — | — | 1 | |||||||||
Plan amendments | — | (1 | ) | — | ||||||||
Total (income) expense recognized in the statement of comprehensive income | (16 | ) | 4 | 12 | ||||||||
F-113
Table of Contents
26. | Employee Benefits (continued) |
For the period ended | ||||||||||||
December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Cost of sales | 5 | 4 | 7 | |||||||||
General and administration expenses | (21 | ) | — | 5 | ||||||||
Total plan (income) expense | (16 | ) | 4 | 12 | ||||||||
Increase | Decrease | |||||||
(In $ million) | ||||||||
Effect on the aggregated service and interest cost | — | — | ||||||
Effect on the defined benefit obligation | 4 | (3 | ) |
Increase | Decrease | |||||||
(In $ million) | ||||||||
Effect on the aggregated service and interest cost | — | — | ||||||
Effect on the defined benefit obligation | (8 | ) | 9 |
For the period ended December 31, | ||||||||||||||||||||
2011 | 2010 | 2009 | 2008 | 2007 | ||||||||||||||||
(In $ million) | ||||||||||||||||||||
Present value of the defined benefit obligation | 147 | 158 | 87 | 86 | 25 | |||||||||||||||
Experience adjustments arising on plan liabilities | 3 | 5 | — | (1 | ) | — |
F-114
Table of Contents
27. | Provisions |
Workers’ | ||||||||||||||||||||||||
Legal | Warranty | Restructuring | compensation | Other | Total | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Balance as of December 31, 2010 | 41 | 12 | 17 | 35 | 55 | 160 | ||||||||||||||||||
Acquisitions through business combinations | 12 | 4 | 1 | 12 | 20 | 49 | ||||||||||||||||||
Provisions made | 2 | 8 | 90 | 18 | 18 | 136 | ||||||||||||||||||
Provisions used | (9 | ) | (13 | ) | (69 | ) | (15 | ) | (9 | ) | (115 | ) | ||||||||||||
Provisions reversed | (5 | ) | (2 | ) | (2 | ) | — | (1 | ) | (10 | ) | |||||||||||||
Transfers to other liabilities | (3 | ) | 2 | (1 | ) | — | 9 | 7 | ||||||||||||||||
Effect of movements in exchange rates | (1 | ) | — | — | — | (1 | ) | (2 | ) | |||||||||||||||
Balance as of December 31, 2011 | 37 | 11 | 36 | 50 | 91 | 225 | ||||||||||||||||||
Current | 7 | 11 | 33 | 24 | 23 | 98 | ||||||||||||||||||
Non-current | 30 | — | 3 | 26 | 68 | 127 | ||||||||||||||||||
Total Provisions as of December 31, 2011 | 37 | 11 | 36 | 50 | 91 | 225 | ||||||||||||||||||
Current | 16 | 12 | 17 | 17 | 12 | 74 | ||||||||||||||||||
Non-current | 25 | — | — | 18 | 43 | 86 | ||||||||||||||||||
Total Provisions as of December 31, 2010 | 41 | 12 | 17 | 35 | 55 | 160 | ||||||||||||||||||
F-115
Table of Contents
27. | Provisions (continued) |
28. | Equity |
28.1 | Share capital |
F-116
Table of Contents
28. | Equity (continued) |
Reynolds | Reynolds | |||||||||||||||
Consumer | Closures | Evergreen | Foodservice | |||||||||||||
(In $ million) | ||||||||||||||||
Total consideration | 984 | 708 | 1,612 | 342 | ||||||||||||
Net book value of share capital of the acquired businesses | (641 | ) | (467 | ) | (713 | ) | (193 | ) | ||||||||
Difference between total consideration and book value of share capital of the acquired business (recognized in other reserves within equity) | 343 | 241 | 899 | 149 |
For the period ended | ||||||||||||
December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
Number of shares | ||||||||||||
Balance as of the beginning of the period | 111,000,004 | 111,000,003 | 51,000,001 | |||||||||
Issue of shares | — | 1 | 60,000,002 | |||||||||
Balance as of December 31 | 111,000,004 | 111,000,004 | 111,000,003 | |||||||||
F-117
Table of Contents
28. | Equity (continued) |
28.2 | Reserves |
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Translation reserve | 348 | 369 | 76 | |||||||||
Other reserves | (1,561 | ) | (1,561 | ) | (513 | ) | ||||||
Balance | (1,213 | ) | (1,192 | ) | (437 | ) | ||||||
28.3 | Dividends |
F-118
Table of Contents
28. | Equity (continued) |
28.4 | Capital management |
29. | Financial risk management |
29.2 | Market risk |
(a) | Foreign exchange risk |
F-119
Table of Contents
29. | Financial risk management (continued) |
€ | MXN | NZ$ | CA$ | |||||||||||||
(In $ million) | ||||||||||||||||
As of December 31, 2011 | ||||||||||||||||
Cash and cash equivalents | 99 | 11 | — | 7 | ||||||||||||
Trade and other receivables | 141 | 73 | 22 | 21 | ||||||||||||
Non-current receivables | 7 | — | 271 | — | ||||||||||||
Trade and other payables | (209 | ) | (43 | ) | (18 | ) | (12 | ) | ||||||||
Loans and borrowings: | ||||||||||||||||
August 2011 Credit Agreement | (316 | ) | — | — | — | |||||||||||
2009 Notes | (571 | ) | — | — | — | |||||||||||
2007 Senior Notes | (606 | ) | — | — | — | |||||||||||
2007 Senior Subordinated Notes | (530 | ) | — | — | — | |||||||||||
Other borrowings | (1 | ) | — | — | — | |||||||||||
Related party borrowings | (23 | ) | — | (1 | ) | — | ||||||||||
Total exposure | (2,009 | ) | 41 | 274 | 16 | |||||||||||
Embedded derivative | 9 | — | — | — | ||||||||||||
Commodity derivative | (3 | ) | — | — | — | |||||||||||
Effect of derivative contracts | 6 | — | — | — | ||||||||||||
Net exposure | (2,003 | ) | 41 | 274 | 16 | |||||||||||
F-120
Table of Contents
29. | Financial risk management (continued) |
€ | MXN | NZ$ | CA$ | |||||||||||||
(In $ million) | ||||||||||||||||
As of December 31, 2010 | ||||||||||||||||
Cash and cash equivalents | 81 | 9 | 1 | 14 | ||||||||||||
Trade and other receivables | 120 | 47 | 11 | 13 | ||||||||||||
Non-current receivables | 24 | — | 256 | — | ||||||||||||
Trade and other payables | (152 | ) | (16 | ) | (10 | ) | (2 | ) | ||||||||
Loans and borrowings: | ||||||||||||||||
2009 Credit Agreement | (320 | ) | — | — | — | |||||||||||
2009 Notes | (585 | ) | — | — | — | |||||||||||
2007 Senior Notes | (621 | ) | — | — | — | |||||||||||
2007 Senior Subordinated Notes | (542 | ) | — | — | — | |||||||||||
Other borrowings | (2 | ) | — | — | — | |||||||||||
Related party borrowings | — | — | (1 | ) | — | |||||||||||
Total exposure | (1,997 | ) | 40 | 257 | 25 | |||||||||||
Embedded derivative | 16 | — | — | — | ||||||||||||
Commodity derivative | — | — | — | — | ||||||||||||
Effect of derivative contracts | 16 | — | — | — | ||||||||||||
Net exposure | (1,981 | ) | 40 | 257 | 25 | |||||||||||
Average rate | ||||||||||||||||
for the period | ||||||||||||||||
ended | ||||||||||||||||
December 31, | As of December 31, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
1 € | 1.39 | 1.33 | 1.32 | 1.33 | ||||||||||||
10 MXN | 0.80 | 0.79 | 0.71 | 0.81 | ||||||||||||
1 NZ $ | 0.79 | 0.72 | 0.77 | 0.77 | ||||||||||||
1 CA $ | 1.01 | 0.97 | 0.98 | 1.00 |
F-121
Table of Contents
29. | Financial risk management (continued) |
Comprehensive income | ||||||||
for the period ended | ||||||||
December 31, 2011 | ||||||||
10% strengthening of $ | 10% weakening of $ | |||||||
(In $ million) | ||||||||
€ | (200 | ) | 200 | |||||
MXN | 4 | (4 | ) | |||||
NZ $ | 27 | (27 | ) | |||||
CA $ | 2 | (2 | ) |
(b) | Interest rate risk |
F-122
Table of Contents
29. | Financial risk management (continued) |
6 months | 6 to 12 | 1 to 2 | 2 to 5 | More than 5 | ||||||||||||||||||||
Total | or less | months | years | years | years | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
As of December 31, 2011 | ||||||||||||||||||||||||
Fixed rate instruments | ||||||||||||||||||||||||
Loans and borrowings: | ||||||||||||||||||||||||
August 2011 Senior Secured Notes | (1,500 | ) | — | — | — | — | (1,500 | ) | ||||||||||||||||
August 2011 Senior Notes | (1,000 | ) | — | — | — | — | (1,000 | ) | ||||||||||||||||
February 2011 Senior Secured Notes | (1,000 | ) | — | — | — | — | (1,000 | ) | ||||||||||||||||
February 2011 Senior Notes | (1,000 | ) | — | — | — | — | (1,000 | ) | ||||||||||||||||
October 2010 Senior Secured Notes | (1,500 | ) | — | — | — | — | (1,500 | ) | ||||||||||||||||
October 2010 Senior Notes | (1,500 | ) | — | — | — | — | (1,500 | ) | ||||||||||||||||
May 2010 Notes | (1,000 | ) | — | — | — | — | (1,000 | ) | ||||||||||||||||
2009 Notes | (1,707 | ) | — | — | — | (1,707 | ) | — | ||||||||||||||||
2007 Senior Notes | (621 | ) | — | — | — | — | (621 | ) | ||||||||||||||||
2007 Senior Subordinated Notes | (544 | ) | — | — | — | — | (544 | ) | ||||||||||||||||
Pactiv 2012 Notes | (249 | ) | — | (249 | ) | — | — | — | ||||||||||||||||
Pactiv 2017 Notes | (300 | ) | — | — | — | — | (300 | ) | ||||||||||||||||
Pactiv 2018 Notes | (16 | ) | — | — | — | — | (16 | ) | ||||||||||||||||
Pactiv 2025 Notes | (276 | ) | — | — | — | — | (276 | ) | ||||||||||||||||
Pactiv 2027 Notes | (200 | ) | — | — | — | — | (200 | ) | ||||||||||||||||
Graham Packaging 2014 Notes | (355 | ) | — | — | — | (355 | ) | — | ||||||||||||||||
Graham Packaging 2017 Notes | (14 | ) | — | — | — | — | (14 | ) | ||||||||||||||||
Graham Packaging 2018 Notes | (19 | ) | — | — | — | — | (19 | ) | ||||||||||||||||
Other borrowings | (33 | ) | (4 | ) | (1 | ) | (2 | ) | (4 | ) | (22 | ) | ||||||||||||
Total fixed rate instruments | (12,834 | ) | (4 | ) | (250 | ) | (2 | ) | (2,066 | ) | (10,512 | ) | ||||||||||||
Floating rate instruments | ||||||||||||||||||||||||
Cash and cash equivalents | 597 | 597 | — | — | — | — | ||||||||||||||||||
Related party receivables | 271 | 271 | — | — | — | — | ||||||||||||||||||
Bank overdrafts | (3 | ) | (3 | ) | — | — | — | — | ||||||||||||||||
Loans and borrowings: | ||||||||||||||||||||||||
August 2011 Credit Agreement | (4,574 | ) | (4,574 | ) | — | — | — | — | ||||||||||||||||
Related party borrowings | (24 | ) | (24 | ) | — | — | — | — | ||||||||||||||||
Other borrowings | (20 | ) | (19 | ) | — | (1 | ) | — | — | |||||||||||||||
Total variable rate instruments | (3,753 | ) | (3,752 | ) | — | (1 | ) | — | — | |||||||||||||||
Total | (16,587 | ) | (3,756 | ) | (250 | ) | (3 | ) | (2,066 | ) | (10,512 | ) | ||||||||||||
F-123
Table of Contents
29. | Financial risk management (continued) |
6 months | 6 to 12 | 1 to 2 | 2 to 5 | More than 5 | ||||||||||||||||||||
Total | or less | months | years | years | years | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
As of December 31, 2010 | ||||||||||||||||||||||||
Fixed rate instruments | ||||||||||||||||||||||||
Loans and borrowings: | ||||||||||||||||||||||||
October 2010 Senior Secured Notes | (1,500 | ) | — | — | — | — | (1,500 | ) | ||||||||||||||||
October 2010 Senior Notes | (1,500 | ) | — | — | — | — | (1,500 | ) | ||||||||||||||||
May 2010 Notes | (1,000 | ) | — | — | — | — | (1,000 | ) | ||||||||||||||||
2009 Notes | (1,723 | ) | — | — | — | — | (1,723 | ) | ||||||||||||||||
2007 Senior Notes | (638 | ) | — | — | — | — | (638 | ) | ||||||||||||||||
2007 Senior Subordinated Notes | (558 | ) | — | — | — | — | (558 | ) | ||||||||||||||||
Pactiv 2012 Notes | (249 | ) | — | — | (249 | ) | — | — | ||||||||||||||||
Pactiv 2017 Notes | (300 | ) | — | — | — | — | (300 | ) | ||||||||||||||||
Pactiv 2018 Notes | (16 | ) | — | — | — | — | (16 | ) | ||||||||||||||||
Pactiv 2025 Notes | (276 | ) | — | — | — | — | (276 | ) | ||||||||||||||||
Pactiv 2027 Notes | (200 | ) | — | — | — | — | (200 | ) | ||||||||||||||||
Other borrowings | (31 | ) | (1 | ) | (2 | ) | (1 | ) | (1 | ) | (26 | ) | ||||||||||||
Total fixed rate instruments | (7,991 | ) | (1 | ) | (2 | ) | (250 | ) | (1 | ) | (7,737 | ) | ||||||||||||
Floating rate instruments | ||||||||||||||||||||||||
Cash and cash equivalents | 664 | 664 | — | — | — | — | ||||||||||||||||||
Related party receivables | 256 | 256 | — | — | — | — | ||||||||||||||||||
Bank overdrafts | (12 | ) | (12 | ) | — | — | — | — | ||||||||||||||||
Loans and borrowings: | ||||||||||||||||||||||||
2009 Credit Agreement | (4,150 | ) | (4,150 | ) | — | — | — | — | ||||||||||||||||
Related party borrowings | (1 | ) | (1 | ) | — | — | — | — | ||||||||||||||||
Other borrowings | (3 | ) | (3 | ) | — | — | — | — | ||||||||||||||||
Total variable rate instruments | (3,246 | ) | (3,246 | ) | — | — | — | — | ||||||||||||||||
Total | (11,237 | ) | (3,247 | ) | (2 | ) | (250 | ) | (1 | ) | (7,737 | ) | ||||||||||||
F-124
Table of Contents
29. | Financial risk management (continued) |
(c) | Commodity and other price risk |
Unit of | Contracted | Contracted price | Contracted date of | |||||||||||
Type | measure | volumes | range | maturity | ||||||||||
Resin futures | LB | 18,000,000 | $ | 0.98 - $1.00 | Jan 2012 - Dec 2012 | |||||||||
Resin futures | MT | 10,000 | € | 1,420 | Jul 2012 - Oct 2012 | |||||||||
Resin futures | KL | 16,900 | JPY 48,100 - 51,700 | Jan 2012 - Aug 2012 | ||||||||||
Aluminum swaps | MT | 29,171 | $ | 1,940 - $2,816 | Jan 2012 - Dec 2014 | |||||||||
Natural gas swaps | MMBTU | 2,742,627 | $ | 3.33 - $4.88 | Jan 2012 - Feb 2013 | |||||||||
Ethylene swaps | LB | 11,637,600 | $ | 0.43 - $0.62 | Feb 2012 - June 2012 | |||||||||
Benzene swaps | GAL | 4,299,389 | $ | 3.45 - $3.84 | Feb 2012 - June 2012 |
F-125
Table of Contents
29. | Financial risk management (continued) |
29.4 | Liquidity risk |
F-126
Table of Contents
29. | Financial risk management (continued) |
Carrying | 6 months | 6 to 12 | 1 to 2 | 2 to 5 | More than | |||||||||||||||||||||||
amount | Total | or less | months | years | years | 5 years | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
As of December 31, 2011 | ||||||||||||||||||||||||||||
Non-derivative financial liabilities | ||||||||||||||||||||||||||||
Bank overdrafts | (3 | ) | (3 | ) | (3 | ) | — | — | — | — | ||||||||||||||||||
Trade and other payables | (1,758 | ) | (1,758 | ) | (1,758 | ) | — | — | — | — | ||||||||||||||||||
Non-current payables | (33 | ) | (33 | ) | — | — | (33 | ) | — | — | ||||||||||||||||||
Loans and borrowings: | ||||||||||||||||||||||||||||
August 2011 Credit Agreement | (4,490 | ) | (6,142 | ) | (271 | ) | (267 | ) | (522 | ) | (1,471 | ) | (3,611 | ) | ||||||||||||||
August 2011 Senior Secured Notes | (1,468 | ) | (2,444 | ) | (59 | ) | (59 | ) | (118 | ) | (354 | ) | (1,854 | ) | ||||||||||||||
August 2011 Senior Notes | (972 | ) | (1,789 | ) | (49 | ) | (49 | ) | (99 | ) | (296 | ) | (1,296 | ) | ||||||||||||||
February 2011 Senior Secured Notes | (999 | ) | (1,652 | ) | (34 | ) | (34 | ) | (69 | ) | (206 | ) | (1,309 | ) | ||||||||||||||
February 2011 Senior Notes | (993 | ) | (1,784 | ) | (41 | ) | (41 | ) | (83 | ) | (248 | ) | (1,371 | ) | ||||||||||||||
October 2010 Senior Secured Notes | (1,473 | ) | (2,301 | ) | (53 | ) | (53 | ) | (107 | ) | (321 | ) | (1,767 | ) | ||||||||||||||
October 2010 Senior Notes | (1,466 | ) | (2,514 | ) | (68 | ) | (68 | ) | (135 | ) | (405 | ) | (1,838 | ) | ||||||||||||||
May 2010 Notes | (980 | ) | (1,554 | ) | (43 | ) | (43 | ) | (85 | ) | (255 | ) | (1,128 | ) | ||||||||||||||
2009 Notes | (1,642 | ) | (2,368 | ) | (66 | ) | (66 | ) | (132 | ) | (2,104 | ) | — | |||||||||||||||
2007 Senior Notes | (606 | ) | (870 | ) | (25 | ) | (25 | ) | (50 | ) | (770 | ) | — | |||||||||||||||
2007 Senior Subordinated Notes | (530 | ) | (803 | ) | (26 | ) | (26 | ) | (52 | ) | (699 | ) | — | |||||||||||||||
Pactiv 2012 Notes | (253 | ) | (264 | ) | (7 | ) | (257 | ) | — | — | — | |||||||||||||||||
Pactiv 2017 Notes | (314 | ) | (433 | ) | (12 | ) | (12 | ) | (24 | ) | (73 | ) | (312 | ) | ||||||||||||||
Pactiv 2018 Notes | (17 | ) | (23 | ) | (1 | ) | (1 | ) | (1 | ) | (3 | ) | (17 | ) | ||||||||||||||
Pactiv 2025 Notes | (269 | ) | (584 | ) | (11 | ) | (11 | ) | (22 | ) | (66 | ) | (474 | ) | ||||||||||||||
Pactiv 2027 Notes | (197 | ) | (459 | ) | (8 | ) | (8 | ) | (17 | ) | (50 | ) | (376 | ) | ||||||||||||||
Graham Packaging 2014 Notes | (367 | ) | (461 | ) | (18 | ) | (18 | ) | (35 | ) | (390 | ) | — | |||||||||||||||
Graham Packaging 2017 Notes | (14 | ) | (21 | ) | (1 | ) | (1 | ) | (1 | ) | (3 | ) | (15 | ) | ||||||||||||||
Graham Packaging 2018 Notes | (19 | ) | (31 | ) | (1 | ) | (1 | ) | (2 | ) | (5 | ) | (22 | ) | ||||||||||||||
Related party borrowings | (24 | ) | (39 | ) | (1 | ) | (2 | ) | (2 | ) | (5 | ) | (29 | ) | ||||||||||||||
Other borrowings | (53 | ) | (66 | ) | (25 | ) | (2 | ) | (5 | ) | (9 | ) | (25 | ) | ||||||||||||||
(18,940 | ) | (28,396 | ) | (2,581 | ) | (1,044 | ) | (1,594 | ) | (7,733 | ) | (15,444 | ) | |||||||||||||||
Derivative financial liabilities | ||||||||||||||||||||||||||||
Commodity derivatives: | ||||||||||||||||||||||||||||
Inflows | — | 26 | 17 | 9 | — | — | — | |||||||||||||||||||||
Outflows | (15 | ) | (41 | ) | (27 | ) | (14 | ) | — | — | — | |||||||||||||||||
(15 | ) | (15 | ) | (10 | ) | (5 | ) | — | — | — | ||||||||||||||||||
Total | (18,955 | ) | (28,411 | ) | (2,591 | ) | (1,049 | ) | (1,594 | ) | (7,733 | ) | (15,444 | ) | ||||||||||||||
As of December 31, 2010 | ||||||||||||||||||||||||||||
Non-derivative financial liabilities | ||||||||||||||||||||||||||||
Bank overdrafts | (12 | ) | (12 | ) | (12 | ) | — | — | — | — | ||||||||||||||||||
Trade and other payables | (1,246 | ) | (1,246 | ) | (1,246 | ) | — | — | — | — | ||||||||||||||||||
Non-current payables | (9 | ) | (9 | ) | — | — | (9 | ) | — | — |
F-127
Table of Contents
29. | Financial risk management (continued) |
Carrying | 6 months | 6 to 12 | 1 to 2 | 2 to 5 | More than | |||||||||||||||||||||||
amount | Total | or less | months | years | years | 5 years | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Loans and borrowings: | ||||||||||||||||||||||||||||
2009 Credit Agreement | (4,026 | ) | (5,381 | ) | (176 | ) | (198 | ) | (419 | ) | (1,986 | ) | (2,602 | ) | ||||||||||||||
October 2010 Senior Secured Notes | (1,470 | ) | (2,407 | ) | (53 | ) | (53 | ) | (107 | ) | (320 | ) | (1,874 | ) | ||||||||||||||
October 2010 Senior Notes | (1,464 | ) | (2,649 | ) | (68 | ) | (68 | ) | (135 | ) | (405 | ) | (1,973 | ) | ||||||||||||||
May 2010 Notes | (978 | ) | (1,639 | ) | (43 | ) | (43 | ) | (85 | ) | (255 | ) | (1,213 | ) | ||||||||||||||
2009 Notes | (1,648 | ) | (2,526 | ) | (67 | ) | (67 | ) | (134 | ) | (401 | ) | (1,857 | ) | ||||||||||||||
2007 Senior Notes | (621 | ) | (945 | ) | (26 | ) | (26 | ) | (51 | ) | (153 | ) | (689 | ) | ||||||||||||||
2007 Senior Subordinated Notes | (542 | ) | (904 | ) | (27 | ) | (27 | ) | (53 | ) | (159 | ) | (638 | ) | ||||||||||||||
Pactiv 2012 Notes | (261 | ) | (278 | ) | (7 | ) | (7 | ) | (264 | ) | — | — | ||||||||||||||||
Pactiv 2017 Notes | (316 | ) | (457 | ) | (12 | ) | (12 | ) | (24 | ) | (73 | ) | (336 | ) | ||||||||||||||
Pactiv 2018 Notes | (17 | ) | (24 | ) | (1 | ) | (1 | ) | (1 | ) | (3 | ) | (18 | ) | ||||||||||||||
Pactiv 2025 Notes | (269 | ) | (606 | ) | (11 | ) | (11 | ) | (22 | ) | (66 | ) | (496 | ) | ||||||||||||||
Pactiv 2027 Notes | (197 | ) | (476 | ) | (8 | ) | (8 | ) | (17 | ) | (50 | ) | (393 | ) | ||||||||||||||
Related party borrowings | (1 | ) | (1 | ) | (1 | ) | — | — | — | — | ||||||||||||||||||
Other borrowings | (32 | ) | (43 | ) | (3 | ) | (3 | ) | (2 | ) | (6 | ) | (29 | ) | ||||||||||||||
(13,109 | ) | (19,603 | ) | (1,761 | ) | (524 | ) | (1,323 | ) | (3,877 | ) | (12,118 | ) | |||||||||||||||
Derivative financial liabilities | ||||||||||||||||||||||||||||
Commodity derivatives: | ||||||||||||||||||||||||||||
Inflows | 11 | 52 | 35 | 17 | — | — | — | |||||||||||||||||||||
Outflows | — | (41 | ) | (25 | ) | (16 | ) | — | — | — | ||||||||||||||||||
11 | 11 | 10 | 1 | — | — | — | ||||||||||||||||||||||
Total | (13,098 | ) | (19,592 | ) | (1,751 | ) | (523 | ) | (1,323 | ) | (3,877 | ) | (12,118 | ) | ||||||||||||||
29.5 | Classification and fair values |
Fair value | Cash, loans | Total | ||||||||||||||||||||||
through the | Held to | and | Other | carrying | Fair | |||||||||||||||||||
profit or loss | maturity | receivables | liabilities | amount | value | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
As of December 31, 2011 | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||
Cash and cash equivalents | — | — | 597 | — | 597 | 597 | ||||||||||||||||||
Current and non-current receivables | — | — | 1,827 | — | 1,827 | 1,827 | ||||||||||||||||||
Derivative financial assets | ||||||||||||||||||||||||
Commodity contracts | 1 | — | — | — | 1 | 1 | ||||||||||||||||||
Embedded derivatives | 122 | — | — | — | 122 | 122 | ||||||||||||||||||
Total assets | 123 | — | 2,424 | — | 2,547 | 2,547 | ||||||||||||||||||
Liabilities | ||||||||||||||||||||||||
Bank overdrafts | — | — | — | (3 | ) | (3 | ) | (3 | ) | |||||||||||||||
Trade and other payables | — | — | — | (1,758 | ) | (1,758 | ) | (1,758 | ) | |||||||||||||||
Other non-current payables | — | — | — | (33 | ) | (33 | ) | (33 | ) | |||||||||||||||
Derivative financial liabilities | ||||||||||||||||||||||||
Commodity contracts | (16 | ) | — | — | — | (16 | ) | (16 | ) |
F-128
Table of Contents
29. | Financial risk management (continued) |
Fair value | Cash, loans | Total | ||||||||||||||||||||||
through the | Held to | and | Other | carrying | Fair | |||||||||||||||||||
profit or loss | maturity | receivables | liabilities | amount | value | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Loans and borrowings: | ||||||||||||||||||||||||
August 2011 Credit Agreement | — | — | — | (4,490 | ) | (4,490 | ) | (4,574 | ) | |||||||||||||||
August 2011 Senior Secured Notes | — | — | — | (1,468 | ) | (1,468 | ) | (1,560 | ) | |||||||||||||||
August 2011 Senior Notes | — | — | — | (972 | ) | (972 | ) | (960 | ) | |||||||||||||||
February 2011 Senior Secured Notes | — | — | — | (999 | ) | (999 | ) | (979 | ) | |||||||||||||||
February 2011 Senior Notes | — | — | — | (993 | ) | (993 | ) | (873 | ) | |||||||||||||||
October 2010 Senior Secured Notes | — | — | — | (1,473 | ) | (1,473 | ) | (1,564 | ) | |||||||||||||||
October 2010 Senior Notes | — | — | — | (1,466 | ) | (1,466 | ) | (1,416 | ) | |||||||||||||||
May 2010 Notes | — | — | — | (980 | ) | (980 | ) | (956 | ) | |||||||||||||||
2009 Notes | — | — | — | (1,642 | ) | (1,642 | ) | (1,758 | ) | |||||||||||||||
2007 Senior Notes | — | — | — | (606 | ) | (606 | ) | (527 | ) | |||||||||||||||
2007 Senior Subordinated Notes | — | — | — | (530 | ) | (530 | ) | (433 | ) | |||||||||||||||
Pactiv 2012 Notes | — | — | — | (253 | ) | (253 | ) | (249 | ) | |||||||||||||||
Pactiv 2017 Notes | — | — | — | (314 | ) | (314 | ) | (242 | ) | |||||||||||||||
Pactiv 2018 Notes | — | — | — | (17 | ) | (17 | ) | (11 | ) | |||||||||||||||
Pactiv 2025 Notes | — | — | — | (269 | ) | (269 | ) | (187 | ) | |||||||||||||||
Pactiv 2027 Notes | — | — | — | (197 | ) | (197 | ) | (142 | ) | |||||||||||||||
Graham Packaging 2014 Notes | — | — | — | (367 | ) | (367 | ) | (362 | ) | |||||||||||||||
Graham Packaging 2017 Notes | — | — | — | (14 | ) | (14 | ) | (13 | ) | |||||||||||||||
Graham Packaging 2018 Notes | — | — | — | (19 | ) | (19 | ) | (19 | ) | |||||||||||||||
Related party borrowings | — | — | — | (24 | ) | (24 | ) | (24 | ) | |||||||||||||||
Other borrowings | — | — | — | (53 | ) | (53 | ) | (53 | ) | |||||||||||||||
Total liabilities | (16 | ) | — | — | (18,940 | ) | (18,956 | ) | (18,712 | ) | ||||||||||||||
Fair value | Cash, loans | Total | ||||||||||||||||||||||
through the | Held to | and | Other | carrying | Fair | |||||||||||||||||||
profit or loss | maturity | receivables | liabilities | amount | value | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
As of December 31, 2010 | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||
Cash and cash equivalents | — | — | 664 | — | 664 | 664 | ||||||||||||||||||
Current and non-current receivables | — | — | 1,453 | — | 1,453 | 1,453 | ||||||||||||||||||
Derivative financial assets: | ||||||||||||||||||||||||
Commodity contracts | 12 | — | — | — | 12 | 12 | ||||||||||||||||||
Embedded derivatives | 87 | — | — | — | 87 | 87 | ||||||||||||||||||
Total assets | 99 | — | 2,117 | — | 2,216 | 2,216 | ||||||||||||||||||
Liabilities | ||||||||||||||||||||||||
Bank overdrafts | — | — | — | (12 | ) | (12 | ) | (12 | ) | |||||||||||||||
Trade and other payables | — | — | — | (1,246 | ) | (1,246 | ) | (1,246 | ) |
F-129
Table of Contents
29. | Financial risk management (continued) |
Fair value | Cash, loans | Total | ||||||||||||||||||||||
through the | Held to | and | Other | carrying | Fair | |||||||||||||||||||
profit or loss | maturity | receivables | liabilities | amount | value | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Other non-current payables | — | — | — | (9 | ) | (9 | ) | (9 | ) | |||||||||||||||
Derivative financial liabilities: | ||||||||||||||||||||||||
Commodity contracts | (1 | ) | — | — | — | (1 | ) | (1 | ) | |||||||||||||||
Loans and borrowings: | ||||||||||||||||||||||||
2009 Credit Agreement | — | — | — | (4,026 | ) | (4,026 | ) | (4,150 | ) | |||||||||||||||
October 2010 Senior Secured Notes | — | — | — | (1,470 | ) | (1,470 | ) | (1,553 | ) | |||||||||||||||
October 2010 Senior Notes | — | — | — | (1,464 | ) | (1,464 | ) | (1,549 | ) | |||||||||||||||
May 2010 Notes | — | — | — | (978 | ) | (978 | ) | (1,015 | ) | |||||||||||||||
2009 Notes | — | — | — | (1,648 | ) | (1,648 | ) | (1,810 | ) | |||||||||||||||
2007 Senior Notes | — | — | — | (621 | ) | (621 | ) | (641 | ) | |||||||||||||||
2007 Senior Subordinated Notes | — | — | — | (542 | ) | (542 | ) | (575 | ) | |||||||||||||||
Pactiv 2012 Notes | — | — | — | (261 | ) | (261 | ) | (257 | ) | |||||||||||||||
Pactiv 2017 Notes | — | — | — | (316 | ) | (316 | ) | (297 | ) | |||||||||||||||
Pactiv 2018 Notes | — | — | — | (17 | ) | (17 | ) | (15 | ) | |||||||||||||||
Pactiv 2025 Notes | — | — | — | (269 | ) | (269 | ) | (236 | ) | |||||||||||||||
Pactiv 2027 Notes | — | — | — | (197 | ) | (197 | ) | (179 | ) | |||||||||||||||
Related party borrowings | — | — | — | (1 | ) | (1 | ) | (1 | ) | |||||||||||||||
Other borrowings | — | — | — | (32 | ) | (32 | ) | (32 | ) | |||||||||||||||
Total liabilities | (1 | ) | — | — | (13,109 | ) | (13,110 | ) | (13,578 | ) | ||||||||||||||
29.6 | Fair value measurements recognized in the statement of comprehensive income |
• | Level 1 fair value measurements are those derived from quoted prices (unadjusted) in active markets for identical assets; | |
• | Level 2 fair value measurements are those derived from inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices); and | |
• | Level 3 fair value measurements are those derived from valuation techniques that include inputs for the asset or liability that are not based on observable market data (unobservable inputs). |
F-130
Table of Contents
29. | Financial risk management (continued) |
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
(In $ million) | ||||||||||||||||
As of December 31, 2011 | ||||||||||||||||
Financial assets at fair value through profit or loss: | ||||||||||||||||
Derivative financial assets (liabilities): | ||||||||||||||||
Commodity derivatives, net | — | (15 | ) | — | (15 | ) | ||||||||||
Embedded derivatives | — | 122 | — | 122 | ||||||||||||
Total | — | 107 | — | 107 | ||||||||||||
As of December 31, 2010 | ||||||||||||||||
Financial assets at fair value through profit or loss: | ||||||||||||||||
Derivative financial assets (liabilities): | ||||||||||||||||
Commodity derivatives, net | — | 11 | — | 11 | ||||||||||||
Embedded derivatives | — | 87 | — | 87 | ||||||||||||
Total | — | 98 | — | 98 | ||||||||||||
30. | Related parties |
For the period ended | ||||||||||||
December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Short-term employee benefits | 13 | 11 | 8 | |||||||||
Management fees | — | 1 | 3 | |||||||||
Total compensation expense to key management personnel | 13 | 12 | 11 | |||||||||
F-131
Table of Contents
30. | Related parties (continued) |
Transaction values for the period ended | Balances outstanding as of | |||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||
2011 | 2010 | 2009 | 2011 | 2010 | ||||||||||||||||
(In $ million) | ||||||||||||||||||||
Transactions with the immediate and ultimate parent companies | ||||||||||||||||||||
Due to ultimate parent(a) | — | — | — | (1 | ) | (1 | ) | |||||||||||||
Transactions with joint ventures | ||||||||||||||||||||
Sale of goods and services(b) | 131 | 122 | 96 | 25 | 29 | |||||||||||||||
Purchase of goods(b) | — | — | (4 | ) | — | (3 | ) | |||||||||||||
Sale of non-current assets | — | 7 | — | — | — | |||||||||||||||
Transactions with other related parties | ||||||||||||||||||||
Trade receivables | ||||||||||||||||||||
BPC United States Inc. | — | — | — | 4 | 1 | |||||||||||||||
Sale of services | 3 | — | — | — | — | |||||||||||||||
Sale of property, plant and equipment(g) | — | 3 | — | — | — | |||||||||||||||
Carter Holt Harvey Limited | — | — | — | — | 1 | |||||||||||||||
Sale of goods | 3 | 14 | — | — | — | |||||||||||||||
Carter Holt Harvey Packaging Pty Limited | — | — | — | — | 4 | |||||||||||||||
Sale of goods | 4 | 20 | — | — | — | |||||||||||||||
Carter Holt Harvey Pulp & Paper Limited | — | — | — | — | 1 | |||||||||||||||
Sale of goods | 3 | 2 | — | — | — | |||||||||||||||
FRAM Group Operations LLC | — | — | — | 1 | — | |||||||||||||||
United Components, Inc | — | — | — | 1 | — | |||||||||||||||
Trade payables | ||||||||||||||||||||
BPC United States Inc. | — | — | — | — | — | |||||||||||||||
Management fees | — | (1 | ) | (3 | ) | — | — | |||||||||||||
Recharges | — | — | (3 | ) | — | — | ||||||||||||||
Carter Holt Harvey Limited | — | — | — | (1 | ) | (1 | ) | |||||||||||||
Purchase of goods | (10 | ) | (1 | ) | — | — | — | |||||||||||||
Purchase of Whakatane Mill(f) | — | (46 | ) | — | — | — | ||||||||||||||
Carter Holt Harvey Pulp & Paper Limited | — | — | — | (5 | ) | (3 | ) | |||||||||||||
Purchase of goods | (38 | ) | (25 | ) | — | — | — | |||||||||||||
Rank Group Limited(c) | — | — | — | (47 | ) | (10 | ) | |||||||||||||
Recharges | (121 | ) | (43 | ) | (16 | ) | — | — | ||||||||||||
Reynolds Packaging (NZ) Limited | — | — | (1 | ) | — | (1 | ) | |||||||||||||
Dividends paid | — | (39 | ) | — | — | — | ||||||||||||||
Loans receivable | ||||||||||||||||||||
BPC United States Inc. | — | — | — | — | — | |||||||||||||||
Repayments | — | 12 | — | — | — |
F-132
Table of Contents
30. | Related parties (continued) |
Transaction values for the period ended | Balances outstanding as of | |||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||
2011 | 2010 | 2009 | 2011 | 2010 | ||||||||||||||||
(In $ million) | ||||||||||||||||||||
Rank Group Limited(d) | — | — | — | 271 | 256 | |||||||||||||||
Interest income | 16 | 14 | 12 | — | — | |||||||||||||||
Reynolds Consumer Products (NZ) Limited | — | — | — | — | — | |||||||||||||||
Interest income | — | 2 | 1 | — | — | |||||||||||||||
Novation of loan | — | 1 | — | — | — | |||||||||||||||
Repayment of loan | — | 61 | — | — | — | |||||||||||||||
Reynolds Treasury (NZ) Limited | — | — | — | — | — | |||||||||||||||
Interest income | — | 1 | — | — | ||||||||||||||||
Repayments | — | 25 | — | — | — | |||||||||||||||
Loans Payable | ||||||||||||||||||||
Carter Holt Harvey Limited | — | — | — | — | — | |||||||||||||||
Interest expense | — | — | (17 | ) | — | — | ||||||||||||||
Evergreen Packaging New Zealand Limited | — | — | — | — | — | |||||||||||||||
Interest expense | — | — | (1 | ) | — | — | ||||||||||||||
Reynolds Consumer Products (NZ) Limited | — | — | — | — | — | |||||||||||||||
Interest expense | — | — | (6 | ) | — | — | ||||||||||||||
Reynolds Treasury (NZ) Limited(e) | — | — | — | (23 | ) | — | ||||||||||||||
Loan advanced | (25 | ) | — | — | — | — | ||||||||||||||
Interest expense | (1 | ) | — | (2 | ) | — | — | |||||||||||||
Receivable related to transfer of tax losses to: | ||||||||||||||||||||
Carter Holt Harvey Limited | — | 5 | — | 5 | 5 | |||||||||||||||
CFC Tax Liability | ||||||||||||||||||||
BPC Finance (N.Z.) Limited | — | — | (11 | ) | (3 | ) | (4 | ) | ||||||||||||
Repayments | — | (11 | ) | — | — | — | ||||||||||||||
Nerva Investments Limited | — | — | (9 | ) | — | — | ||||||||||||||
Repayments | — | (11 | ) | — | — | — | ||||||||||||||
Rank Group Investments Limited | — | — | (1 | ) | (2 | ) | (2 | ) |
(a) | The advance due to Packaging Holdings Limited is non-interest bearing, unsecured and repayable on demand. | |
(b) | All transactions with joint ventures are settled in cash. Sales of goods and services are negotiated on a cost-plus basis allowing a margin ranging from 3% to 6%. All amounts are unsecured, non-interest bearing and repayable on demand. | |
(c) | Represents certain costs paid by Rank Group Limited on behalf of the Group that were subsequently recharged to the Group. These costs are primarily related to the Group’s financing and acquisition activities. | |
(d) | The loan receivable from Rank Group Limited accrues interest at a rate based on the average 90 day New Zealand bank bill rate, set quarterly, plus a margin of 3.25%. Interest is only charged or accrued if demanded by the lender. During the period ended December 31, 2011, interest was charged at 5.90% to |
F-133
Table of Contents
30. | Related parties (continued) |
6.25% (2010: 5.98% to 6.47%). The advance is unsecured and repayable on demand. This loan is subordinated on terms such that no payments can be made until the obligations under a senior secured credit facility of Rank Group Limited are repaid in full. | ||
(e) | On August 23, 2011, the Group borrowed the Euro equivalent of $25 million from Reynolds Treasury (NZ) Limited. The loan bears interest at the greater of 2% and the 3 month EURIBOR rate plus 4.875%. The loan is unsecured and the repayment date will be agreed between the parties. | |
(f) | On May 4, 2010, the Group acquired the Whakatane Mill for a purchase price of $48 million, being the fair value of the net assets at the date purchased, from Carter Holt Harvey Limited (“CHHL”). The consideration paid to the seller of the assets was subject to certain post-closing adjustments relating to the closing net working capital, reimbursable wages and other stub period adjustments. The post-closing adjustments resulted in CHHL owing the Group an amount of $2 million which was paid during the period ended December 31, 2010. | |
(g) | On April 29, 2010, Blue Ridge Paper Products Inc. sold land and buildings in Richmond to BPC United States Inc. The consideration paid was the net book value of the assets at the date of sale, being $3 million settled at the date of sale. |
31. | Group entities |
Voting | ||||||||||||||||
Reporting | Country of | Ownership interest (%) | Interest | |||||||||||||
Date | incorporation | 2011 | 2010 | (%) 2011 | ||||||||||||
Alusud Argentina S.R.L | Dec-31 | Argentina | 100 | 100 | 100 | |||||||||||
Graham Packaging Argentina S.A.(a) | Dec-31 | Argentina | 100 | — | 100 | |||||||||||
Graham Packaging San Martin S.A.(a) | Dec-31 | Argentina | 100 | — | 100 | |||||||||||
Lido Plast San Luis S.A.(a) | Dec-31 | Argentina | 100 | — | 100 | |||||||||||
SIG Combibloc Argentina S.R.L | Dec-31 | Argentina | 100 | 100 | 100 | |||||||||||
Whakatane Mill Australia Pty Limited | Dec-31 | Australia | 100 | 100 | 100 | |||||||||||
SIG Austria Holding GmbH | Dec-31 | Austria | 100 | 100 | 100 | |||||||||||
SIG Combibloc GmbH | Dec-31 | Austria | 100 | 100 | 100 | |||||||||||
SIG Combibloc GmbH & Co. KG | Dec-31 | Austria | 100 | 100 | 100 | |||||||||||
Gulf Closures W.L.L.(b) | Dec-31 | Bahrain | 49 | 49 | 49 | |||||||||||
Graham Packaging Belgium N.V.(a) | Dec-31 | Belgium | 100 | — | 100 | |||||||||||
Graham Packaging Lummen N.V.(a) | Dec-31 | Belgium | 100 | — | 100 | |||||||||||
Closure Systems International (Brazil) Sistemas de Vedacao Ltda. | Dec-31 | Brazil | 100 | 100 | 100 | |||||||||||
Graham Packaging do Brasil Indústria e Comércio Ltda.(a) | Dec-31 | Brazil | 100 | — | 100 | |||||||||||
Graham Packaging Paraná Ltda.(a) | Dec-31 | Brazil | 100 | — | 100 | |||||||||||
Resin Rio Comercio Ltda.(a) | Dec-31 | Brazil | 100 | — | 100 | |||||||||||
SIG Beverages Brasil Ltda. | Dec-31 | Brazil | 100 | 100 | 100 | |||||||||||
SIG Combibloc do Brasil Ltda. | Dec-31 | Brazil | 100 | 100 | 100 | |||||||||||
CSI Latin American Holdings Corporation | Dec-31 | British Virgin Islands | 100 | 100 | 100 | |||||||||||
Reynolds Consumer Products Bulgaria EOOD | Dec-31 | Bulgaria | 100 | 100 | 100 | |||||||||||
798795 Ontario Limited(c) | Dec-31 | Canada | — | 100 | — | |||||||||||
Closure Systems International (Canada) Limited(c) | Dec-31 | Canada | — | 100 | — | |||||||||||
Conference Cup Ltd.(d) | Dec-31 | Canada | 100 | — | 100 | |||||||||||
Dopaco Canada, Inc.(d) | Dec-31 | Canada | 100 | — | 100 | |||||||||||
Evergreen Packaging Canada Limited | Dec-31 | Canada | 100 | 100 | 100 | |||||||||||
Garven Incorporated(d) | Dec-31 | Canada | 100 | — | 100 |
F-134
Table of Contents
31. | Group entities (continued) |
Voting | ||||||||||||||||
Reporting | Country of | Ownership interest (%) | Interest | |||||||||||||
Date | incorporation | 2011 | 2010 | (%) 2011 | ||||||||||||
Graham Packaging Canada Limited(a) | Dec-31 | Canada | 100 | — | 100 | |||||||||||
Newspring Canada, Inc.(c) | Dec-31 | Canada | — | 100 | — | |||||||||||
Pactiv Canada, Inc.(c) | Dec-31 | Canada | — | 100 | — | |||||||||||
Pactiv Canada, Inc.(e) | Dec-31 | Canada | 100 | — | 100 | |||||||||||
Reynolds Food Packaging Canada Inc.(c) | Dec-31 | Canada | — | 100 | — | |||||||||||
Crystal Insurance Comp. Ltd. | Dec-31 | Channel Islands | 100 | 100 | 100 | |||||||||||
SIG Asset Holdings Limited | Dec-31 | Channel Islands | 100 | 100 | 100 | |||||||||||
Alusud Embalajes Chile Ltda. | Dec-31 | Chile | 100 | 100 | 100 | |||||||||||
SIG Combibloc Chile Limitada | Dec-31 | Chile | 100 | 100 | 100 | |||||||||||
Closure Systems International (Guangzhou) Limited | Dec-31 | China | 100 | 100 | 100 | |||||||||||
Closure Systems International (Wuhan) Limited | Dec-31 | China | 100 | 100 | 100 | |||||||||||
CSI Closures Systems (Hangzhou) Co., Ltd. | Dec-31 | China | 100 | 100 | 100 | |||||||||||
CSI Closures Systems (Tianjin) Co., Ltd. | Dec-31 | China | 100 | 100 | 100 | |||||||||||
Dongguan Pactiv Packaging Co., Ltd | Dec-31 | China | 51 | 51 | 51 | |||||||||||
Evergreen Packaging (Shanghai) Co., Limited | Dec-31 | China | 100 | 100 | 100 | |||||||||||
Graham Packaging (Guangzhou) Co. Ltd.(a) | Dec-31 | China | 100 | — | 100 | |||||||||||
Graham Packaging Trading (Shanghai) Co. Ltd.(a) | Dec-31 | China | 100 | — | 100 | |||||||||||
Reynolds Metals (Shanghai) Ltd. | Dec-31 | China | 100 | 100 | 100 | |||||||||||
SIG Combibloc (Suzhou) Co. Ltd. | Dec-31 | China | 100 | 100 | 100 | |||||||||||
SIG Combibloc Packaging Technology Services (Shanghai) Co. Ltd. (In liquidation) | Dec-31 | China | 100 | 100 | 100 | |||||||||||
Zhejing Zhongbao Packaging Co., Ltd | Dec-31 | China | 62.5 | 62.5 | 62.5 | |||||||||||
Alusud Embalajes Colombia Ltda. | Dec-31 | Colombia | 100 | 100 | 100 | |||||||||||
CSI Closure Systems Manufacturing do Centro America, Sociedad de Responsabilidad Limitada | Dec-31 | Costa Rica | 100 | 100 | 100 | |||||||||||
SIG Combibloc s.r.o | Dec-31 | Czech Republic | 100 | 100 | 100 | |||||||||||
Closure Systems International (Egypt) LLC | Dec-31 | Egypt | 100 | 100 | 100 | |||||||||||
Evergreen Packaging de El Salvador S.A. de C.V. | Dec-31 | El Salvador | 100 | 100 | 100 | |||||||||||
Graham Packaging Company OY(a) | Dec-31 | Finland | 100 | — | 100 | |||||||||||
Graham Packaging Europe SNC(a) | Dec-31 | France | 100 | — | 100 | |||||||||||
Graham Packaging France S.A.S.(a) | Dec-31 | France | 100 | — | 100 | |||||||||||
Graham Packaging Normandy S.a.r.l.(a) | Dec-31 | France | 100 | — | 100 | |||||||||||
Graham Packaging Villecomtal S.a.r.l.(a) | Dec-31 | France | 100 | — | 100 | |||||||||||
SIG Combibloc S.a.r.l | Dec-31 | France | 100 | 100 | 100 | |||||||||||
Closure Systems International Deutschland GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
Closure Systems International Holdings (Germany) GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
Omni-Pac Ekco Gmbh Verpackungsmittel | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
Omni-Pac Gmbh Verpackungsmittel | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
Pactiv Deutschland Holdinggesellschaft mbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
Pactiv Forest Products GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
Pactiv Hamburg Holdings GmbH(f) | Dec-31 | Germany | — | 100 | — | |||||||||||
SIG Beverages Germany GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
SIG Combibloc GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
SIG Combibloc Holding GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
SIG Combibloc Systems GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
SIG Combibloc Zerspanungstechnik GmbH | Dec-31 | Germany | 100 | 100 | 100 |
F-135
Table of Contents
31. | Group entities (continued) |
Voting | ||||||||||||||||
Reporting | Country of | Ownership interest (%) | Interest | |||||||||||||
Date | incorporation | 2011 | 2010 | (%) 2011 | ||||||||||||
SIG Euro Holding AG & Co. KGaA | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
SIG Information Technology GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
SIG International Services GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
SIG Beteiligungs GmbH (formerly SIG Vietnam Beteiligungs GmbH)(g) | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
Closure Systems International (Hong Kong) Limited | Dec-31 | Hong Kong | 100 | 100 | 100 | |||||||||||
Evergreen Packaging (Hong Kong) Limited | Dec-31 | Hong Kong | 100 | 100 | 100 | |||||||||||
Graham Packaging Asia Limited(a) | Dec-31 | Hong Kong | 100 | — | 100 | |||||||||||
Roots Investment Holding Private Limited(a) | Dec-31 | Hong Kong | 100 | — | 100 | |||||||||||
SIG Combibloc Limited | Dec-31 | Hong Kong | 100 | 100 | 100 | |||||||||||
Closure Systems International Holdings (Hungary) Kft.(h) | Dec-31 | Hungary | — | 100 | — | |||||||||||
CSI Hungary Manufacturing and Trading Limited Liability Company | Dec-31 | Hungary | 100 | 100 | 100 | |||||||||||
SIG Combibloc Kft. | Dec-31 | Hungary | 100 | 100 | 100 | |||||||||||
Closure Systems International(I) Private Limited | Mar-31 | India | 100 | 100 | 100 | |||||||||||
SIG Beverage Machinery and Systems (India) Pvt. Ltd. (in liquidation) | Dec-31 | India | 100 | 100 | 100 | |||||||||||
PT. Graham Packaging Indonesia(a) | Dec-31 | Indonesia | 100 | — | 100 | |||||||||||
Ha’Lakoach He’Neeman H’Sheeshim Ou’Shenayim Ltd. | Dec-31 | Israel | 100 | 100 | 100 | |||||||||||
Graham Packaging Company Italia S.r.l.(a) | Dec-31 | Italy | 100 | — | 100 | |||||||||||
SIG Combibloc S.r.l | Dec-31 | Italy | 100 | 100 | 100 | |||||||||||
S.I.P. S.r.l. Societa Imballaggi Plastici S.r.l. (in liquidation)(a) | Dec-31 | Italy | 100 | — | 100 | |||||||||||
Closure Systems International Holdings (Japan) KK | Dec-31 | Japan | 100 | 100 | 100 | |||||||||||
Closure Systems International Japan, Limited | Dec-31 | Japan | 100 | 100 | 100 | |||||||||||
Graham Packaging Japan Godo Kaisha(a) | Dec-31 | Japan | 100 | — | 100 | |||||||||||
Closure Systems International Holdings (Korea), Ltd. | Dec-31 | Korea | 100 | 100 | 100 | |||||||||||
Evergreen Packaging Korea Limited | Dec-31 | Korea | 100 | 100 | 100 | |||||||||||
SIG Combibloc Korea Ltd. | Dec-31 | Korea | 100 | 100 | 100 | |||||||||||
Beverage Packaging Factoring (Luxembourg) S.à r.l.(i) | Dec-31 | Luxembourg | 100 | — | 100 | |||||||||||
Beverage Packaging Holdings (Luxembourg) I S.A. | Dec-31 | Luxembourg | 100 | 100 | 100 | |||||||||||
Beverage Packaging Holdings (Luxembourg) II S.A. | Dec-31 | Luxembourg | 100 | 100 | 100 | |||||||||||
Beverage Packaging Holdings (Luxembourg) III S.à r.l | Dec-31 | Luxembourg | 100 | 100 | 100 | |||||||||||
Beverage Packaging Holdings (Luxembourg) IV S.à r.l.(i) | Dec-31 | Luxembourg | 100 | — | 100 | |||||||||||
Evergreen Packaging (Luxembourg) S.à r.l | Dec-31 | Luxembourg | 100 | 100 | 100 | |||||||||||
Graham Packaging European Holdings (Luxembourg) S.à r.l.(j) | Dec-31 | Luxembourg | 100 | — | 100 | |||||||||||
Graham Packaging European Holdings (Luxembourg) I S.à r.l.(j) | Dec-31 | Luxembourg | 100 | — | 100 | |||||||||||
Reynolds Group Issuer (Luxembourg) S.A. | Dec-31 | Luxembourg | 100 | 100 | 100 | |||||||||||
SIG Finance (Luxembourg) S.à r.l. (in liquidation)(k) | Dec-31 | Luxembourg | — | 100 | — | |||||||||||
Asesores y Consultores Graham, S. de R.L. de C.V.(a) | Dec-31 | Mexico | 100 | — | 100 | |||||||||||
Bienes Industriales del Norte, S.A. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
CSI En Ensenada, S. de R.L. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
CSI En Saltillo, S. de R.L. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
CSI Tecniservicio, S. de R.L. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 |
F-136
Table of Contents
31. | Group entities (continued) |
Voting | ||||||||||||||||
Reporting | Country of | Ownership interest (%) | Interest | |||||||||||||
Date | incorporation | 2011 | 2010 | (%) 2011 | ||||||||||||
Evergreen Packaging Mexico, S. de R.L. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Graham Packaging Plastic Products de Mexico S. de. R.L. de C.V.(a) | Dec-31 | Mexico | 100 | — | 100 | |||||||||||
Grupo Corporativo Jaguar, S.A. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Grupo CSI de México, S. de R.L. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Maxpack, S. de R.L. de C.V.(m) | Dec-31 | Mexico | — | 100 | — | |||||||||||
Middle America M.A., S.A. de C.V. (in liquidation) | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Pactiv Foodservice Mexico S. de R.L. de C.V. (formerly Central de Bolsas S. de R.L. de C.V.)(l) | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Pactiv Mexico, S. de R.L. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Pactiv North American Holdings, S. de R.L. de C.V. (formerly Pactiv North American Holdings LLC)(u) | Dec-31 | Mexico | — | 100 | — | |||||||||||
Reynolds Metals Company de Mexico, S. de R.L. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Servicio Terrestre Jaguar, S.A. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Servicios Graham Packaging, S. de. R.L. de C.V.(a) | Dec-31 | Mexico | 100 | — | 100 | |||||||||||
Servicios Industriales Jaguar, S.A. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Servicios Integrales de Operacion, S.A. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
SIG Combibloc México, S.A. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
SIG Simonazzi México, S.A. de C.V. (in liquidation) | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Tecnicos de Tapas Innovativas, S.A. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Closures Systems International Nepal Private Limited | Jul-31 | Nepal | 76 | 76 | 76 | |||||||||||
Beverage Packaging Holdings (Netherlands) B.V | Dec-31 | Netherlands | 100 | 100 | 100 | |||||||||||
Closure Systems International B.V | Dec-31 | Netherlands | 100 | 100 | 100 | |||||||||||
Evergreen Packaging International B.V | Dec-31 | Netherlands | 100 | 100 | 100 | |||||||||||
Graham Packaging Company B.V.(a) | Dec-31 | Netherlands | 100 | — | 100 | |||||||||||
Graham Packaging Holdings B.V.(a) | Dec-31 | Netherlands | 100 | — | 100 | |||||||||||
Graham Packaging Zoetermeer B.V.(a) | Dec-31 | Netherlands | 100 | — | 100 | |||||||||||
Pactiv Europe B.V | Dec-31 | Netherlands | 100 | 100 | 100 | |||||||||||
Reynolds Consumer Products International B.V | Dec-31 | Netherlands | 100 | 100 | 100 | |||||||||||
Reynolds Packaging International B.V | Dec-31 | Netherlands | 100 | 100 | 100 | |||||||||||
SIG Combibloc B.V | Dec-31 | Netherlands | 100 | 100 | 100 | |||||||||||
Whakatane Mill Limited | Dec-31 | New Zealand | 100 | 100 | 100 | |||||||||||
Envases Panama, S.A.(n) | Dec-31 | Panama | — | 100 | — | |||||||||||
Alusud Peru S.A. | Dec-31 | Peru | 100 | 100 | 100 | |||||||||||
Closure Systems International (Philippines), Inc. | Dec-31 | Philippines | 100 | 100 | 100 | |||||||||||
Graham Packaging Poland SP. Z.O.O.(a) | Dec-31 | Poland | 100 | — | 100 | |||||||||||
Omni Pac Poland SP. Z.O.O | Dec-31 | Poland | 100 | 100 | 100 | |||||||||||
SIG Combibloc SP. Z.O.O | Dec-31 | Poland | 100 | 100 | 100 | |||||||||||
CSI Vostok Limited Liability Company | Dec-31 | Russia | 100 | 100 | 100 | |||||||||||
OOO SIG Combibloc | Dec-31 | Russia | 100 | 100 | 100 | |||||||||||
Pactiv Asia Pte Ltd | Dec-31 | Singapore | 100 | 100 | 100 | |||||||||||
Closure Systems International España, S.L.U | Dec-31 | Spain | 100 | 100 | 100 | |||||||||||
Closure Systems International Holdings (Spain), S.A. | Dec-31 | Spain | 100 | 100 | 100 | |||||||||||
Graham Packaging Iberica S.L.(a) | Dec-31 | Spain | 100 | — | 100 | |||||||||||
Reynolds Food Packaging Spain, S.L.U | Dec-31 | Spain | 100 | 100 | 100 | |||||||||||
SIG Combibloc S.A. | Dec-31 | Spain | 100 | 100 | 100 |
F-137
Table of Contents
31. | Group entities (continued) |
Voting | ||||||||||||||||
Reporting | Country of | Ownership interest (%) | Interest | |||||||||||||
Date | incorporation | 2011 | 2010 | (%) 2011 | ||||||||||||
SIG Combibloc AB | Dec-31 | Sweden | 100 | 100 | 100 | |||||||||||
SIG allCap AG | Dec-31 | Switzerland | 100 | 100 | 100 | |||||||||||
SIG Combibloc Procurement AG | Dec-31 | Switzerland | 100 | 100 | 100 | |||||||||||
SIG Combibloc (Schweiz) AG | Dec-31 | Switzerland | 100 | 100 | 100 | |||||||||||
SIG Combibloc Group AG | Dec-31 | Switzerland | 100 | 100 | 100 | |||||||||||
SIG Reinag AG | Dec-31 | Switzerland | 100 | 100 | 100 | |||||||||||
SIG Schweizerische Industrie-Gesellschaft AG | Dec-31 | Switzerland | 100 | 100 | 100 | |||||||||||
SIG Technology AG | Dec-31 | Switzerland | 100 | 100 | 100 | |||||||||||
Evergreen Packaging (Taiwan) Co. Limited | Dec-31 | Taiwan | 100 | 100 | 100 | |||||||||||
SIG Combibloc Taiwan Ltd. | Dec-31 | Taiwan | 100 | 100 | 100 | |||||||||||
SIG Combibloc Ltd. | Dec-31 | Thailand | 100 | 100 | 100 | |||||||||||
Closure Systems International Plastik Ithalat Ihracat Sanayi Ve Ticaret Limited Sirketi | Dec-31 | Turkey | 100 | 100 | 100 | |||||||||||
Graham Plastpak Plastik Ambalaj Sanayi A.S.(a) | Dec-31 | Turkey | 100 | — | 100 | |||||||||||
SIG Combibloc Paketleme Ve Ticaret Limited Sirketi | Dec-31 | Turkey | 100 | 100 | 100 | |||||||||||
Alpha Products (Bristol) Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Closure Systems International (UK) Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Graham Packaging European Services Limited(a) | Dec-31 | United Kingdom | 100 | — | 100 | |||||||||||
Graham Packaging Plastics Limited(a) | Dec-31 | United Kingdom | 100 | — | 100 | |||||||||||
Graham Packaging U.K. Limited(a) | Dec-31 | United Kingdom | 100 | — | 100 | |||||||||||
IVEX Holdings, Ltd. | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
J. & W. Baldwin (Holdings) Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Kama Europe Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Omni-Pac U.K. Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Pactiv (Caerphilly) Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Pactiv (Films) Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Pactiv (Stanley) Limited (in liquidation) | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Pactiv Limited (in liquidation) | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Reynolds Consumer Products (UK) Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Reynolds Subco (UK) Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
SIG Combibloc Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
SIG Holdings (UK) Ltd. | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
The Baldwin Group Ltd. | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Baker’s Choice Products, Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
BCP/Graham Holdings L.L.C.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Blue Ridge Holding Corp. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Blue Ridge Paper Products Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
BRPP, LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Bucephalas Acquisition Corp.(o) | Dec-31 | U.S.A. | — | — | — | |||||||||||
Closure Systems International Americas, Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Closure Systems International Holdings Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Closure Systems International Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Closure Systems International Packaging Machinery Inc. (formerly Reynolds Packaging Machinery Inc.)(z) | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Closure Systems Mexico Holdings LLC | Dec-31 | U.S.A. | 100 | 100 | 100 |
F-138
Table of Contents
31.�� | Group entities (continued) |
Voting | ||||||||||||||||
Reporting | Country of | Ownership interest (%) | Interest | |||||||||||||
Date | incorporation | 2011 | 2010 | (%) 2011 | ||||||||||||
Coast-Packaging Company (California General Partnership)(b) | Dec-31 | U.S.A. | 50 | 50 | 50 | |||||||||||
CSI Mexico LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
CSI Sales & Technical Services Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Dopaco, Inc.(p) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Evergreen Packaging Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Evergreen Packaging International (US) Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Evergreen Packaging USA Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
GPACSUB LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
GPC Capital Corp. I(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
GPC Capital Corp. II(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
GPC Holdings LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
GPC Merger LLC(a)(q) | Dec-31 | U.S.A. | — | — | — | |||||||||||
GPC Opco GP LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
GPC Sub GP LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Acquisition Corporation(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Comerc USA LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Company Europe LLC(r) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Company Inc.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Company L.P.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Controllers USA LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging France Partners(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging GP Acquisition LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Holdings Company(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging International Plastics Products Inc.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Latin America LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging LC, L.P.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Leasing USA LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging LP Acquisition LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Minster LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging PET Technologies Inc.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Plastic Products Inc.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Poland L.P.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging PX Company(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging PX Holding Corporation(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging PX, LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Regioplast STS Inc.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Technological Specialties LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging West Jordan, LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Recycling Company L.P.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Newspring Industrial Corp. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Pactiv Germany Holdings Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Pactiv International Holdings Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Pactiv LLC (formerly Pactiv Corporation)(s) | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Pactiv Factoring LLC | Dec-31 | U.S.A. | 100 | 100 | 100 |
F-139
Table of Contents
31. | Group entities (continued) |
Voting | ||||||||||||||||
Reporting | Country of | Ownership interest (%) | Interest | |||||||||||||
Date | incorporation | 2011 | 2010 | (%) 2011 | ||||||||||||
Pactiv Management Company LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Pactiv NA II LLC(t) | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Pactiv Retirement Administration LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Pactiv RSA LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
PCA West Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Prairie Packaging, Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
PWP Holdings, Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
PWP Industries, Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
RenPac Holdings Inc.(v) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Reynolds Consumer Products Holdings LLC (formerly Reynolds Consumer Products Holdings Inc.)(w) | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Consumer Products, Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Flexible Packaging Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Foil Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Food Packaging LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Group Holdings Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Group Issuer Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Group Issuer LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Manufacturing, Inc.(x) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Reynolds Packaging Holdings LLC (formerly Reynolds Packaging Inc.)(y) | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Packaging Kama Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Packaging LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Services Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
RGHL US Escrow II Inc.(aa) | Dec-31 | U.S.A. | — | — | — | |||||||||||
RGHL US Escrow II LLC(cc) | Dec-31 | U.S.A. | — | — | — | |||||||||||
RGHL US Escrow Holdings II Inc.(bb) | Dec-31 | U.S.A. | — | — | — | |||||||||||
SIG Combibloc Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
SIG Holding USA LLC (formerly SIG Holding USA, Inc.)(dd) | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Southern Plastics, Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
The Corinth and Counce Railroad Company(ee) | Dec-31 | U.S.A. | — | 100 | — | |||||||||||
Ultra Pac, Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Union Packaging LLC(p)(ff) | Dec-31 | U.S.A. | — | — | — | |||||||||||
Alusud Venezuela S.A. | Dec-31 | Venezuela | 100 | 100 | 100 | |||||||||||
Graham Packaging Plasticos de Venezuela C.A.(a) | Dec-31 | Venezuela | 100 | — | 100 | |||||||||||
SIG Vietnam Ltd. | Dec-31 | Vietnam | 100 | 100 | 100 |
(a) | Acquired as part of the Graham Packaging Acquisition on September 8, 2011. | |
(b) | The Group has control as it has the power to govern the financial and operating policies of the entity. | |
(c) | Amalgamated into a “new” Pactiv Canada Inc. on July 1, 2011. | |
(d) | Acquired as part of the Dopaco Acquisition on May 2, 2011 by Reynolds Food Packaging Canada Inc. | |
(e) | Incorporated on July 1, 2011. | |
(f) | Merged with SIG Beteiligungs GmbH on September 15, 2011. |
F-140
Table of Contents
31. | Group entities (continued) |
(g) | Changed name to SIG Beteiligungs GmbH on September 15, 2011. | |
(h) | Merged into CSI Hungary Manufacturing and Trading Limited Liability Company on December 31, 2011. | |
(i) | Incorporated on December 21, 2011. | |
(j) | Incorporated on December 20, 2011. | |
(k) | Liquidation was concluded on January 18, 2011 and the company subsequently deregistered. | |
(l) | Changed name to Pactiv Foodservice Mexico, S. de R.L. de C.V. on September 27, 2011. | |
(m) | Merged into Pactiv Foodservice Mexico, S. de R.L. de C.V. on December 31, 2011. | |
(n) | Dissolved on February 11, 2011. | |
(o) | Incorporated on June 13, 2011, and subsequently merged into Graham Packaging Company Inc. on September 8, 2011. | |
(p) | Acquired as part of the Dopaco Acquisition on May 2, 2011 by Pactiv Corporation, now Pactiv LLC. | |
(q) | Merged into Graham Packaging Holdings Company on September 12, 2011. | |
(r) | Incorporated on December 13, 2011. | |
(s) | Converted to a Delaware limited liability company on December 31, 2011 becoming Pactiv LLC. | |
(t) | Incorporated on February 8, 2011. | |
(u) | Redomiciled from U.S.A. to Mexico and transformed to a Mexican company as a “S. de R.L. de C.V.”, following which Pactiv North American Holdings, S. de R.L. de C.V. and Central de Bolsas, S. de R.L. de C.V. merged, with the latter being the surviving entity. The merger was effective March 29, 2011. | |
(v) | Incorporated on September 29, 2011. | |
(w) | Converted to a Delaware limited liability company on December 31, 2011 becoming Reynolds Consumer Products Holdings LLC. | |
(x) | Incorporated on September 14, 2011. | |
(y) | Converted to a Delaware limited liability company on December 31, 2011 becoming Reynolds Packaging Holdings LLC. | |
(z) | Changed name to Closure Systems International Packaging Machinery Inc. on March 2, 2011. | |
(aa) | Incorporated on July 7, 2011 and subsequently merged into Reynolds Group Issuer Inc. on September 8, 2011. | |
(bb) | Incorporated on July 7, 2011 and subsequently merged into Reynolds Group Holdings Inc. on September 8, 2011. | |
(cc) | Incorporated on July 7, 2011 and subsequently merged into Reynolds Group Issuer LLC on September 8, 2011. | |
(dd) | Converted to a Delaware limited liability company on December 31, 2011 becoming SIG Holding USA, LLC. | |
(ee) | Dissolved on December 6, 2011. | |
(ff) | Sold on May 18, 2011. |
32. | Business combinations under common control |
F-141
Table of Contents
32. | Business combinations under common control (continued) |
Reynolds | ||||||||||||
foodservice | ||||||||||||
Evergreen | packaging | Total | ||||||||||
(In $ million) | ||||||||||||
Total consideration* | 1,612 | 342 | 1,954 | |||||||||
Net book value of share capital of the acquired businesses | (713 | ) | (193 | ) | (906 | ) | ||||||
Difference between total consideration and net book value of share capital of acquired businesses** | 899 | 149 | 1,048 | |||||||||
Reynolds | ||||||||||||
consumer | ||||||||||||
Closures | products | Total | ||||||||||
(In $ million) | ||||||||||||
Total consideration* | 708 | 984 | 1,692 | |||||||||
Net book value of share capital of the acquired businesses | (467 | ) | (641 | ) | (1,108 | ) | ||||||
Difference between total consideration and net book value of share capital of the acquired businesses** | 241 | 343 | 584 | |||||||||
* | The Group has accounted for the acquisitions under the principles of common control. As a result, the cash acquired as part of the acquisitions is already included in the Group’s cash balance and does not form part of the net cash outflow. Further, the results of operations of the businesses acquired are included in the statements of comprehensive income from January 31, 2007 for Evergreen, and from February 29, 2008 for the Closures, Reynolds consumer products, and Reynolds foodservice packaging businesses. | |
** | In accordance with the Group’s accounting policy for acquisitions under common control, the difference between the share capital of the acquired businesses and the consideration paid (which represented the fair value) has been recognized directly in equity as part of other reserves. Differences in the consideration paid at the date of the legal acquisition by the Group of these businesses and those amounts paid when originally acquired by entities under the common control of the ultimate shareholder reflect changes in the relative fair value. The changes in fair value of the net assets acquired plus debt issued from the original purchase price relate to indebtedness assumed as well as changes in the underlying value of the equity of the business. The change in the underlying value of the business relates to the realization of the cost savings initiatives and operational synergies combined with improvements in industry and general market conditions. |
F-142
Table of Contents
33. | Business combinations |
Provisional | ||||||||||||
Provisional values | Measurement | values as of | ||||||||||
recognized on | period | December 31, | ||||||||||
September 8, 2011(a) | adjustments(b) | 2011(c) | ||||||||||
(In $ million) | ||||||||||||
Cash and cash equivalents | 146 | — | 146 | |||||||||
Trade and other receivables* | 338 | — | 338 | |||||||||
Inventories | 300 | — | 300 | |||||||||
Current tax assets* | 3 | 1 | 4 | |||||||||
Assets held for sale* | 7 | — | 7 | |||||||||
Investments in associates and joint ventures | 1 | — | 1 | |||||||||
Deferred tax assets* | 7 | 1 | 8 | |||||||||
Property, plant and equipment* | 1,438 | (37 | ) | 1,401 | ||||||||
Intangible assets (excluding goodwill)* | 1,679 | 695 | 2,374 | |||||||||
Derivative assets | 9 | — | 9 | |||||||||
Other current and non-current assets* | 19 | — | 19 | |||||||||
Trade and other payables* | (694 | ) | 1 | (693 | ) | |||||||
Current tax liabilities* | (10 | ) | (33 | ) | (43 | ) | ||||||
Borrowings | (2,852 | ) | — | (2,852 | ) | |||||||
Deferred tax liabilities* | (405 | ) | (183 | ) | (588 | ) | ||||||
Provisions and employee benefits* | (201 | ) | 2 | (199 | ) | |||||||
Net liabilities acquired | (215 | ) | 447 | 232 | ||||||||
Goodwill on acquisition* | 2,012 | (447 | ) | 1,565 | ||||||||
Net assets acquired | 1,797 | — | 1,797 | |||||||||
Consideration paid in cash | 1,797 | — | 1,797 | |||||||||
Net cash acquired | (146 | ) | — | (146 | ) | |||||||
Net cash outflow | 1,651 | — | 1,651 | |||||||||
* | Value determined on a provisional basis. | |
(a) | Represents the preliminary values of assets, liabilities and contingent liabilities recognized on the acquisition date based on estimated fair values. |
F-143
Table of Contents
33. | Business combinations (continued) |
(b) | The measurement period adjustments predominantly relate to changes in the fair values of separately identifiable intangible assets. Other measurement period adjustments have arisen from changes in the estimated fair values of property, plant and equipment as the Group continues to revise the valuations of these assets with the third party valuation firms. The changes in fair values of the separately identifiable intangible assets and property, plant and equipment resulted in a net increase in deferred tax liabilities. The depreciation and amortization impact of these provisional changes to fair values was recorded during the period ended December 31, 2011. | |
(c) | Represents the provisional allocation of the purchase price as December 31, 2011. Management is in the process of reviewing and finalizing balances. In respect of the preliminary valuations of property, plant and equipment and intangible assets (excluding goodwill), management, with the assistance of third party valuation firms, is in the process of reviewing the preliminary valuation reports for these assets. In respect of the other account balances that continue to be recognized on a provisional basis, management continues to review underlying reconciliations and supporting data in respect of certain components of these account balances. The finalization of these provisional purchase accounting allocations will have implications on the measurement of deferred tax assets and liabilities. Management expects to finalize the purchase price allocations by September 8, 2012. | |
(d) | In connection with the acquisition of the Graham Packaging Group, amounts under an existing income tax receivable agreement with certain pre-IPO shareholders became due and payable. Such amounts which were settled after the date of acquisition are reflected in the statement of cash flows as a financing activity. |
F-144
Table of Contents
33. | Business combinations (continued) |
Estimated | ||||||||
Types of Identifiable Intangible Assets | Fair value | Useful Life | ||||||
(In $ million) | ||||||||
Trade names | 250 | Indefinite | ||||||
Customer relationships | 1,574 | 18 to 22 years | ||||||
Technology | 547 | 10 to 15 years | ||||||
Land use rights | 3 | 43 years | ||||||
2,374 | ||||||||
F-145
Table of Contents
33. | Business combinations (continued) |
Provisional values | Measurement | |||||||||||
recognized on | period | Final purchase | ||||||||||
May 2, 2011(a) | adjustments(b) | price allocation | ||||||||||
(In $ million) | ||||||||||||
Cash and cash equivalents | 3 | — | 3 | |||||||||
Trade and other receivables | 33 | — | 33 | |||||||||
Assets held for sale | 3 | — | 3 | |||||||||
Deferred tax assets | 4 | — | 4 | |||||||||
Inventories | 58 | 1 | 59 | |||||||||
Property, plant and equipment | 152 | (28 | ) | 124 | ||||||||
Intangible assets (excluding goodwill) | 16 | 72 | 88 | |||||||||
Other current and non-current assets | 5 | 1 | 6 | |||||||||
Bank overdrafts | (5 | ) | — | (5 | ) | |||||||
Trade and other payables | (20 | ) | (4 | ) | (24 | ) | ||||||
Deferred tax liabilities | (32 | ) | (8 | ) | (40 | ) | ||||||
Provisions and employee benefits | (24 | ) | (2 | ) | (26 | ) | ||||||
Net assets acquired | 193 | 32 | 225 | |||||||||
Goodwill on acquisition | 205 | (35 | ) | 170 | ||||||||
Net assets acquired | 398 | (3 | ) | 395 | ||||||||
Consideration paid in cash | 398 | (3 | ) | 395 | ||||||||
Bank overdraft acquired | 2 | — | 2 | |||||||||
Net cash outflow | 400 | (3 | ) | 397 | ||||||||
(a) | Represents the preliminary values of assets, liabilities and contingent liabilities recognized on the acquisition date based on estimated fair values. | |
(b) | The measurement period adjustments predominantly relate to finalizing the values of property, plant and equipment and identifiable intangible assets and the associated deferred taxes thereon. Other measurement period adjustments have arisen from the finalization of reviews of the balance sheet reconciliations as of the date of acquisition. The depreciation and amortization impact from these provisional changes to fair values had been recognized during the period ended December 31, 2011. |
F-146
Table of Contents
33. | Business combinations (continued) |
Estimated | ||||||||
Types of Identifiable Intangible Assets | Fair Value | Useful Life | ||||||
(In $ million) | ||||||||
Customer relationships | 77 | 9 to 14 years | ||||||
Trade names | 6 | 5 years | ||||||
Patents | 4 | 10 years | ||||||
Emission reduction credit | 1 | Indefinite | ||||||
88 | ||||||||
F-147
Table of Contents
33. | Business combinations (continued) |
Recognized | ||||
values on | ||||
acquisition | ||||
(In $ million) | ||||
Cash and cash equivalents, net of bank overdrafts | 91 | |||
Trade and other receivables | 472 | |||
Current tax assets | 49 | |||
Deferred tax assets | 27 | |||
Inventories | 547 | |||
Property, plant and equipment | 1,429 | |||
Intangible assets (excluding goodwill) | 2,715 | |||
Other current and non-current assets | 60 | |||
Trade and other payables | (418 | ) | ||
Borrowings | (1,485 | ) | ||
Deferred tax liabilities | (877 | ) | ||
Provisions and employee benefits | (1,071 | ) | ||
Net assets acquired | 1,539 | |||
Non-controlling interests | (18 | ) | ||
Goodwill on acquisition | 2,931 | |||
Net assets acquired | 4,452 | |||
Consideration paid in cash | 4,452 | |||
Net cash acquired | (91 | ) | ||
Net cash flow | 4,361 | |||
F-148
Table of Contents
33. | Business combinations (continued) |
Estimated | ||||||||
Types of Identifiable Intangible Assets | Fair Value | Useful Life | ||||||
(In $ million) | ||||||||
Trade names - indefinite life | 1,075 | Indefinite | ||||||
Trade names - definite life | 39 | 5 years | ||||||
Customer relationships | 1,321 | 20 years | ||||||
Technology | 188 | 7.5 years | ||||||
Permits | 88 | Indefinite | ||||||
Favorable leasehold | 4 | 3 to 8 years | ||||||
2,715 | ||||||||
F-149
Table of Contents
33. | Business combinations (continued) |
Recognized | ||||
values on | ||||
acquisition | ||||
(In $ million) | ||||
Cash and cash equivalents | 11 | |||
Trade and other receivables | 3 | |||
Inventories | 10 | |||
Deferred tax assets | 11 | |||
Property, plant and equipment | 14 | |||
Intangible assets (excluding goodwill) | 4 | |||
Trade and other payables | (7 | ) | ||
Net assets acquired | 46 | |||
Difference between net assets acquired and consideration paid | (10 | ) | ||
Consideration paid, settled in cash | 36 | |||
Cash acquired | (11 | ) | ||
Net cash outflow | 25 | |||
34. | Operating leases |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Less than one year | 111 | 69 | ||||||
Between 1 and 5 years | 247 | 146 | ||||||
More than 5 years | 83 | 79 | ||||||
Total | 441 | 294 | ||||||
F-150
Table of Contents
34. | Operating leases (continued) |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Less than one year | 12 | 13 | ||||||
Between 1 and 5 years | 27 | 31 | ||||||
More than 5 years | 2 | 3 | ||||||
Total | 41 | 47 | ||||||
35. | Capital commitments |
36. | Contingencies |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Contingent liabilities | 19 | 31 |
37. | Condensed consolidating guarantor financial information |
F-151
Table of Contents
37. | Condensed consolidating guarantor financial information (continued) |
F-152
Table of Contents
37. | Condensed consolidating guarantor financial information (continued) |
For the Period Ended December 31, 2011
Other | Non- | Adjustments | ||||||||||||||||||||||
guarantor | guarantor | and | ||||||||||||||||||||||
Parent | Issuers | entities | entities | eliminations | Consolidated | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Revenue | — | — | 10,921 | 1,178 | (310 | ) | 11,789 | |||||||||||||||||
Cost of sales | — | — | (9,034 | ) | (1,001 | ) | 310 | (9,725 | ) | |||||||||||||||
Gross profit | — | — | 1,887 | 177 | — | 2,064 | ||||||||||||||||||
Other income, other expenses and share of equity method earnings, net of income tax | (427 | ) | — | (123 | ) | (18 | ) | 404 | (164 | ) | ||||||||||||||
Selling, marketing and distribution expenses | — | — | (306 | ) | (41 | ) | — | (347 | ) | |||||||||||||||
General and administration expenses | (2 | ) | — | (584 | ) | (42 | ) | — | (628 | ) | ||||||||||||||
Profit (loss) from operating activities (“EBIT”) | (429 | ) | — | 874 | 76 | 404 | 925 | |||||||||||||||||
Financial income | 16 | 695 | 9 | 113 | (811 | ) | 22 | |||||||||||||||||
Financial expenses | — | (728 | ) | (1,373 | ) | (130 | ) | 811 | (1,420 | ) | ||||||||||||||
Net financial income (expense) | 16 | (33 | ) | (1,364 | ) | (17 | ) | — | (1,398 | ) | ||||||||||||||
Profit (loss) before income tax | (413 | ) | (33 | ) | (490 | ) | 59 | 404 | (473 | ) | ||||||||||||||
Income tax benefit (expense) | (4 | ) | 13 | 71 | (24 | ) | — | 56 | ||||||||||||||||
Profit (loss) for the period | (417 | ) | (20 | ) | (419 | ) | 35 | 404 | (417 | ) | ||||||||||||||
F-153
Table of Contents
37. | Condensed consolidating guarantor financial information (continued) |
As of December 31, 2011
Other | Non- | Adjustments | ||||||||||||||||||||||
guarantor | guarantor | and | ||||||||||||||||||||||
Parent | Issuers | entities | entities | eliminations | Consolidated | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||
Cash and cash equivalents | — | — | 461 | 136 | — | 597 | ||||||||||||||||||
Trade and other receivables | 5 | — | 1,258 | 243 | — | 1,506 | ||||||||||||||||||
Inventories | — | — | 1,572 | 201 | — | 1,773 | ||||||||||||||||||
Inter-group receivables | — | 234 | — | 33 | (267 | ) | — | |||||||||||||||||
Other assets | — | — | 146 | 32 | — | 178 | ||||||||||||||||||
Total current assets | 5 | 234 | 3,437 | 645 | (267 | ) | 4,054 | |||||||||||||||||
Investments in subsidiaries, associates and joint ventures | — | — | 1,282 | 118 | (1,281 | ) | 119 | |||||||||||||||||
Property, plant and equipment | — | — | 3,887 | 648 | — | 4,535 | ||||||||||||||||||
Investment properties | — | — | 29 | — | — | 29 | ||||||||||||||||||
Intangible assets | — | — | 12,144 | 387 | — | 12,531 | ||||||||||||||||||
Inter-group receivables | 16 | 10,042 | 275 | 1,173 | (11,506 | ) | — | |||||||||||||||||
Other assets | 271 | 116 | 190 | 43 | — | 620 | ||||||||||||||||||
Total non-current assets | 287 | 10,158 | 17,807 | 2,369 | (12,787 | ) | 17,834 | |||||||||||||||||
Total assets | 292 | 10,392 | 21,244 | 3,014 | (13,054 | ) | 21,888 | |||||||||||||||||
Liabilities | ||||||||||||||||||||||||
Trade and other payables | 11 | 236 | 1,256 | 255 | — | 1,758 | ||||||||||||||||||
Borrowings | 1 | — | 503 | 17 | — | 521 | ||||||||||||||||||
Inter-group payables | — | — | 267 | — | (267 | ) | —- | |||||||||||||||||
Other liabilities | 4 | — | 460 | 64 | — | 528 | ||||||||||||||||||
Total current liabilities | 16 | 236 | 2,486 | 336 | (267 | ) | 2,807 | |||||||||||||||||
Borrowings | — | 9,993 | 5,491 | 1,141 | — | 16,625 | ||||||||||||||||||
Inter-group liabilities | 475 | 23 | 11,231 | 252 | (11,981 | ) | — | |||||||||||||||||
Other liabilities | — | — | 2,511 | 122 | — | 2,633 | ||||||||||||||||||
Total non-current liabilities | 475 | 10,016 | 19,233 | 1,515 | (11,981 | ) | 19,258 | |||||||||||||||||
Total liabilities | 491 | 10,252 | 21,719 | 1,851 | (12,248 | ) | 22,065 | |||||||||||||||||
Net assets | (199 | ) | 140 | (475 | ) | 1,163 | (806 | ) | (177 | ) | ||||||||||||||
Equity | ||||||||||||||||||||||||
Equity attributable to equity holder of the Group | (199 | ) | 140 | (475 | ) | 1,163 | (828 | ) | (199 | ) | ||||||||||||||
Non-controlling interests | — | — | — | — | 22 | 22 | ||||||||||||||||||
Total equity (deficit) | (199 | ) | 140 | (475 | ) | 1,163 | (806 | ) | (177 | ) | ||||||||||||||
F-154
Table of Contents
37. | Condensed consolidating guarantor financial information (continued) |
For the Period Ended December 31, 2011
Other | Non- | Adjustments | ||||||||||||||||||||||||||
guarantor | guarantor | and | ||||||||||||||||||||||||||
Parent | Issuers | entities | entities | eliminations | Consolidated | |||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Net cash from (used in) operating activities | — | (547 | ) | 458 | (104 | ) | 636 | 443 | ||||||||||||||||||||
Net cash from (used in) investing activities | — | (3,897 | ) | (2,460 | ) | 121 | 3,734 | (2,502 | ) | |||||||||||||||||||
Included in investing activities: | ||||||||||||||||||||||||||||
Acquisition of property, plant and equipment | — | — | (416 | ) | (95 | ) | — | (511 | ) | |||||||||||||||||||
Proceeds from sale of property, plant and equipment, investment properties, intangible assets and other assets | — | — | 58 | 13 | — | 71 | ||||||||||||||||||||||
Acquisition of intangible assets | — | — | (8 | ) | (1 | ) | — | (9 | ) | |||||||||||||||||||
Acquisition of businesses, net of cash acquired | — | — | (2,048 | ) | — | — | (2,048 | ) | ||||||||||||||||||||
Disposal of businesses, net of cash disposed | — | — | — | — | — | — | ||||||||||||||||||||||
Net related party advances (repayments) | — | (4,427 | ) | (31 | ) | 88 | 4,370 | — | ||||||||||||||||||||
Net cash from (used in) financing activities | — | 4,419 | 1,948 | 9 | (4,370 | ) | 2,006 | |||||||||||||||||||||
Included in financing activities: | ||||||||||||||||||||||||||||
Drawdown of loans and borrowings | — | 4,482 | 4,676 | 13 | — | 9,171 | ||||||||||||||||||||||
Repayment of loans and borrowings | — | — | (6,648 | ) | (4 | ) | (6,652 | ) | ||||||||||||||||||||
Payment of liabilities arising from Graham Packaging Acquisition | — | — | (252 | ) | — | — | (252 | ) | ||||||||||||||||||||
Net related party borrowings | — | 29 | 4,364 | 2 | (4,370 | ) | 25 | |||||||||||||||||||||
Payment of transaction costs | — | (92 | ) | (187 | ) | — | — | (279 | ) |
F-155
Table of Contents
37. | Condensed consolidating guarantor financial information (continued) |
For the Period Ended December 31, 2010
Other | Non- | Adjustments | ||||||||||||||||||||||
guarantor | guarantor | and | ||||||||||||||||||||||
Parent | Issuers | entities | entities | eliminations | Consolidated | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Revenue | — | — | 6,250 | 824 | (300 | ) | 6,774 | |||||||||||||||||
Cost of sales | — | — | (5,178 | ) | (646 | ) | 300 | (5,524 | ) | |||||||||||||||
Gross profit | — | — | 1,072 | 178 | — | 1,250 | ||||||||||||||||||
Other income, other expenses and share of equity method earnings, net of income tax | (102 | ) | (1 | ) | 138 | 8 | (3 | ) | 40 | |||||||||||||||
Selling, marketing and distribution expenses | — | — | (198 | ) | (33 | ) | — | (231 | ) | |||||||||||||||
General and administration expenses | (3 | ) | — | (362 | ) | (27 | ) | — | (392 | ) | ||||||||||||||
Profit (loss) from operating activities (“EBIT”) | (105 | ) | (1 | ) | 650 | 126 | (3 | ) | 667 | |||||||||||||||
Financial income | 14 | 266 | 14 | 120 | (348 | ) | 66 | |||||||||||||||||
Financial expenses | (2 | ) | (251 | ) | (727 | ) | (120 | ) | 348 | (752 | ) | |||||||||||||
Net financial income (expense) | 12 | 15 | (713 | ) | — | — | (686 | ) | ||||||||||||||||
Profit (loss) before income tax | (93 | ) | 14 | (63 | ) | 126 | (3 | ) | (19 | ) | ||||||||||||||
Income tax benefit (expense) | (4 | ) | (5 | ) | (47 | ) | (22 | ) | — | (78 | ) | |||||||||||||
Profit (loss) for the period | (97 | ) | 9 | (110 | ) | 104 | (3 | ) | (97 | ) | ||||||||||||||
F-156
Table of Contents
37. | Condensed consolidating guarantor financial information (continued) |
As of December 31, 2010
Other | Non- | Adjustments | ||||||||||||||||||||||
guarantor | guarantor | and | ||||||||||||||||||||||
Parent | Issuers | entities | entities | eliminations | Consolidated | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||
Cash and cash equivalents | 1 | 25 | 528 | 110 | — | 664 | ||||||||||||||||||
Trade and other receivables | 5 | — | 984 | 161 | — | 1,150 | ||||||||||||||||||
Inventories | — | — | 1,159 | 122 | — | 1,281 | ||||||||||||||||||
Inter-group receivables | — | 90 | — | 5 | (95 | ) | — | |||||||||||||||||
Other assets | — | — | 186 | 15 | — | 201 | ||||||||||||||||||
Total current assets | 6 | 115 | 2,857 | 413 | (95 | ) | 3,296 | |||||||||||||||||
Investments in subsidiaries, associates and joint ventures | — | — | 903 | 107 | (900 | ) | 110 | |||||||||||||||||
Property, plant and equipment | — | — | 2,930 | 336 | — | 3,266 | ||||||||||||||||||
Investment properties | — | — | 68 | — | — | 68 | ||||||||||||||||||
Intangible assets | — | — | 8,598 | 150 | — | 8,748 | ||||||||||||||||||
Inter-group receivables | 16 | 5,595 | 123 | 1,289 | (7,023 | ) | — | |||||||||||||||||
Other assets | 256 | 77 | 127 | 28 | — | 488 | ||||||||||||||||||
Total non-current assets | 272 | 5,672 | 12,749 | 1,910 | (7,923 | ) | 12,680 | |||||||||||||||||
Total assets | 278 | 5,787 | 15,606 | 2,323 | (8,018 | ) | 15,976 | |||||||||||||||||
Liabilities | ||||||||||||||||||||||||
Trade and other payables | 10 | 90 | 1,017 | 129 | — | 1,246 | ||||||||||||||||||
Borrowings | — | — | 138 | 3 | — | 141 | ||||||||||||||||||
Inter-group payables | — | — | 95 | — | (95 | ) | — | |||||||||||||||||
Other liabilities | 1 | — | 396 | 31 | — | 428 | ||||||||||||||||||
Total current liabilities | 11 | 90 | 1,646 | 163 | (95 | ) | 1,815 | |||||||||||||||||
Borrowings | — | 5,559 | 4,978 | 1,164 | — | 11,701 | ||||||||||||||||||
Inter-group liabilities | 26 | 2 | 6,891 | 129 | (7,048 | ) | — | |||||||||||||||||
Other liabilities | — | 5 | 2,124 | 67 | — | 2,196 | ||||||||||||||||||
Total non-current liabilities | 26 | 5,566 | 13,993 | 1,360 | (7,048 | ) | 13,897 | |||||||||||||||||
Total liabilities | 37 | 5,656 | 15,639 | 1,523 | (7,143 | ) | 15,712 | |||||||||||||||||
Net assets | 241 | 131 | (33 | ) | 800 | (875 | ) | 264 | ||||||||||||||||
Equity | ||||||||||||||||||||||||
Equity attributable to equity holder of the Group | 241 | 131 | (33 | ) | 800 | (898 | ) | 241 | ||||||||||||||||
Non-controlling interest | — | — | — | — | 23 | 23 | ||||||||||||||||||
Total equity | 241 | 131 | (33 | ) | 800 | (875 | ) | 264 | ||||||||||||||||
F-157
Table of Contents
37. | Condensed consolidating guarantor financial information (continued) |
For the Period Ended December 31, 2010
Other | Non- | Adjustments | ||||||||||||||||||||||||||
guarantor | guarantor | and | ||||||||||||||||||||||||||
Parent | Issuers | entities | entities | eliminations | Consolidated | |||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Net cash from (used in) operating activities | — | (171 | ) | 317 | (34 | ) | 271 | 383 | ||||||||||||||||||||
Net cash from (used in) investing activities | (322 | ) | (3,810 | ) | (4,594 | ) | 62 | 4,076 | (4,588 | ) | ||||||||||||||||||
Included in investing activities: | ||||||||||||||||||||||||||||
Purchase of Whakatane Mill | — | — | (46 | ) | — | — | (46 | ) | ||||||||||||||||||||
Acquisition of property, plant and equipment | — | — | (250 | ) | (69 | ) | — | (319 | ) | |||||||||||||||||||
Proceeds from sale of property, plant and equipment, investment properties, intangible assets and other assets | — | — | 31 | 1 | — | 32 | ||||||||||||||||||||||
Acquisition of businesses, net of cash acquired | — | — | (4,386 | ) | — | — | (4,386 | ) | ||||||||||||||||||||
Acquisition of intangible assets | — | — | (17 | ) | (1 | ) | — | (18 | ) | |||||||||||||||||||
Disposal of businesses, net of cash disposed | — | — | 32 | — | — | 32 | ||||||||||||||||||||||
Net related party advances (repayments) | — | (3,980 | ) | 138 | 15 | 3,924 | 97 | |||||||||||||||||||||
Net cash from (used in) financing activities | 322 | 3,993 | 4,412 | (35 | ) | (4,347 | ) | 4,345 | ||||||||||||||||||||
Included in financing activities: | ||||||||||||||||||||||||||||
Acquisition of businesses under common control | — | — | (1,958 | ) | — | — | (1,958 | ) | ||||||||||||||||||||
Drawdown of loans and borrowings | — | 4,000 | 2,820 | 2 | — | 6,822 | ||||||||||||||||||||||
Repayment of loans and borrowings | — | — | (478 | ) | (3 | ) | — | (481 | ) | |||||||||||||||||||
Proceeds from issues of share capital | 322 | 102 | 322 | — | (424 | ) | 322 | |||||||||||||||||||||
Proceeds from related party borrowings | — | — | 3,965 | — | (3,965 | ) | — | |||||||||||||||||||||
Repayment of related party borrowings | — | — | — | (32 | ) | 32 | — | |||||||||||||||||||||
Payment of transaction costs | — | (99 | ) | (194 | ) | — | — | (293 | ) |
F-158
Table of Contents
37. | Condensed consolidating guarantor financial information (continued) |
For the Period Ended December 31, 2009
Other | Non- | Adjustments | ||||||||||||||||||||||
guarantor | guarantor | and | ||||||||||||||||||||||
Parent | Issuers | entities | entities | eliminations | Consolidated | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Revenue | — | — | 5,451 | 704 | (245 | ) | 5,910 | |||||||||||||||||
Cost of sales | — | — | (4,374 | ) | (562 | ) | 245 | (4,691 | ) | |||||||||||||||
Gross profit | — | — | 1,077 | 142 | — | 1,219 | ||||||||||||||||||
Other income, other expenses and share of equity method earnings, net of income tax | 121 | — | 204 | 17 | (226 | ) | 116 | |||||||||||||||||
Selling, marketing and distribution expenses | — | — | (182 | ) | (29 | ) | — | (211 | ) | |||||||||||||||
General and administration expenses | (1 | ) | (1 | ) | (378 | ) | (30 | ) | 44 | (366 | ) | |||||||||||||
Profit (loss) from operating activities (“EBIT”) | 120 | (1 | ) | 721 | 100 | (182 | ) | 758 | ||||||||||||||||
Financial income | 12 | 21 | 13 | 118 | (143 | ) | 21 | |||||||||||||||||
Financial expenses | (17 | ) | (20 | ) | (473 | ) | (146 | ) | 143 | (513 | ) | |||||||||||||
Net financial income (expense) | (5 | ) | 1 | (460 | ) | (28 | ) | — | (492 | ) | ||||||||||||||
Profit (loss) before income tax | 115 | — | 261 | 72 | (182 | ) | 266 | |||||||||||||||||
Income tax benefit (expense) | 2 | — | (141 | ) | (10 | ) | — | (149 | ) | |||||||||||||||
Profit (loss) for the period | 117 | — | 120 | 62 | (182 | ) | 117 | |||||||||||||||||
F-159
Table of Contents
37. | Condensed consolidating guarantor financial information (continued) |
For the Period Ended December 31, 2009
Other | Non- | Adjustments | ||||||||||||||||||||||
guarantor | guarantor | and | ||||||||||||||||||||||
Parent | Issuers | entities | entities | eliminations | Consolidated | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Net cash from (used in) operating activities | — | — | 649 | 10 | 111 | 770 | ||||||||||||||||||
Net cash from (used in) investing activities | (544 | ) | (1,688 | ) | (104 | ) | 70 | 2,131 | (135 | ) | ||||||||||||||
Included in investing activities: | ||||||||||||||||||||||||
Acquisition of property, plant and equipment | — | — | (204 | ) | (40 | ) | — | (244 | ) | |||||||||||||||
Proceeds from sale of property, plant and equipment, investment properties, intangible assets and other assets | — | — | 34 | 7 | — | 41 | ||||||||||||||||||
Acquisition of intangible assets | — | — | (43 | ) | (5 | ) | — | (48 | ) | |||||||||||||||
Acquisition of businesses, net of cash acquired | — | — | 4 | — | — | 4 | ||||||||||||||||||
Disposal of businesses, net of cash disposed | — | — | — | — | — | — | ||||||||||||||||||
Net related party advances (repayments) | — | (1,688 | ) | 111 | (9 | ) | 1,689 | 103 | ||||||||||||||||
Net cash from (used in) financing activities | 545 | 1,699 | (465 | ) | (38 | ) | (2,242 | ) | (501 | ) | ||||||||||||||
Included in financing activities: | ||||||||||||||||||||||||
Acquisition of businesses under common control | — | — | (1,687 | ) | — | — | (1,687 | ) | ||||||||||||||||
Drawdown of loans and borrowings | — | 1,789 | 1,504 | — | — | 3,293 | ||||||||||||||||||
Repayment of loans and borrowings | — | — | (2,350 | ) | (32 | ) | — | (2,382 | ) | |||||||||||||||
Proceeds from issues of share capital | 544 | — | 578 | 17 | (561 | ) | 578 | |||||||||||||||||
Proceeds from related party borrowings | 1 | 1 | 1,755 | — | (1,689 | ) | 68 | |||||||||||||||||
Repayment of related party borrowings | — | (1 | ) | (174 | ) | (6 | ) | 1 | (180 | ) | ||||||||||||||
Payment of transaction costs | — | (67 | ) | (83 | ) | — | — | (150 | ) |
38. | Subsequent events |
F-160
Table of Contents
38. | Subsequent events (continued) |
F-161
Table of Contents
Interim unaudited combined condensed financial statements
for the three month periods ended
March 31, 2012 and March 31, 2011
F-162
Table of Contents
For the three month period ended March 31, | ||||||||||||
Note | 2012 | 2011* | ||||||||||
(In $ million) | ||||||||||||
Revenue | 3,312 | 2,367 | ||||||||||
Cost of sales | (2,714 | ) | (1,924 | ) | ||||||||
Gross profit | 598 | 443 | ||||||||||
Other income | 7 | 91 | 23 | |||||||||
Selling, marketing and distribution expenses | (85 | ) | (82 | ) | ||||||||
General and administration expenses | (208 | ) | (151 | ) | ||||||||
Other expenses | 8 | (70 | ) | (57 | ) | |||||||
Share of profit of associates and joint ventures, net of income tax | 5 | 6 | ||||||||||
Profit from operating activities | 331 | 182 | ||||||||||
Financial income | 9 | 133 | 96 | |||||||||
Financial expenses | 9 | (372 | ) | (381 | ) | |||||||
Net financial expenses | (239 | ) | (285 | ) | ||||||||
Profit (loss) before income tax | 92 | (103 | ) | |||||||||
Income tax (expense) benefit | 10 | (32 | ) | 47 | ||||||||
Profit (loss) for the period | 60 | (56 | ) | |||||||||
Other comprehensive income (loss) for the period, net of income tax | ||||||||||||
Exchange differences on translating foreign operations | 1 | (119 | ) | |||||||||
Total other comprehensive income (loss) for the period, net of income tax | 1 | (119 | ) | |||||||||
Total comprehensive income (loss) for the period | 61 | (175 | ) | |||||||||
Profit (loss) attributable to: | ||||||||||||
Equity holder of the Group | 60 | (56 | ) | |||||||||
Non-controlling interests | — | — | ||||||||||
60 | (56 | ) | ||||||||||
Total other comprehensive income (loss) attributable to: | ||||||||||||
Equity holder of the Group | 1 | (119 | ) | |||||||||
Non-controlling interests | — | — | ||||||||||
1 | (119 | ) | ||||||||||
* | In accordance with IFRS 3 (revised) “Business Combinations,” the information presented for the three month period ended March 31, 2011 has been revised to reflect the effect of the finalization of the purchase price accounting for the Pactiv Acquisition. Refer to note 2.5. |
F-163
Table of Contents
As of | As of | |||||||||||
Note | March 31, 2012 | December 31, 2011 | ||||||||||
(In $ million) | ||||||||||||
Assets | ||||||||||||
Cash and cash equivalents | 1,253 | 597 | ||||||||||
Trade and other receivables | 1,514 | 1,501 | ||||||||||
Inventories | 11 | 1,856 | 1,773 | |||||||||
Current tax assets | 38 | 39 | ||||||||||
Assets held for sale | 24 | 70 | ||||||||||
Derivatives | 4 | 1 | ||||||||||
Other assets | 67 | 68 | ||||||||||
Total current assets | 4,756 | 4,049 | ||||||||||
Non-current receivables | 47 | 50 | ||||||||||
Investments in associates and joint ventures | 125 | 119 | ||||||||||
Deferred tax assets | 51 | 27 | ||||||||||
Property, plant and equipment | 12 | 4,508 | 4,535 | |||||||||
Investment properties | 30 | 29 | ||||||||||
Intangible assets | 13 | 12,477 | 12,531 | |||||||||
Derivatives | 210 | 122 | ||||||||||
Other assets | 148 | 150 | ||||||||||
Total non-current assets | 17,596 | 17,563 | ||||||||||
Total assets | 22,352 | 21,612 | ||||||||||
Liabilities | ||||||||||||
Bank overdrafts | 3 | 3 | ||||||||||
Trade and other payables | 1,831 | 1,747 | ||||||||||
Liabilities directly associated with assets held for sale | — | 20 | ||||||||||
Borrowings | 14 | 76 | 520 | |||||||||
Current tax liabilities | 128 | 160 | ||||||||||
Derivatives | 10 | 16 | ||||||||||
Employee benefits | 198 | 227 | ||||||||||
Provisions | 15 | 112 | 98 | |||||||||
Total current liabilities | 2,358 | 2,791 | ||||||||||
Non-current payables | 40 | 33 | ||||||||||
Borrowings | 14 | 17,726 | 16,641 | |||||||||
Deferred tax liabilities | 1,568 | 1,539 | ||||||||||
Employee benefits | 921 | 934 | ||||||||||
Provisions | 15 | 131 | 127 | |||||||||
Total non-current liabilities | 20,386 | 19,274 | ||||||||||
Total liabilities | 22,744 | 22,065 | ||||||||||
Net liabilities | (392 | ) | (453 | ) | ||||||||
Equity | ||||||||||||
Share capital | 1,417 | 1,417 | ||||||||||
Reserves | (1,251 | ) | (1,252 | ) | ||||||||
Accumulated losses | (580 | ) | (640 | ) | ||||||||
Equity attributable to equity holder of the Group | (414 | ) | (475 | ) | ||||||||
Non-controlling interests | 22 | 22 | ||||||||||
Total equity (deficit) | (392 | ) | (453 | ) | ||||||||
F-164
Table of Contents
Equity | ||||||||||||||||||||||||||||
Translation | attributable to | Non- | ||||||||||||||||||||||||||
of foreign | Other | Accumulated | equity holder of | controlling | ||||||||||||||||||||||||
Share capital | operations | reserves | losses | the group | interests | Total | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Balance at the beginning of the period (January 1, 2011) | 1,417 | 330 | (1,561 | ) | (211 | ) | (25 | ) | 23 | (2 | ) | |||||||||||||||||
Total comprehensive income (loss) for the period: | ||||||||||||||||||||||||||||
Profit (loss) after tax* | — | — | — | (56 | ) | (56 | ) | — | (56 | ) | ||||||||||||||||||
Foreign exchange translation reserve | — | (119 | ) | — | — | (119 | ) | — | (119 | ) | ||||||||||||||||||
Total comprehensive income (loss) for the period | — | (119 | ) | — | (56 | ) | (175 | ) | — | (175 | ) | |||||||||||||||||
Dividends paid to non-controlling interests | — | — | — | — | — | (1 | ) | (1 | ) | |||||||||||||||||||
Balance at March 31, 2011 | 1,417 | 211 | (1,561 | ) | (267 | ) | (200 | ) | 22 | (178 | ) | |||||||||||||||||
Balance at the beginning of the period (January 1, 2012) | 1,417 | 309 | (1,561 | ) | (640 | ) | (475 | ) | 22 | (453 | ) | |||||||||||||||||
Total comprehensive income (loss) for the period: | ||||||||||||||||||||||||||||
Profit (loss) after tax | — | — | — | 60 | 60 | — | 60 | |||||||||||||||||||||
Foreign exchange translation reserve | — | 1 | — | — | 1 | — | 1 | |||||||||||||||||||||
Total comprehensive income (loss) for the period | — | 1 | — | 60 | 61 | — | 61 | |||||||||||||||||||||
Balance at March 31, 2012 | 1,417 | 310 | (1,561 | ) | (580 | ) | (414 | ) | 22 | (392 | ) | |||||||||||||||||
* | In accordance with IFRS 3 (revised) “Business Combinations,” the information presented for the three month period ended March 31, 2011 has been revised to reflect the effect of the finalization of the purchase price accounting for the Pactiv Acquisition. Refer to note 2.5. |
F-165
Table of Contents
For the three month period ended March 31, | ||||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
Cash flows from operating activities | ||||||||
Cash received from customers | 3,333 | 2,428 | ||||||
Cash paid to suppliers and employees | (2,897 | ) | (2,229 | ) | ||||
Interest paid | (294 | ) | (58 | ) | ||||
Income taxes (paid) refunded, net | (39 | ) | 28 | |||||
Premium on extinguishment of loans and borrowings | (17 | ) | — | |||||
Net cash from operating activities | 86 | 169 | ||||||
Cash flows used in investing activities | ||||||||
Acquisition of property, plant and equipment and investment properties | (133 | ) | (101 | ) | ||||
Proceeds from sale of property, plant and equipment, investment properties and other assets | 19 | 2 | ||||||
Acquisition of intangible assets | (3 | ) | (4 | ) | ||||
Disposal of business, net of cash disposed | 94 | — | ||||||
Disposal of other investments | — | 1 | ||||||
Interest received | 1 | 1 | ||||||
Dividends received from joint ventures | 2 | 2 | ||||||
Net cash used in investing activities | (20 | ) | (99 | ) | ||||
Cash flows from (used in) financing activities | ||||||||
Drawdown of loans and borrowings: | ||||||||
February 2012 Senior Notes | 1,250 | — | ||||||
February 2011 Credit Agreement | — | 2,666 | ||||||
February 2011 Notes | — | 2,000 | ||||||
2009 Credit Agreement | — | 10 | ||||||
Other borrowings | 21 | — | ||||||
Repayment of loans and borrowings: | ||||||||
2011 Credit Agreement | (11 | ) | — | |||||
2009 Credit Agreement | — | (4,168 | ) | |||||
Graham Packaging Notes | (388 | ) | — | |||||
Pactiv 2012 Notes | (249 | ) | — | |||||
Other borrowings | (11 | ) | (1 | ) | ||||
Payment of transaction costs | (30 | ) | (56 | ) | ||||
Dividends paid to related parties and non-controlling interests | (1 | ) | (1 | ) | ||||
Net cash from (used in) financing activities | 581 | 450 | ||||||
Net increase (decrease) in cash and cash equivalents | 647 | 520 | ||||||
Cash and cash equivalents at the beginning of the period | 594 | 651 | ||||||
Effect of exchange rate fluctuations on cash held | 9 | 11 | ||||||
Cash and cash equivalents at the end of the period | 1,250 | 1,182 | ||||||
Cash and cash equivalents comprise | ||||||||
Cash and cash equivalents | 1,253 | 1,186 | ||||||
Bank overdrafts | (3 | ) | (4 | ) | ||||
Cash and cash equivalents at the end of the period | 1,250 | 1,182 | ||||||
F-166
Table of Contents
For the three month period | ||||||||
ended March 31, | ||||||||
2012 | 2011* | |||||||
(In $ million) | ||||||||
Profit (loss) for the period | 60 | (56 | ) | |||||
Adjustments for: | ||||||||
Depreciation of property, plant and equipment | 191 | 132 | ||||||
Depreciation of investment properties | — | 1 | ||||||
Amortization of intangible assets | 97 | 71 | ||||||
Asset impairment charges | 15 | — | ||||||
Net foreign currency exchange loss (gain) | 1 | 4 | ||||||
Change in fair value of derivatives | (9 | ) | (4 | ) | ||||
(Gain) loss on sale of property, plant and equipment and non-current assets | (2 | ) | — | |||||
Gain on sale of businesses | (66 | ) | — | |||||
Net financial expenses | 239 | 285 | ||||||
Share of profit of equity accounted investees | (5 | ) | (6 | ) | ||||
Income tax expense (benefit) | 32 | (47 | ) | |||||
Interest paid | (294 | ) | (58 | ) | ||||
Income taxes (paid) refunded, net | (39 | ) | 28 | |||||
Premium on extinguishment of loans and borrowings | (17 | ) | — | |||||
Change in trade and other receivables | 12 | 42 | ||||||
Change in inventories | (78 | ) | (220 | ) | ||||
Change in trade and other payables | (26 | ) | 37 | |||||
Change in provisions and employee benefits | (28 | ) | (41 | ) | ||||
Change in other assets and liabilities | 3 | 1 | ||||||
Net cash from operating activities | 86 | 169 | ||||||
* | In accordance with IFRS 3 (revised) “Business Combinations,” the information presented for the three month period ended March 31, 2011 has been revised to reflect the effect of the finalization of the purchase price accounting for the Pactiv Acquisition. Refer to note 2.5. |
F-167
Table of Contents
For the three month period ended March 31, | ||||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
Inflow (outflow) of cash: | ||||||||
Cash receipts | 80 | — | ||||||
Cash received from the repayment of notes receivable for a previously disposed business | 14 | — | ||||||
94 | — | |||||||
Discharge of notes receivable relating to a previously disposed business | (14 | ) | — | |||||
Net assets disposed of | 80 | — | ||||||
Details of net assets disposed of: | ||||||||
Trade and other receivables | 11 | — | ||||||
Inventories | 15 | — | ||||||
Other current and non-current assets | 7 | — | ||||||
Trade and other payables | (13 | ) | — | |||||
Provisions and employee benefits | (6 | ) | — | |||||
Net assets disposed of | 14 | — | ||||||
Gain on acquisition | 66 | — | ||||||
80 | — | |||||||
F-168
Table of Contents
1. | Reporting entity |
• | BP I and its subsidiaries and their interests in associates and jointly controlled entities (the “BP I Group”); and | |
• | BP II. |
2. | Basis of preparation |
2.1 | Statement of compliance |
2.2 | Going concern |
2.3 | Basis of measurement |
• | certain components of inventory which are measured at net realizable value; |
F-169
Table of Contents
• | defined benefit pension plan net liabilities and post-employment medical plan liabilities which are measured under the projected unit credit method; and | |
• | certain assets and liabilities, such as derivatives, which are measured at fair value. |
2.4 | Presentation currency |
2.5 | Comparative information |
2.6 | Accounting policies and recently issued accounting pronouncements |
F-170
Table of Contents
3. | Use of estimates and judgments |
3.1 | Impairment of assets |
(a) | Goodwill and indefinite life intangible assets |
(b) | Other assets |
3.2 | Income taxes |
F-171
Table of Contents
3.3 | Finalization of provisional acquisition accounting |
4. | Seasonality and Working Capital Fluctuations |
F-172
Table of Contents
5. | Financial risk management |
5.1 | Financial risk factors |
5.2 | Liquidity risk |
Total debt | Less than | One to | Three to | Greater than | ||||||||||||||||
and interest | one year | three years | five years | five years | ||||||||||||||||
(In $ million) | ||||||||||||||||||||
March 31, 2012* | 28,097 | 1,500 | 2,928 | 5,848 | 17,821 | |||||||||||||||
December 31, 2011* | 26,635 | 1,878 | 3,453 | 5,841 | 15,463 |
* | The interest rates on the floating rate debt balances have been assumed to be the same as the rates as of March 31, 2012 and December 31, 2011, respectively. |
F-173
Table of Contents
5.3 | Fair value measurements recognized in the statement of comprehensive income |
• | Level 1 fair value measurements are those derived from quoted prices (unadjusted) in active markets for identical assets; | |
• | Level 2 fair value measurements are those derived from inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices); and | |
• | Level 3 fair value measurements are those derived from valuation techniques that include inputs for the asset or liability that are not based on observable market data (unobservable inputs). |
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
(In $ million) | ||||||||||||||||
March 31, 2012 | ||||||||||||||||
Financial assets and liabilities at fair value through profit or loss | ||||||||||||||||
Derivative financial assets/(liabilities) | ||||||||||||||||
Commodity derivatives, net | — | (6 | ) | — | (6 | ) | ||||||||||
Embedded derivatives | — | 210 | — | 210 | ||||||||||||
Total | — | 204 | — | 204 | ||||||||||||
December 31, 2011 | ||||||||||||||||
Financial assets and liabilities at fair value through profit or loss | ||||||||||||||||
Derivative financial assets/(liabilities) | ||||||||||||||||
Commodity derivatives, net | — | (15 | ) | — | (15 | ) | ||||||||||
Embedded derivatives | — | 122 | — | 122 | ||||||||||||
Total | — | 107 | — | 107 | ||||||||||||
6. | Segment reporting |
• | SIG — SIG is a leading manufacturer of aseptic carton packaging systems for both beverage and liquid food products, ranging from juices and milk to soups and sauces. SIG supplies complete aseptic carton packaging systems, which include aseptic filling machines, aseptic cartons, spouts, caps and closures and related services. |
F-174
Table of Contents
• | Evergreen — Evergreen is a vertically integrated, leading manufacturer of fresh carton packaging for beverage products, primarily serving the juice and milk end-markets. Evergreen supplies integrated fresh carton packaging systems, which can include fresh cartons, spouts and filling machines. Evergreen produces liquid packaging board for its internal requirements and to sell to other manufacturers. Evergreen also produces paper products for commercial printing. | |
• | Closures — Closures is a leading manufacturer of plastic beverage caps, closures and high speed rotary capping equipment primarily serving the carbonated soft drink, non-carbonated soft drink and bottled water segments of the global beverage market. | |
• | Reynolds Consumer Products — Reynolds Consumer Products is a leading U.S. manufacturer of branded and store branded consumer products such as foil, wraps, waste bags, food storage bags, and disposable tableware and cookware. | |
• | Pactiv Foodservice — Pactiv Foodservice is a leading manufacturer of foodservice and food packaging products. Pactiv Foodservice offers a comprehensive range of products including tableware items, takeout service containers, clear rigid-display packaging, microwaveable containers, foam trays, dual-ovenable paperboard containers, cups, molded fiber egg cartons, meat and poultry trays, plastic film and aluminum containers. | |
• | Graham Packaging — Graham Packaging is a worldwide leader in the design, manufacture and sale of value-added, custom blow molded plastic containers for branded consumer products. Graham Packaging was acquired on September 8, 2011 (refer to note 18). |
F-175
Table of Contents
For the three month period ended March 31, 2012 | ||||||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||||||
Consumer | Pactiv | Graham | Corporate/ | |||||||||||||||||||||||||||||
SIG | Evergreen | Closures | Products | Foodservice | Packaging | unallocated* | Total | |||||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||||||
Total external revenue | 467 | 386 | 293 | 555 | 816 | 795 | — | 3,312 | ||||||||||||||||||||||||
Total inter-segment revenue | — | 17 | 3 | 18 | 104 | — | (142 | ) | — | |||||||||||||||||||||||
Total segment revenue | 467 | 403 | 296 | 573 | 920 | 795 | (142 | ) | 3,312 | |||||||||||||||||||||||
Gross profit | 105 | 55 | 53 | 158 | 146 | 83 | (2 | ) | 598 | |||||||||||||||||||||||
Expenses and other income | (72 | ) | (14 | ) | (26 | ) | (56 | ) | (29 | ) | (65 | ) | (10 | ) | (272 | ) | ||||||||||||||||
Share of profit of associates and joint ventures | 5 | — | — | — | — | — | — | 5 | ||||||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 38 | 41 | 27 | 102 | 117 | 18 | (12 | ) | 331 | |||||||||||||||||||||||
Financial income | 133 | |||||||||||||||||||||||||||||||
Financial expenses | (372 | ) | ||||||||||||||||||||||||||||||
Profit before income tax | 92 | |||||||||||||||||||||||||||||||
Income tax benefit | (32 | ) | ||||||||||||||||||||||||||||||
Profit after income tax | 60 | |||||||||||||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 38 | 41 | 27 | 102 | 117 | 18 | (12 | ) | 331 | |||||||||||||||||||||||
Depreciation and amortization | 62 | 14 | 19 | 32 | 68 | 93 | — | 288 | ||||||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 100 | 55 | 46 | 134 | 185 | 111 | (12 | ) | 619 |
* | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment. It also includes eliminations of transactions between segments. |
F-176
Table of Contents
For the three month period ended March 31, 2012 | ||||||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||||||
Consumer | Pactiv | Graham | Corporate/ | |||||||||||||||||||||||||||||
SIG | Evergreen | Closures | Products | Foodservice | Packaging | unallocated* | Total | |||||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 100 | 55 | 46 | 134 | 185 | 111 | (12 | ) | 619 | |||||||||||||||||||||||
Included in EBITDA: | ||||||||||||||||||||||||||||||||
Asset impairment charges | — | — | — | — | 10 | 5 | — | 15 | ||||||||||||||||||||||||
Business acquisition and integration costs | — | — | — | 1 | 11 | 6 | 2 | 20 | ||||||||||||||||||||||||
Equity method (profit)/losses not distributed in cash | (3 | ) | — | — | — | — | — | — | (3 | ) | ||||||||||||||||||||||
Gain on sale of businesses | — | — | — | — | (66 | ) | — | — | (66 | ) | ||||||||||||||||||||||
Non-cash pension expense (income) | — | — | — | — | — | — | (13 | ) | (13 | ) | ||||||||||||||||||||||
Non-cash inventory charge | — | — | — | 3 | 6 | — | — | 9 | ||||||||||||||||||||||||
Operational process engineering-related consultancy costs | — | — | — | — | 2 | — | — | 2 | ||||||||||||||||||||||||
Restructuring costs/(recoveries) | 16 | — | — | — | 3 | 8 | — | 27 | ||||||||||||||||||||||||
SEC registration costs | — | — | — | — | — | — | 4 | 4 | ||||||||||||||||||||||||
Unrealized (gain)/loss on derivatives | (3 | ) | — | (4 | ) | (2 | ) | — | — | — | (9 | ) | ||||||||||||||||||||
Adjusted earnings before interest, tax, depreciation and amortization (“Adjusted EBITDA”) | 110 | 55 | 42 | 136 | 151 | 130 | (19 | ) | 605 | |||||||||||||||||||||||
Segment assets as of March 31, 2012 | 3,209 | 1,394 | 1,799 | 5,139 | 5,731 | 4,333 | 747 | 22,352 |
* | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment. It also includes eliminations of transactions and balances between segments. In addition, as of March 31, 2012, Corporate / unallocated includes $1,563 million of provisional goodwill related to the Graham Packaging Acquisition (refer to note 18) that has not yet been allocated to the operating segments. |
F-177
Table of Contents
For the three month period ended March 31, 2011‡ | ||||||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||||||
Consumer | Pactiv | Graham | Corporate/ | |||||||||||||||||||||||||||||
SIG | Evergreen | Closures | Products | Foodservice† | Packaging | unallocated*† | Total | |||||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||||||
Total external revenue | 461 | 382 | 292 | 529 | 703 | — | — | 2,367 | ||||||||||||||||||||||||
Total inter-segment revenue | — | 7 | 3 | 12 | 114 | — | (136 | ) | — | |||||||||||||||||||||||
Total segment revenue | 461 | 389 | 295 | 541 | 817 | — | (136 | ) | 2,367 | |||||||||||||||||||||||
Gross profit | 102 | 63 | 42 | 128 | 108 | — | — | 443 | ||||||||||||||||||||||||
Expenses and other income | (60 | ) | (14 | ) | (24 | ) | (65 | ) | (100 | ) | — | (4 | ) | (267 | ) | |||||||||||||||||
Share of profit of associates and joint ventures | 6 | — | — | — | — | — | — | 6 | ||||||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 48 | 49 | 18 | 63 | 8 | — | (4 | ) | 182 | |||||||||||||||||||||||
Financial income | 96 | |||||||||||||||||||||||||||||||
Financial expenses | (381 | ) | ||||||||||||||||||||||||||||||
Profit before income tax | (103 | ) | ||||||||||||||||||||||||||||||
Income tax expense | 47 | |||||||||||||||||||||||||||||||
Profit after income tax | (56 | ) | ||||||||||||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 48 | 49 | 18 | 63 | 8 | — | (4 | ) | 182 | |||||||||||||||||||||||
Depreciation and amortization | 62 | 15 | 19 | 37 | 70 | — | — | 203 | ||||||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 110 | 64 | 37 | 100 | 78 | — | (4 | ) | 385 | |||||||||||||||||||||||
Included in EBITDA: | ||||||||||||||||||||||||||||||||
Business acquisition and integration costs | — | — | — | — | 2 | — | — | 2 | ||||||||||||||||||||||||
Equity method profit not distributed in cash | (4 | ) | — | — | — | — | — | — | (4 | ) | ||||||||||||||||||||||
Gain on sale of businesses | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Non-cash pension expense (income) | — | — | — | 1 | 2 | — | (15 | ) | (12 | ) | ||||||||||||||||||||||
Operational process engineering-related consultancy costs | — | — | — | 1 | 3 | — | 1 | 5 | ||||||||||||||||||||||||
Restructuring costs | 1 | — | 1 | 9 | 23 | — | 12 | 46 | ||||||||||||||||||||||||
Unrealized gain on derivatives | — | (1 | ) | — | (1 | ) | (2 | ) | — | — | (4 | ) | ||||||||||||||||||||
Adjusted earnings before interest, tax, depreciation and amortization (“Adjusted EBITDA”) | 107 | 63 | 38 | 110 | 106 | — | (6 | ) | 418 | |||||||||||||||||||||||
Segment assets as of December 31, 2011 | 3,218 | 1,373 | 1,759 | 4,882 | 5,826 | 4,305 | 249 | 21,612 |
F-178
Table of Contents
‡ | In accordance with IFRS 3 (revised) “Business Combinations,” the information presented for the three month period ended March 31, 2011 has been revised to reflect the effect of the finalization of the purchase price accounting for the Pactiv Acquisition. Refer to note 2.5. | |
† | The inter-segment revenue for the three month period ended March 31, 2011 has been revised to conform to the presentation of the three month period ended March 31, 2012. Refer to note 2.5. | |
* | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment. It also includes eliminations of transactions and balances between segments. In addition, as of December 31, 2011, Corporate / unallocated includes $1,566 million of provisional goodwill related to the Graham Packaging Acquisition that has not yet been allocated to the operating segments. |
7. | Other income |
For the three month | ||||||||
period ended March 31, | ||||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
Gain on sale of business | 66 | — | ||||||
Income from facility management | 1 | 3 | ||||||
Rental income from investment properties | — | 2 | ||||||
Royalty income | 1 | 1 | ||||||
Sale of by-products | 6 | 7 | ||||||
Unrealized gains on derivatives | 9 | 4 | ||||||
Other | 8 | 6 | ||||||
Total other income | 91 | 23 | ||||||
8. | Other expenses |
For the three month period ended | ||||||||
March 31, | ||||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
Asset impairment charges | (15 | ) | — | |||||
Business acquisition and integration costs | (20 | ) | (2 | ) | ||||
Net foreign currency exchange loss | (1 | ) | (4 | ) | ||||
Operational process engineering-related consultancy costs | (2 | ) | (5 | ) | ||||
Restructuring costs | (27 | ) | (46 | ) | ||||
SEC registration costs | (4 | ) | — | |||||
Other | (1 | ) | — | |||||
Total other expenses | (70 | ) | (57 | ) | ||||
F-179
Table of Contents
9. | Financial income and expenses |
For the three month period ended March 31, | ||||||||||||
Note | 2012 | 2011 | ||||||||||
(In $ million) | ||||||||||||
Interest income | 1 | 1 | ||||||||||
Net gain in fair values of derivatives | 81 | — | ||||||||||
Net foreign currency exchange gain | 51 | 95 | ||||||||||
Financial income | 133 | 96 | ||||||||||
Interest expense: | ||||||||||||
August 2011 Credit Agreement | (76 | ) | — | |||||||||
February 2011 Credit Agreement | — | (16 | ) | |||||||||
2009 Credit Agreement | — | (29 | ) | |||||||||
February 2012 Senior Notes | (15 | ) | — | |||||||||
August 2011 Notes | (54 | ) | — | |||||||||
February 2011 Notes | (39 | ) | (25 | ) | ||||||||
October 2010 Notes | (64 | ) | (61 | ) | ||||||||
May 2010 Senior Notes | (24 | ) | (21 | ) | ||||||||
2009 Senior Secured Notes | (33 | ) | (35 | ) | ||||||||
2007 Notes | (26 | ) | (27 | ) | ||||||||
Pactiv 2012 Notes | (3 | ) | (4 | ) | ||||||||
Pactiv 2017 Notes | (6 | ) | (6 | ) | ||||||||
Pactiv 2025 Notes | (6 | ) | (6 | ) | ||||||||
Pactiv 2027 Notes | (4 | ) | (4 | ) | ||||||||
Graham Packaging 2014 Notes | (7 | ) | — | |||||||||
Amortization of: | ||||||||||||
Debt issuance costs | ||||||||||||
August 2011 Credit Agreement | (2 | ) | — | |||||||||
2009 Credit Agreement(a) | — | (86 | ) | |||||||||
August 2011 Notes | (1 | ) | — | |||||||||
October 2010 Notes | (2 | ) | (3 | ) | ||||||||
May 2010 Senior Notes | (1 | ) | (1 | ) | ||||||||
2009 Senior Secured Notes | (2 | ) | (2 | ) | ||||||||
2007 Notes | (1 | ) | (1 | ) | ||||||||
Fair value adjustment on acquired notes | 10 | 2 | ||||||||||
Original issue discounts(a) | (2 | ) | (38 | ) | ||||||||
Embedded derivatives | 8 | 2 | ||||||||||
Net loss in fair values of derivatives | — | (18 | ) | |||||||||
Premium on extinguishment of debt | (17 | ) | — | |||||||||
Other | (5 | ) | (2 | ) | ||||||||
Financial expenses | (372 | ) | (381 | ) | ||||||||
Net financial expenses | (239 | ) | (285 | ) | ||||||||
F-180
Table of Contents
(a) | In February 2011, the 2009 Credit Agreement was repaid in full with the proceeds from the February 2011 Notes and the February 2011 Credit Agreement. As a result of such repayments, the unamortized debt issuance cost of $86 million and unamortized original issue discount of $38 million related to the 2009 Credit Agreement were expensed during the three month period ended March 31, 2011. Refer to note 14 for details of the Group’s borrowings. |
10. | Income tax |
For the | ||||||||
three month | ||||||||
period ended | ||||||||
March 31, | ||||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
Reconciliation of effective tax rate | ||||||||
Profit (loss) before income tax | 92 | (103 | ) | |||||
Income tax benefit (expense) using the New Zealand tax rate of 28% | (26 | ) | 29 | |||||
Effect of differences in foreign jurisdictions | (1 | ) | 15 | |||||
Effect of tax rates in state and local tax | (2 | ) | 3 | |||||
Non-deductible expenses and permanent differences | 1 | (2 | ) | |||||
Withholding tax | (4 | ) | (2 | ) | ||||
Tax rate modifications | — | (1 | ) | |||||
Recognition of previously unrecognized tax losses and temporary differences | 8 | 17 | ||||||
Unrecognized tax losses and temporary differences | (9 | ) | (7 | ) | ||||
Tax uncertainties | 1 | (1 | ) | |||||
Other | — | (4 | ) | |||||
Total income tax (expense) benefit | (32 | ) | 47 | |||||
11. | Inventories |
As of | As of | |||||||
March 31, 2012 | December 31, 2011 | |||||||
(In $ million) | ||||||||
Raw materials and consumables | 498 | 556 | ||||||
Work in progress | 261 | 229 | ||||||
Finished goods | 1,012 | 898 | ||||||
Engineering and maintenance materials | 157 | 159 | ||||||
Provision against inventories | (72 | ) | (69 | ) | ||||
Total inventories | 1,856 | 1,773 | ||||||
F-181
Table of Contents
12. | Property, plant and equipment |
Buildings | Capital | Leased | Finance | |||||||||||||||||||||||||
and | Plant and | work in | assets | leased | ||||||||||||||||||||||||
Land | improvements | equipment | progress | lessor | assets | Total | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Cost | 241 | 1,027 | 4,111 | 362 | 349 | 28 | 6,118 | |||||||||||||||||||||
Accumulated depreciation | — | (201 | ) | (1,221 | ) | — | (164 | ) | (5 | ) | (1,591 | ) | ||||||||||||||||
Accumulated impairment losses | (2 | ) | (5 | ) | (12 | ) | — | — | — | (19 | ) | |||||||||||||||||
Balance as of March 31, 2012 | 239 | 821 | 2,878 | 362 | 185 | 23 | 4,508 | |||||||||||||||||||||
Cost | 239 | 1,019 | 4,041 | 330 | 334 | 28 | 5,991 | |||||||||||||||||||||
Accumulated depreciation | — | (178 | ) | (1,112 | ) | — | (156 | ) | (4 | ) | (1,450 | ) | ||||||||||||||||
Accumulated impairment losses | (2 | ) | — | (4 | ) | — | — | — | (6 | ) | ||||||||||||||||||
Balance as of December 31, 2011 | 237 | 841 | 2,925 | 330 | 178 | 24 | 4,535 | |||||||||||||||||||||
13. | Intangible assets |
Customer | Technology | |||||||||||||||||||||||
Goodwill | Trademarks | relationships | & software | Other | Total | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Cost | 6,291 | 2,071 | 3,785 | 1,101 | 244 | 13,492 | ||||||||||||||||||
Accumulated amortization | — | (27 | ) | (510 | ) | (362 | ) | (116 | ) | (1,015 | ) | |||||||||||||
Balance as of March 31, 2012 | 6,291 | 2,044 | 3,275 | 739 | 128 | 12,477 | ||||||||||||||||||
Cost | 6,286 | 2,058 | 3,758 | 1,089 | 241 | 13,432 | ||||||||||||||||||
Accumulated amortization | — | (24 | ) | (447 | ) | (321 | ) | (109 | ) | (901 | ) | |||||||||||||
Balance as of December 31, 2011 | 6,286 | 2,034 | 3,311 | 768 | 132 | 12,531 | ||||||||||||||||||
F-182
Table of Contents
13.1 | Impairment testing for CGUs containing indefinite life intangible assets |
14. | Borrowings |
As of March 31, | As of December 31, | |||||||||||
Note | 2012 | 2011 | ||||||||||
(In $ million) | ||||||||||||
August 2011 Credit Agreement(a)(u) | 47 | 247 | ||||||||||
Pactiv 2012 Notes(m)(y) | — | 253 | ||||||||||
Other borrowings(aa) | 29 | 20 | ||||||||||
Current borrowings | 76 | 520 | ||||||||||
August 2011 Credit Agreement(a)(u) | 4,444 | 4,243 | ||||||||||
February 2012 Senior Notes(b)(v) | 1,222 | — | ||||||||||
August 2011 Senior Secured Notes(c)(w) | 1,469 | 1,468 | ||||||||||
August 2011 Senior Notes(d)(w) | 972 | 972 | ||||||||||
February 2011 Senior Secured Notes(e)(w) | 999 | 999 | ||||||||||
February 2011 Senior Notes(f)(w) | 993 | 993 | ||||||||||
October 2010 Senior Secured Notes(g)(w) | 1,473 | 1,473 | ||||||||||
October 2010 Senior Notes(h)(w) | 1,467 | 1,466 | ||||||||||
May 2010 Senior Notes(i)(w) | 981 | 980 | ||||||||||
2009 Senior Secured Notes(j)(w) | 1,663 | 1,642 | ||||||||||
2007 Senior Notes(k)(x) | 626 | 606 | ||||||||||
2007 Senior Subordinated Notes(l)(x) | 548 | 530 | ||||||||||
Pactiv 2017 Notes(n)(y) | 314 | 314 | ||||||||||
Pactiv 2018 Notes(o)(y) | 17 | 17 | ||||||||||
Pactiv 2025 Notes(p)(y) | 269 | 269 | ||||||||||
Pactiv 2027 Notes(q)(y) | 197 | 197 | ||||||||||
Graham Packaging 2014 Notes(r)(z) | — | 367 | ||||||||||
Graham Packaging 2017 Notes(s)(z) | — | 14 | ||||||||||
Graham Packaging 2018 Notes(t)(z) | — | 19 | ||||||||||
Related party borrowings | 17 | 41 | 39 | |||||||||
Other borrowings(aa) | 31 | 33 | ||||||||||
Non-current borrowings | 17,726 | 16,641 | ||||||||||
Total borrowings | 17,802 | 17,161 | ||||||||||
F-183
Table of Contents
As of March 31, | As of December 31, | |||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
(a) August 2011 Credit Agreement (current and non-current) | 4,572 | 4,574 | ||||||
Debt issuance costs | (63 | ) | (65 | ) | ||||
Original issue discount | (18 | ) | (19 | ) | ||||
Carrying amount | 4,491 | 4,490 | ||||||
(b) February 2012 Senior Notes | 1,250 | — | ||||||
Debt issuance costs | (34 | ) | — | |||||
Embedded derivative | 6 | — | ||||||
Carrying amount | 1,222 | — | ||||||
(c) August 2011 Senior Secured Notes | 1,500 | 1,500 | ||||||
Debt issuance costs | (33 | ) | (33 | ) | ||||
Original issue discount | (10 | ) | (11 | ) | ||||
Embedded derivative | 12 | 12 | ||||||
Carrying amount | 1,469 | 1,468 | ||||||
(d) August 2011 Senior Notes | 1,000 | 1,000 | ||||||
Debt issuance costs | (27 | ) | (27 | ) | ||||
Original issue discount | (7 | ) | (7 | ) | ||||
Embedded derivative | 6 | 6 | ||||||
Carrying amount | 972 | 972 | ||||||
(e) February 2011 Senior Secured Notes | 1,000 | 1,000 | ||||||
Debt issuance costs | (15 | ) | (15 | ) | ||||
Embedded derivative | 14 | 14 | ||||||
Carrying amount | 999 | 999 | ||||||
(f) February 2011 Senior Notes | 1,000 | 1,000 | ||||||
Debt issuance costs | (17 | ) | (17 | ) | ||||
Embedded derivative | 10 | 10 | ||||||
Carrying amount | 993 | 993 | ||||||
(g) October 2010 Senior Secured Notes | 1,500 | 1,500 | ||||||
Debt issuance costs | (35 | ) | (35 | ) | ||||
Embedded derivative | 8 | 8 | ||||||
Carrying amount | 1,473 | 1,473 | ||||||
(h) October 2010 Senior Notes | 1,500 | 1,500 | ||||||
Debt issuance costs | (42 | ) | (43 | ) | ||||
Embedded derivative | 9 | 9 | ||||||
Carrying amount | 1,467 | 1,466 | ||||||
F-184
Table of Contents
As of March 31, | As of December 31, | |||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
(i) May 2010 Senior Notes | 1,000 | 1,000 | ||||||
Debt issuance costs | (27 | ) | (28 | ) | ||||
Embedded derivative | 8 | 8 | ||||||
Carrying amount | 981 | 980 | ||||||
(j) 2009 Senior Secured Notes | 1,726 | 1,707 | ||||||
Debt issuance costs | (57 | ) | (59 | ) | ||||
Original issue discount | (16 | ) | (17 | ) | ||||
Embedded derivative | 10 | 11 | ||||||
Carrying amount | 1,663 | 1,642 | ||||||
(k) 2007 Senior Notes | 641 | 621 | ||||||
Debt issuance costs | (15 | ) | (15 | ) | ||||
Carrying amount | 626 | 606 | ||||||
(l) 2007 Senior Subordinated Notes | 561 | 544 | ||||||
Debt issuance costs | (13 | ) | (14 | ) | ||||
Carrying amount | 548 | 530 | ||||||
(m) Pactiv 2012 Notes | — | 249 | ||||||
Fair value adjustment at acquisition | — | 4 | ||||||
Carrying amount | — | 253 | ||||||
(n) Pactiv 2017 Notes | 300 | 300 | ||||||
Fair value adjustment at acquisition | 14 | 14 | ||||||
Carrying amount | 314 | 314 | ||||||
(o) Pactiv 2018 Notes | 16 | 16 | ||||||
Fair value adjustment at acquisition | 1 | 1 | ||||||
Carrying amount | 17 | 17 | ||||||
(p) Pactiv 2025 Notes | 276 | 276 | ||||||
Fair value adjustment at acquisition | (7 | ) | (7 | ) | ||||
Carrying amount | 269 | 269 | ||||||
(q) Pactiv 2027 Notes | 200 | 200 | ||||||
Fair value adjustment at acquisition | (3 | ) | (3 | ) | ||||
Carrying amount | 197 | 197 | ||||||
(r) Graham Packaging 2014 Notes | — | 355 | ||||||
Fair value adjustment at acquisition | — | 5 | ||||||
Embedded derivative | — | 7 | ||||||
Carrying amount | — | 367 | ||||||
F-185
Table of Contents
As of March 31, | As of December 31, | |||||||
2012 | 2011 | |||||||
(In $ million) | ||||||||
(s) Graham Packaging 2017 Notes | — | 14 | ||||||
Carrying amount | — | 14 | ||||||
(t) Graham Packaging 2018 Notes | — | 19 | ||||||
Carrying amount | — | 19 | ||||||
(u) | August 2011 Credit Agreement |
Applicable interest rate | ||||||||||||||
Value drawn or | for the three month | |||||||||||||
Original | utilized at | period ended | ||||||||||||
Maturity date | facility value | March 31, 2012 | March 31, 2012 | |||||||||||
(In $ million) | ||||||||||||||
Term Tranches | ||||||||||||||
Tranche B Term Loan ($) | February 9, 2018 | 2,325 | 2,277 | 6.500 | % | |||||||||
Tranche C Term Loan ($) | August 9, 2018 | 2,000 | 1,969 | 6.500 | % | |||||||||
European Term Loan (€) | February 9, 2018 | 250 | 245 | 6.750 | % | |||||||||
Revolving Tranches(1) | ||||||||||||||
Revolving Tranche ($) | November 5, 2014 | 120 | 79 | — | ||||||||||
Revolving Tranche (€) | November 5, 2014 | 80 | 17 | — |
(1) | The Revolving Tranches were utilized in the form of bank guarantees and letters of credit. |
F-186
Table of Contents
(v) | February 2012 Senior Notes |
(w) | Additional notes outstanding |
Principal | ||||||||||||||||||
amounts | Interest | Maturity | Semi-annual interest | |||||||||||||||
Currency | Issue date | issued | rate | date | payment dates | |||||||||||||
(in million) | ||||||||||||||||||
August 2011 Senior Secured Notes | $ | August 9, 2011 | 1,500 | 7.875 | % | August 15, 2019 | February 15 and August 15 | |||||||||||
August 2011 Senior Notes | $ | August 9, 2011 | 1,000 | 9.875 | % | August 15, 2019 | February 15 and August 15 | |||||||||||
February 2011 Senior Secured Notes | $ | February 1, 2011 | 1,000 | 6.875 | % | February 15, 2021 | February 15 and August 15 | |||||||||||
February 2011 Senior Notes | $ | February 1, 2011 | 1,000 | 8.250 | % | February 15, 2021 | February 15 and August 15 | |||||||||||
October 2010 Senior Secured Notes | $ | October 15, 2010 | 1,500 | 7.125 | % | April 15, 2019 | April 15 and October 15 | |||||||||||
October 2010 Senior Notes | $ | October 15, 2010 | 1,500 | 9.000 | % | April 15, 2019 | April 15 and October 15 | |||||||||||
May 2010 Senior Notes | $ | May 4, 2010 | 1,000 | 8.500 | % | May 15, 2018 | May 15 and November 15 | |||||||||||
2009 Senior Secured Notes (Dollar) | $ | November 5, 2009 | 1,125 | 7.750 | % | October 15, 2016 | April 15 and October 15 | |||||||||||
2009 Senior Secured Notes (Euro) | € | November 5, 2009 | 450 | 7.750 | % | October 15, 2016 | April 15 and October 15 |
F-187
Table of Contents
(x) | 2007 Notes |
(y) | Pactiv Notes |
Principal | ||||||||||||||||||
Date acquired | amounts | Interest | Maturity | Semi-annual interest | ||||||||||||||
Currency | by the group | outstanding | rate | date | payment dates | |||||||||||||
(In $ million) | ||||||||||||||||||
Pactiv 2017 Notes | $ | November 16, 2010 | 300 | 8.125 | % | June 15, 2017 | June 15 and December 15 | |||||||||||
Pactiv 2018 Notes | $ | November 16, 2010 | 16 | 6.400 | % | January 15, 2018 | January 15 and July 15 | |||||||||||
Pactiv 2025 Notes | $ | November 16, 2010 | 276 | 7.950 | % | December 15, 2025 | June 15 and December 15 | |||||||||||
Pactiv 2027 Notes | $ | November 16, 2010 | 200 | 8.375 | % | April 15, 2027 | April 15 and October 15 |
F-188
Table of Contents
(z) | Graham Packaging Notes |
(aa) | Other borrowings |
15. | Provisions |
Workers’ | ||||||||||||||||||||||||
Legal | Warranty | Restructuring | compensation | Other | Total | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Current | 7 | 13 | 46 | 23 | 23 | 112 | ||||||||||||||||||
Non-current | 30 | — | 3 | 25 | 73 | 131 | ||||||||||||||||||
Balance as of March 31, 2012 | 37 | 13 | 49 | 48 | 96 | 243 | ||||||||||||||||||
Current | 7 | 11 | 33 | 24 | 23 | 98 | ||||||||||||||||||
Non-current | 30 | — | 3 | 26 | 68 | 127 | ||||||||||||||||||
Balance as of December 31, 2011 | 37 | 11 | 36 | 50 | 91 | 225 | ||||||||||||||||||
F-189
Table of Contents
16. | Equity |
16.1 | Share capital |
For the three month | For the twelve month | |||||||
period ended | period ended | |||||||
Number of Shares | March 31, 2012 | December 31, 2011 | ||||||
Balance at the beginning of the period | 13,063,527 | 13,063,527 | ||||||
Issue of shares | — | — | ||||||
Balance | 13,063,527 | 13,063,527 | ||||||
For the three month | For the twelve month | |||||||
period ended | period ended | |||||||
Number of Shares | March 31, 2012 | December 31, 2011 | ||||||
Balance at the beginning of the period | 1,000 | 1,000 | ||||||
Issue of shares | — | — | ||||||
Balance | 1,000 | 1,000 | ||||||
16.2 | Other reserves |
16.3 | Dividends |
F-190
Table of Contents
17. | Related parties |
Transaction values | Balances outstanding as of | |||||||||||||||
for the three month period ended March 31, | March 31, | December 31, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(In $ million) | ||||||||||||||||
Transactions with the immediate and ultimate parent companies | ||||||||||||||||
Loan payable to immediate parent(a) | — | — | (17 | ) | (16 | ) | ||||||||||
Transactions with joint ventures | ||||||||||||||||
Sale of goods(b) | 42 | 25 | 36 | 25 | ||||||||||||
Purchase of goods(b) | — | (4 | ) | — | — | |||||||||||
Transactions with other related parties | ||||||||||||||||
Trade receivables | ||||||||||||||||
BPC United States Inc. | 4 | 4 | ||||||||||||||
Sale of services | — | 1 | ||||||||||||||
Carter Holt Harvey Limited | — | — | ||||||||||||||
Sale of goods | — | 2 | ||||||||||||||
Carter Holt Harvey Packaging Pty Limited | — | — | ||||||||||||||
Sale of goods | — | 4 | ||||||||||||||
Carter Holt Harvey Pulp & Paper Limited | — | — | ||||||||||||||
Sale of goods | 1 | 1 | ||||||||||||||
FRAM Group Operations LLC | 1 | 1 | ||||||||||||||
United Components, Inc. | 1 | 1 | ||||||||||||||
Trade payables | ||||||||||||||||
Carter Holt Harvey Limited | — | (1 | ) | |||||||||||||
Purchase of goods | (3 | ) | — | |||||||||||||
Carter Holt Harvey Pulp and Paper Limited | (3 | ) | (5 | ) | ||||||||||||
Purchase of goods | (7 | ) | (9 | ) | ||||||||||||
Rank Group Limited | (46 | ) | (41 | ) | ||||||||||||
Recharges(c) | (9 | ) | (9 | ) | ||||||||||||
Rank Group North America Inc. | — | — | ||||||||||||||
Recharges(d) | (7 | ) | — | |||||||||||||
Loans payable | ||||||||||||||||
Reynolds Treasury (NZ) Limited(e) | (24 | ) | (23 | ) |
F-191
Table of Contents
Transaction values | Balances outstanding as of | |||||||||||||||
for the three month period ended March 31, | March 31, | December 31, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(In $ million) | ||||||||||||||||
Payable related to transfer of tax losses to: | ||||||||||||||||
Evergreen Packaging New Zealand Limited | (3 | ) | — | |||||||||||||
Transfer of tax losses | (3 | ) | — | |||||||||||||
Reynolds Packaging Group (NZ) Limited | (7 | ) | — | |||||||||||||
Transfer of tax losses | (7 | ) | — |
(a) | The advance due to RGHL accrued interest at a rate based on EURIBOR plus a margin of 2.375%. During the three month period ended March 31, 2012, interest accrued at a rate of 3.72% (2011: 3.38%). The loan is subordinated to the obligations under the August 2011 Credit Agreement, the August 2011 Senior Secured Notes, the February 2011 Senior Secured Notes, the October 2010 Senior Secured Notes, and the 2009 Senior Secured Notes, and is subject to certain other payment restrictions, including in favor of the 2007 Notes under the terms of the inter-creditor arrangements. | |
(b) | All transactions with joint ventures are settled in cash. Sales of goods and services are negotiated on a cost-plus basis allowing a margin ranging from 3% to 6%. All amounts are unsecured, non-interest bearing and repayable on demand. | |
(c) | Represents certain costs paid by Rank Group Limited on behalf of the Group that were subsequently recharged to the Group. These costs are primarily related to the Group’s financing and acquisition activities. | |
(d) | Represents certain costs paid by Rank Group North America Inc. on behalf of the Group that were subsequently recharged to the Group. These costs are primarily related to services provided. | |
(e) | On August 23, 2011, the Group borrowed the Euro equivalent of $25 million from Reynolds Treasury (NZ) Limited. The loan bears interest at the greater of 2% and the 3 month EURIBOR rate, plus 4.875%. The loan is unsecured and the repayment date will be agreed between the parties. |
18. | Business combinations |
18.1 | Graham Packaging |
F-192
Table of Contents
Amounts recognized | ||||||||||||
on September 8, | Measurement period | Provisional values as of | ||||||||||
2011(a) | adjustments(b) | March 31, 2012(c) | ||||||||||
(In $ million) | ||||||||||||
Cash and cash equivalents | 146 | — | 146 | |||||||||
Trade and other receivables* | 338 | — | 338 | |||||||||
Inventories | 300 | — | 300 | |||||||||
Current tax assets* | 3 | 1 | 4 | |||||||||
Assets held for sale* | 7 | — | 7 | |||||||||
Investments in associates | 1 | — | 1 | |||||||||
Deferred tax assets* | 7 | 1 | 8 | |||||||||
Property, plant and equipment* | 1,438 | (37 | ) | 1,401 | ||||||||
Intangible assets (excluding goodwill)* | 1,679 | 695 | 2,374 | |||||||||
Derivative assets | 9 | — | 9 | |||||||||
Other current and non-current assets* | 19 | — | 19 | |||||||||
Trade and other payables* | (694 | ) | 1 | (693 | ) | |||||||
Current tax liabilities* | (10 | ) | (33 | ) | (43 | ) | ||||||
Borrowings | (2,852 | ) | — | (2,852 | ) | |||||||
Deferred tax liabilities* | (405 | ) | (183 | ) | (588 | ) | ||||||
Provisions and employee benefits* | (201 | ) | 2 | (199 | ) | |||||||
Net assets (liabilities) acquired | (215 | ) | 447 | 232 | ||||||||
Goodwill on acquisition* | 2,012 | (447 | ) | 1,565 | ||||||||
Net assets acquired | 1,797 | — | 1,797 | |||||||||
Consideration paid in cash | 1,797 | — | 1,797 | |||||||||
Net cash acquired | (146 | ) | — | (146 | ) | |||||||
Net cash outflow | 1,651 | — | 1,651 |
* | Value determined on a provisional basis. | |
(a) | Represents the preliminary values of assets, liabilities and contingent liabilities recognized on the acquisition date based on estimated fair values. | |
(b) | The measurement period adjustments predominantly relate to changes in the fair values of separately identifiable intangible assets. Other measurement period adjustments have arisen from changes in the estimated fair values of property, plant and equipment as the Group continues to revise the valuations of these assets with the third party valuation firms. The changes in fair values of the separately identifiable intangible assets and property, plant and equipment resulted in a net increase in deferred tax liabilities. All measurement period adjustments were recorded during the period ended December 31, 2011. | |
(c) | Represents the provisional allocation of the purchase price as March 31, 2012. Management is in the process of reviewing and finalizing balances. |
F-193
Table of Contents
Estimated useful | ||||||||
Types of identifiable intangible assets | Fair value | lives | ||||||
(In $ million) | ||||||||
Trade names | 250 | Indefinite | ||||||
Customer relationships | 1,574 | 18 to 22 years | ||||||
Technology | 547 | 10 to 15 years | ||||||
Land use rights | 3 | 43 years | ||||||
2,374 |
F-194
Table of Contents
18.2 | Dopaco |
19. | Contingencies |
20. | Subsequent events |
F-195
Table of Contents
Table of Contents
F-197
Table of Contents
For the period ended December 31, | ||||||||||||||||
Note | 2011 | 2010 | 2009 | |||||||||||||
(In $ million) | ||||||||||||||||
Revenue | 7 | 11,789 | 6,774 | 5,910 | ||||||||||||
Cost of sales | * | (9,725 | ) | (5,524 | ) | (4,691 | ) | |||||||||
Gross profit | 2,064 | 1,250 | 1,219 | |||||||||||||
Other income | 8 | 87 | 102 | 201 | ||||||||||||
Selling, marketing and distribution expenses | * | (347 | ) | (231 | ) | (211 | ) | |||||||||
General and administration expenses | * | (626 | ) | (388 | ) | (366 | ) | |||||||||
Other expenses | 10 | (268 | ) | (80 | ) | (96 | ) | |||||||||
Share of profit of associates and joint ventures, net of income tax | 23 | 17 | 18 | 11 | ||||||||||||
Profit from operating activities | 927 | 671 | 758 | |||||||||||||
Financial income | 12 | 6 | 52 | 9 | ||||||||||||
Financial expenses | 12 | (1,420 | ) | (750 | ) | (496 | ) | |||||||||
Net financial expenses | (1,414 | ) | (698 | ) | (487 | ) | ||||||||||
Income (loss) before income tax | (487 | ) | (27 | ) | 271 | |||||||||||
Income tax benefit (expense) | 13 | 60 | (75 | ) | (148 | ) | ||||||||||
Profit (loss) for the period | (427 | ) | (102 | ) | 123 | |||||||||||
Other comprehensive income (loss) for the period, net of income tax | ||||||||||||||||
Cash flow hedges | — | — | 12 | |||||||||||||
Exchange differences on translating foreign operations | (22 | ) | 227 | 71 | ||||||||||||
Transfers from foreign currency translation reserve to profit and loss | — | 49 | — | |||||||||||||
Total other comprehensive income (loss) for the period, net of income tax | 14 | (22 | ) | 276 | 83 | |||||||||||
Total comprehensive income (loss) for the period | (449 | ) | 174 | 206 | ||||||||||||
Profit (loss) attributable to: | ||||||||||||||||
Equity holder of the Group | (429 | ) | (102 | ) | 123 | |||||||||||
Non-controlling interests | 2 | — | — | |||||||||||||
(427 | ) | (102 | ) | 123 | ||||||||||||
Total other comprehensive income (loss) attributable to: | ||||||||||||||||
Equity holder of the Group | (21 | ) | 277 | 83 | ||||||||||||
Non-controlling interests | (1 | ) | (1 | ) | — | |||||||||||
(22 | ) | 276 | 83 | |||||||||||||
* | For information on expenses by nature, refer to notes 9, 11, 16, 18, 19, 22, and 34. |
F-198
Table of Contents
As of December 31, | ||||||||||||
Note | 2011 | 2010 | ||||||||||
(In $ million) | ||||||||||||
Assets | ||||||||||||
Cash and cash equivalents | 15 | 597 | 663 | |||||||||
Trade and other receivables | 16 | 1,501 | 1,145 | |||||||||
Inventories | 18 | 1,773 | 1,281 | |||||||||
Current tax assets | 21 | 39 | 109 | |||||||||
Assets held for sale | 17 | 70 | 18 | |||||||||
Derivatives | 29 | 1 | 12 | |||||||||
Other assets | 68 | 62 | ||||||||||
Total current assets | 4,049 | 3,290 | ||||||||||
Non-current receivables | 16 | 50 | 47 | |||||||||
Investments in associates and joint ventures | 23 | 119 | 110 | |||||||||
Deferred tax assets | 21 | 27 | 23 | |||||||||
Property, plant and equipment | 19 | 4,535 | 3,266 | |||||||||
Investment properties | 20 | 29 | 68 | |||||||||
Intangible assets | 22 | 12,531 | 8,748 | |||||||||
Derivatives | 29 | 122 | 87 | |||||||||
Other assets | 150 | 75 | ||||||||||
Total non-current assets | 17,563 | 12,424 | ||||||||||
Total assets | 21,612 | 15,714 | ||||||||||
Liabilities | ||||||||||||
Bank overdrafts | 3 | 12 | ||||||||||
Trade and other payables | 24 | 1,747 | 1,236 | |||||||||
Liabilities directly associated with assets held for sale | 17 | 20 | — | |||||||||
Borrowings | 25 | 520 | 140 | |||||||||
Current tax liabilities | 21 | 160 | 145 | |||||||||
Derivatives | 29 | 16 | 1 | |||||||||
Employee benefits | 26 | 227 | 195 | |||||||||
Provisions | 27 | 98 | 74 | |||||||||
Total current liabilities | 2,791 | 1,803 | ||||||||||
Non-current payables | 24 | 33 | 9 | |||||||||
Borrowings | 25 | 16,641 | 11,717 | |||||||||
Deferred tax liabilities | 21 | 1,539 | 1,130 | |||||||||
Employee benefits | 26 | 934 | 971 | |||||||||
Provisions | 27 | 127 | 86 | |||||||||
Total non-current liabilities | 19,274 | 13,913 | ||||||||||
Total liabilities | 22,065 | 15,716 | ||||||||||
Net liabilities | (453 | ) | (2 | ) | ||||||||
Equity (deficit) | ||||||||||||
Share capital | 28 | 1,417 | 1,417 | |||||||||
Reserves | 28 | (1,252 | ) | (1,231 | ) | |||||||
Accumulated losses | (640 | ) | (211 | ) | ||||||||
Equity (deficit) attributable to equity holder of the Group | (475 | ) | (25 | ) | ||||||||
Non-controlling interests | 22 | 23 | ||||||||||
Total equity (deficit) | (453 | ) | (2 | ) | ||||||||
F-199
Table of Contents
Equity (deficit) | ||||||||||||||||||||||||||||||||||||
attributable | ||||||||||||||||||||||||||||||||||||
Translation | to equity | Non- | ||||||||||||||||||||||||||||||||||
Share | of foreign | Other | Hedge | Accumulated | holder | controlling | ||||||||||||||||||||||||||||||
Note | capital | operations | reserves | reserve | losses | of the Group | interests | Total | ||||||||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||||||||||
Balance at the beginning of the period (January 1, 2009) | 1,604 | (18 | ) | 71 | (12 | ) | (197 | ) | 1,448 | 17 | 1,465 | |||||||||||||||||||||||||
Issue of shares (net of issue costs) | 28 | 880 | — | — | — | — | 880 | — | 880 | |||||||||||||||||||||||||||
Total comprehensive income for the period: | ||||||||||||||||||||||||||||||||||||
Profit after tax | — | — | — | — | 124 | 124 | — | 124 | ||||||||||||||||||||||||||||
Exchange differences on translating foreign operations | — | 71 | — | — | — | 71 | — | 71 | ||||||||||||||||||||||||||||
Cash flow hedges | — | — | — | 12 | — | 12 | — | 12 | ||||||||||||||||||||||||||||
Total comprehensive income for the period | — | 71 | — | 12 | 124 | 207 | — | 207 | ||||||||||||||||||||||||||||
Common control transactions | 32 | (1,108 | ) | — | (584 | ) | — | — | (1,692 | ) | — | (1,692 | ) | |||||||||||||||||||||||
Dividends paid to non-controlling interests | — | — | — | — | — | — | (1 | ) | (1 | ) | ||||||||||||||||||||||||||
Balance as of December 31, 2009 | 1,376 | 53 | (513 | ) | — | (73 | ) | 843 | 16 | 859 | ||||||||||||||||||||||||||
Balance at the beginning of the period (January 1, 2010) | 1,376 | 53 | (513 | ) | — | (73 | ) | 843 | 16 | 859 | ||||||||||||||||||||||||||
Issue of shares (net of issue costs) | 28 | 947 | — | — | — | — | 947 | — | 947 | |||||||||||||||||||||||||||
Total comprehensive income for the period: | ||||||||||||||||||||||||||||||||||||
Loss after tax | — | — | — | — | (102 | ) | (102 | ) | — | (102 | ) | |||||||||||||||||||||||||
Exchange differences on translating foreign operations | — | 277 | — | — | — | 277 | (1 | ) | 276 | |||||||||||||||||||||||||||
Total comprehensive income for the period | — | 277 | — | — | (102 | ) | 175 | (1 | ) | 174 | ||||||||||||||||||||||||||
Common control transactions | 32 | (906 | ) | — | (1,048 | ) | — | — | (1,954 | ) | — | (1,954 | ) | |||||||||||||||||||||||
Purchase of non-controlling interest | — | — | — | — | 3 | 3 | (5 | ) | (2 | ) | ||||||||||||||||||||||||||
Non-controlling interests acquired through business combinations | — | — | — | — | — | — | 18 | 18 | ||||||||||||||||||||||||||||
Disposal of business | — | — | — | — | — | — | (3 | ) | (3 | ) | ||||||||||||||||||||||||||
Dividends paid | 28 | — | — | — | — | (39 | ) | (39 | ) | (2 | ) | (41 | ) | |||||||||||||||||||||||
Balance as of December 31, 2010 | 1,417 | 330 | (1,561 | ) | — | (211 | ) | (25 | ) | 23 | (2 | ) | ||||||||||||||||||||||||
Balance at the beginning of the period (January 1, 2011) | 1,417 | 330 | (1,561 | ) | — | (211 | ) | (25 | ) | 23 | (2 | ) | ||||||||||||||||||||||||
Total comprehensive loss for the period: | ||||||||||||||||||||||||||||||||||||
Loss after tax | — | — | — | — | (429 | ) | (429 | ) | 2 | (427 | ) | |||||||||||||||||||||||||
Exchange differences on translating foreign operations | — | (21 | ) | — | — | — | (21 | ) | (1 | ) | (22 | ) | ||||||||||||||||||||||||
Total comprehensive loss for the period | — | (21 | ) | — | — | (429 | ) | (450 | ) | 1 | (449 | ) | ||||||||||||||||||||||||
Dividends paid | — | — | — | — | — | — | (2 | ) | (2 | ) | ||||||||||||||||||||||||||
Balance as of December 31, 2011 | 1,417 | 309 | (1,561 | ) | — | (640 | ) | (475 | ) | 22 | (453 | ) | ||||||||||||||||||||||||
F-200
Table of Contents
For the period ended | ||||||||||||||||
December 31, | ||||||||||||||||
Note | 2011 | 2010 | 2009 | |||||||||||||
(In $ million) | ||||||||||||||||
Cash flows from operating activities | ||||||||||||||||
Cash received from customers | 11,486 | 6,798 | 6,081 | |||||||||||||
Cash paid to suppliers and employees | (9,868 | ) | (5,635 | ) | (4,941 | ) | ||||||||||
Interest paid | (1,003 | ) | (451 | ) | (262 | ) | ||||||||||
Income taxes paid, net of refunds received | (88 | ) | (125 | ) | (108 | ) | ||||||||||
Change of control payment and other acquisition costs | (84 | ) | (181 | ) | — | |||||||||||
Payment to related party for use of tax losses | — | (23 | ) | — | ||||||||||||
Net cash from operating activities | 443 | 383 | 770 | |||||||||||||
Cash flows used in investing activities | ||||||||||||||||
Purchase of Whakatane Mill | — | (46 | ) | — | ||||||||||||
Acquisition of property, plant and equipment and investment properties | (511 | ) | (319 | ) | (244 | ) | ||||||||||
Proceeds from sale of property, plant and equipment, investment properties and other assets | 71 | 32 | 41 | |||||||||||||
Acquisition of intangible assets | (9 | ) | (18 | ) | (48 | ) | ||||||||||
Acquisition of businesses, net of cash acquired | 33 | (2,048 | ) | (4,386 | ) | 4 | ||||||||||
Disposal of businesses, net of cash disposed | — | 33 | — | |||||||||||||
Disposal of other investments | — | 10 | 4 | |||||||||||||
Pre-acquisition advance to Graham Packaging | (20 | ) | — | — | ||||||||||||
Receipt of related party advances | — | 97 | 102 | |||||||||||||
Interest received | 7 | 5 | 4 | |||||||||||||
Dividends received from joint ventures | 8 | 4 | 1 | |||||||||||||
Net cash used in investing activities | (2,502 | ) | (4,588 | ) | (136 | ) | ||||||||||
Cash flows from (used in) financing activities | ||||||||||||||||
Acquisitions of business under common control | — | (1,958 | ) | (1,687 | ) | |||||||||||
Drawdown of loans and borrowings: | ||||||||||||||||
August 2011 Credit Agreement | 4,666 | — | — | |||||||||||||
August 2011 Notes | 2,482 | — | — | |||||||||||||
February 2011 Notes | 2,000 | — | — | |||||||||||||
October 2010 Notes | — | 3,000 | — | |||||||||||||
May 2010 Notes | — | 1,000 | — | |||||||||||||
2009 Notes | — | — | 1,789 | |||||||||||||
2009 Credit Agreement | 10 | 2,820 | 1,404 | |||||||||||||
Other borrowings | 13 | 2 | 100 | |||||||||||||
Repayment of loans and borrowings: | ||||||||||||||||
2011 Credit Agreement | (75 | ) | — | — | ||||||||||||
2009 Credit Agreement | (4,168 | ) | (38 | ) | — | |||||||||||
Graham Packaging borrowings acquired | 33 | (1,935 | ) | — | — | |||||||||||
Graham Packaging 2017 Notes | (239 | ) | — | — | ||||||||||||
Graham Packaging 2018 Notes | (231 | ) | — | — | ||||||||||||
Pactiv borrowings acquired | — | (397 | ) | — | ||||||||||||
Blue Ridge Facility | — | (43 | ) | — | ||||||||||||
2008 Reynolds Senior Credit Facilities | — | — | (1,500 | ) | ||||||||||||
2007 SIG Senior Credit Facilities | — | — | (742 | ) | ||||||||||||
CHH Facility | — | — | (13 | ) | ||||||||||||
Other borrowings | (4 | ) | (4 | ) | (127 | ) | ||||||||||
Payment of liabilities arising from Graham Packaging Acquisition | (252 | ) | — | — | ||||||||||||
Premium on Graham Packaging 2017 and 2018 Notes | (5 | ) | — | — | ||||||||||||
Proceeds from issues of share capital | — | 322 | 578 | |||||||||||||
Proceeds from related party borrowings | 25 | — | 68 | |||||||||||||
Repayment of related party borrowings | — | — | (180 | ) | ||||||||||||
Payment of transaction costs | (279 | ) | (317 | ) | (190 | ) | ||||||||||
Purchase of non-controlling interests | — | (3 | ) | — | ||||||||||||
Dividends paid to related parties and non-controlling interests | (2 | ) | (39 | ) | (1 | ) | ||||||||||
Net cash from (used in) financing activities | 2,006 | 4,345 | (501 | ) | ||||||||||||
Net increase (decrease) in cash and cash equivalents | (53 | ) | 140 | 133 | ||||||||||||
Cash and cash equivalents at the beginning of the period | 651 | 514 | 383 | |||||||||||||
Effect of exchange rate fluctuations on cash held | (4 | ) | (3 | ) | (2 | ) | ||||||||||
Cash and cash equivalents as of December 31 | 594 | 651 | 514 | |||||||||||||
Cash and cash equivalents comprise | ||||||||||||||||
Cash and cash equivalents | 597 | 663 | 515 | |||||||||||||
Bank overdrafts | (3 | ) | (12 | ) | (1 | ) | ||||||||||
Cash and cash equivalents as of December 31 | 594 | 651 | 514 | |||||||||||||
F-201
Table of Contents
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Profit (loss) for the period | (427 | ) | (102 | ) | 123 | |||||||
Adjustments for: | ||||||||||||
Depreciation of property, plant and equipment | 650 | 317 | 331 | |||||||||
Depreciation of investment properties | 1 | 2 | 2 | |||||||||
Asset impairment charges | 12 | 29 | 13 | |||||||||
Amortization of intangible assets | 321 | 185 | 169 | |||||||||
Net foreign currency exchange loss | 7 | 3 | 3 | |||||||||
Change in fair value of derivatives | 26 | (4 | ) | (129 | ) | |||||||
Loss (gain) on sale of property, plant and equipment and non-current assets | 1 | (5 | ) | (4 | ) | |||||||
Gains on sale of businesses and investment properties | (5 | ) | (16 | ) | — | |||||||
CSI Americas gain on acquisition | — | (10 | ) | — | ||||||||
Net financial expenses | 1,414 | 698 | 487 | |||||||||
Share of profit of equity accounted investees | (17 | ) | (18 | ) | (11 | ) | ||||||
Income tax (benefit) expense | (60 | ) | 75 | 148 | ||||||||
Interest paid | (1,003 | ) | (451 | ) | (262 | ) | ||||||
Income taxes paid, net of refunds received | (88 | ) | (125 | ) | (108 | ) | ||||||
Change in trade and other receivables | (56 | ) | (45 | ) | (43 | ) | ||||||
Change in inventories | (171 | ) | 41 | 92 | ||||||||
Change in trade and other payables | (8 | ) | 9 | (24 | ) | |||||||
Change in provisions and employee benefits | (154 | ) | (202 | ) | 6 | |||||||
Change in other assets and liabilities | — | 2 | (23 | ) | ||||||||
Net cash from operating activities | 443 | 383 | 770 | |||||||||
F-202
Table of Contents
For the period ended December 31, | ||||||||||||||||||||||||
2011 | 2010 | 2009 | ||||||||||||||||||||||
Acquisitions | Disposals | Acquisitions | Disposals | Acquisitions* | Disposals | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Inflow (outflow) of cash: | ||||||||||||||||||||||||
Cash receipts (payments) | (2,192 | ) | — | (4,488 | ) | 33 | 4 | — | ||||||||||||||||
Net cash (bank overdraft) acquired (disposed of) | 144 | — | 102 | — | — | — | ||||||||||||||||||
Consideration received, satisfied in notes receivable | — | — | — | 14 | — | — | ||||||||||||||||||
Consideration subject to post-closing adjustments* | — | — | — | 1 | 3 | — | ||||||||||||||||||
(2,048 | ) | — | (4,386 | ) | 48 | 7 | — | |||||||||||||||||
Cash and cash equivalents, net of bank overdrafts | (144 | ) | — | (102 | ) | — | — | — | ||||||||||||||||
Net gain on sale before reclassification from foreign currency translation reserve | — | — | — | (10 | ) | — | — | |||||||||||||||||
Amounts reclassified from foreign currency translation reserve | — | — | — | 1 | — | — | ||||||||||||||||||
Net assets (acquired) disposed of | (2,192 | ) | — | (4,488 | ) | 39 | 7 | — | ||||||||||||||||
Details of net assets (acquired) disposed of: | ||||||||||||||||||||||||
Cash and cash equivalents, net of bank overdrafts | (144 | ) | — | (102 | ) | — | — | — | ||||||||||||||||
Trade and other receivables | (371 | ) | — | (475 | ) | 12 | — | — | ||||||||||||||||
Current tax assets | (4 | ) | — | (49 | ) | — | — | — | ||||||||||||||||
Assets held for sale | (10 | ) | — | — | — | — | — | |||||||||||||||||
Inventories | (359 | ) | — | (557 | ) | 8 | — | — | ||||||||||||||||
Derivative assets | (9 | ) | — | — | — | — | — | |||||||||||||||||
Deferred tax assets | (12 | ) | — | (38 | ) | — | — | — | ||||||||||||||||
Property, plant and equipment | (1,525 | ) | — | (1,443 | ) | 23 | — | — | ||||||||||||||||
Intangible assets (excluding goodwill) | (2,462 | ) | — | (2,719 | ) | — | — | — | ||||||||||||||||
Goodwill | (1,735 | ) | — | (2,931 | ) | — | 7 | — | ||||||||||||||||
Other current and non-current assets | (25 | ) | — | (60 | ) | — | — | — | ||||||||||||||||
Investment in associates and joint ventures | (1 | ) | — | — | 3 | — | — | |||||||||||||||||
Trade and other payables | 717 | — | 425 | (8 | ) | — | — | |||||||||||||||||
Current tax liabilities | 43 | — | — | — | — | — | ||||||||||||||||||
Loans and borrowings | 2,852 | — | 1,485 | — | — | — | ||||||||||||||||||
Deferred tax liabilities | 628 | — | 877 | — | — | — | ||||||||||||||||||
Provisions and employee benefits | 225 | — | 1,071 | — | — | — | ||||||||||||||||||
Net assets (acquired)/disposed of | (2,192 | ) | — | (4,516 | ) | 38 | 7 | — | ||||||||||||||||
Gain on acquisition | — | — | 10 | — | — | — | ||||||||||||||||||
Amounts reclassified from foreign currency translation reserve | — | — | — | 1 | — | — | ||||||||||||||||||
Non-controlling interests | — | — | 18 | — | — | — | ||||||||||||||||||
(2,192 | ) | — | (4,488 | ) | 39 | 7 | — | |||||||||||||||||
* | The cash paid in 2009 was for the post-closing adjustments relating to the acquisition of CSI Guadalajara. |
F-203
Table of Contents
1. | Reporting entity |
• | BP I and its subsidiaries and their interests in associates and jointly controlled entities (the “BP I Group”); and | |
• | BP II. |
2. | Basis of preparation |
2.1 | Statement of compliance |
2.2 | Going concern |
2.3 | Basis of measurement |
• | certain components of inventory which are measured at net realizable value; | |
• | defined benefit pension plan liabilities and post-employment medical plan liabilities which are measured under the projected unit credit method; and | |
• | certain assets and liabilities, such as derivatives, which are measured at fair value. |
F-204
Table of Contents
2. | Basis of preparation (continued) |
2.4 | Presentation currency |
2.5 | Use of estimates and judgements |
2.6 | Comparative information |
2.7 | Presentation of expenses by nature |
F-205
Table of Contents
2. | Basis of preparation (continued) |
3. | Significant accounting policies |
F-206
Table of Contents
3. | Significant accounting policies (continued) |
F-207
Table of Contents
3. | Significant accounting policies (continued) |
• | debt forgiveness transactions; | |
• | transfer of assets for greater than or less than fair value; and | |
• | acquisition or disposal of subsidiaries for no consideration or consideration greater than or less than fair value. |
• | predecessor value method requires the financial statements to be prepared using predecessor book values without any step up to fair values; | |
• | premium or discount on acquisition is calculated as the difference between the total consideration paid and the book value of the issued capital of the acquired entity, and is recognized directly in equity as a component of a separate reserve; | |
• | the financial statements incorporate the acquired entities’ results as if the acquirer and the acquiree had always been combined; and | |
• | the results of operations and cash flows of the acquired entity are included on a restated basis in the financial statements from the date that common control originally commenced (i.e. from the date the business was acquired by Mr. Graeme Hart) as though the entities had always been combined from the common control date forward. |
F-208
Table of Contents
3. | Significant accounting policies (continued) |
3.3 | Foreign currency |
(i) | assets and liabilities for each statement of financial position presented are translated at the closing rate at the reporting date of the statement of financial position; |
(ii) | income and expense items for each profit or loss item are translated at average exchange rates; | |
(iii) | items of other comprehensive income are translated at average exchange rates; and |
(iv) | all resulting exchange differences are recognized as a separate component of equity. |
3.4 | Non-derivative financial instruments |
F-209
Table of Contents
3. | Significant accounting policies (continued) |
F-210
Table of Contents
3. | Significant accounting policies (continued) |
3.5 | Derivative financial instruments |
F-211
Table of Contents
3. | Significant accounting policies (continued) |
(i) | the economic characteristics and risks of the host contract and the embedded derivative are not closely related; |
(ii) | a separate instrument with the same terms as the embedded derivative would meet the definition of a derivative; and | |
(iii) | the combined instrument is not measured at fair value through profit or loss. |
3.6 | Inventories |
F-212
Table of Contents
3. | Significant accounting policies (continued) |
3.7 | Property, plant and equipment |
• Buildings | 20 to 50 years | |
• Plant and equipment | 3 to 25 years | |
• Furniture and fittings | 3 to 20 years |
F-213
Table of Contents
3. | Significant accounting policies (continued) |
3.8 | Investment property |
3.9 | Leases |
3.10 | Intangible assets |
F-214
Table of Contents
3. | Significant accounting policies (continued) |
F-215
Table of Contents
3. | Significant accounting policies (continued) |
• Software/technology | 3 to 15 years | |
• Patents | 5 to 14 years | |
• Rights to supply | up to a maximum of 6 years | |
• Customer relationships | 6 to 25 years | |
• Trademarks | 5 to 15 years |
3.11 | Impairment |
• | significant financial difficulty of the issuer or obligor; | |
• | a breach of contract, such as default or delinquency in respect of interest or principal repayment; or | |
• | observable data indicating that there is a measurable decrease in the estimated future cash flows from a portfolio. |
F-216
Table of Contents
3. | Significant accounting policies (continued) |
3.12 | Assets and liabilities classified as held for sale |
3.13 | Employee benefits |
F-217
Table of Contents
3. | Significant accounting policies (continued) |
F-218
Table of Contents
3. | Significant accounting policies (continued) |
3.14 | Provisions |
F-219
Table of Contents
3. | Significant accounting policies (continued) |
3.15 | Self-insured employee obligations |
3.16 | Dividends |
3.17 | Share capital |
3.18 | Revenue |
F-220
Table of Contents
3. | Significant accounting policies (continued) |
3.19 | Lease payments |
3.20 | Financial income and expenses |
3.21 | Income tax |
F-221
Table of Contents
3. | Significant accounting policies (continued) |
3.22 | Sales tax, value added tax and goods and services tax |
3.23 | Discontinued operations |
3.24 | New and revised standards and interpretations |
F-222
Table of Contents
3. | Significant accounting policies (continued) |
F-223
Table of Contents
3. | Significant accounting policies (continued) |
4. | Critical accounting estimates and assumptions |
4.1 | Impairment of assets |
4.2 | Income taxes |
F-224
Table of Contents
4. | Critical accounting estimates and assumptions (continued) |
4.3 | Realization of deferred tax assets |
4.4 | Finalization of provisional acquisition accounting |
4.5 | Measurement of obligations under defined benefit plans |
5. | Determination of fair values |
F-225
Table of Contents
5. | Determination of fair values (continued) |
5.1 | Property, plant and equipment |
5.2 | Intangible assets |
5.3 | Investment property |
5.4 | Inventory |
5.5 | Trade and other receivables |
5.6 | Derivatives |
5.7 | Non-derivatives financial liabilities |
F-226
Table of Contents
5. | Determination of fair values (continued) |
5.8 | Pension and post-employment medical benefits |
5.9 | Fair value of borrowings acquired |
6. | Segment reporting |
• | SIG Combibloc — SIG Combibloc is a leading manufacturer of aseptic carton packaging systems for both beverage and liquid food products, ranging from juices and milk to soups and sauces. SIG supplies complete aseptic carton packaging systems, which include aseptic filling machines, aseptic cartons, spouts, caps and closures and related services. | |
• | Evergreen — Evergreen is a vertically integrated, leading manufacturer of fresh carton packaging for beverage products, primarily serving the juice and milk end-markets. Evergreen supplies integrated fresh carton packaging systems, which can include fresh cartons, spouts and filling machines. Evergreen produces liquid packaging board for its internal requirements and to sell to other manufacturers. Evergreen also produces paper products for commercial printing. | |
• | Closures — Closures is a leading manufacturer of plastic beverage caps, closures and high speed rotary capping equipment primarily serving the carbonated soft drink, non-carbonated soft drink and bottled water segments of the global beverage market. | |
• | Reynolds Consumer Products — Reynolds Consumer Products is a leading U.S. manufacturer of branded and store branded consumer products such as foil, wraps, waste bags, food storage bags, and disposable tableware and cookware. Prior to the Pactiv acquisition (refer to note 33), the Reynolds Consumer Products segment consisted solely of the Group’s Reynolds consumer products business. | |
• | Pactiv Foodservice — Pactiv Foodservice is a leading manufacturer of foodservice and food packaging products. Pactiv Foodservice offers a comprehensive range of products including tableware items, takeout service containers, clear rigid-display packaging, microwaveable containers, foam trays, dual-ovenable paperboard containers, cups, molded fiber egg cartons, meat and poultry trays, plastic film and aluminum containers. Prior to the Pactiv acquisition (refer to note 33), the Pactiv Foodservice segment consisted solely of the Group’s Reynolds foodservice packaging business. Dopaco, which was acquired in May 2011, is being integrated with the Pactiv Foodservice segment. | |
• | Graham Packaging — Graham Packaging is a worldwide leader in the design, manufacture and sale of value-added, custom blow molded plastic containers for branded consumer products. Graham Packaging was acquired on September 8, 2011 (refer to note 33). |
F-227
Table of Contents
6. | Segment reporting (continued) |
For the period ended December 31, 2011 | ||||||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||||||
SIG | Consumer | Pactiv | Graham | Corporate / | ||||||||||||||||||||||||||||
Combibloc | Evergreen | Closures | Products | Foodservice * | Packaging ** | unallocated *** | Total | |||||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||||||
Total external revenue | 2,036 | 1,557 | 1,317 | 2,503 | 3,409 | 967 | — | 11,789 | ||||||||||||||||||||||||
Total inter-segment revenue | — | 46 | 12 | 56 | 39 | — | (153 | ) | — | |||||||||||||||||||||||
Total segment revenue | 2,036 | 1,603 | 1,329 | 2,559 | 3,448 | 967 | (153 | ) | 11,789 | |||||||||||||||||||||||
Gross profit | 439 | 224 | 207 | 611 | 524 | 62 | (3 | ) | 2,064 | |||||||||||||||||||||||
Expenses and other income | (234 | ) | (69 | ) | (97 | ) | (258 | ) | (402 | ) | (86 | ) | (8 | ) | (1,154 | ) | ||||||||||||||||
Share of profit of associates and joint ventures | 15 | 2 | — | — | — | — | — | 17 | ||||||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 220 | 157 | 110 | 353 | 122 | (24 | ) | (11 | ) | 927 | ||||||||||||||||||||||
Financial income | 6 | |||||||||||||||||||||||||||||||
Financial expenses | (1,420 | ) | ||||||||||||||||||||||||||||||
Loss before income tax | (487 | ) | ||||||||||||||||||||||||||||||
Income tax benefit | 60 | |||||||||||||||||||||||||||||||
Loss after income tax | (427 | ) | ||||||||||||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 220 | 157 | 110 | 353 | 122 | (24 | ) | (11 | ) | 927 | ||||||||||||||||||||||
Depreciation and amortization | 260 | 60 | 81 | 150 | 292 | 129 | — | 972 | ||||||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 480 | 217 | 191 | 503 | 414 | 105 | (11 | ) | 1,899 | |||||||||||||||||||||||
* | Represents the results of operations of the Reynolds foodservice packaging business and the Pactiv foodservice packaging business for the full year ended December 31, 2011 and the results of operations of Dopaco for the period from May 2, 2011 to December 31, 2011. | |
** | Represents the results of operations of Graham Packaging from September 8, 2011 to December 31, 2011. | |
*** | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment. It also includes eliminations of transactions between segments. |
F-228
Table of Contents
6. | Segment reporting (continued) |
For the period ended December 31, 2011 | ||||||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||||||
SIG | Consumer | Pactiv | Graham | Corporate / | ||||||||||||||||||||||||||||
Combibloc | Evergreen | Closures | Products | Foodservice * | Packaging ** | unallocated *** | Total | |||||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 480 | 217 | 191 | 503 | 414 | 105 | (11 | ) | 1,899 | |||||||||||||||||||||||
Included in EBITDA: | ||||||||||||||||||||||||||||||||
Asset impairment charges | 4 | — | 1 | — | 7 | — | — | 12 | ||||||||||||||||||||||||
Business acquisition and integration costs | — | — | — | 5 | 45 | 9 | 26 | 85 | ||||||||||||||||||||||||
Business interruption costs (recoveries) | 2 | — | 1 | (1 | ) | — | — | — | 2 | |||||||||||||||||||||||
Change of control payments | — | — | — | — | — | 12 | — | 12 | ||||||||||||||||||||||||
Equity method profit not distributed in cash | (8 | ) | (2 | ) | — | — | — | — | — | (10 | ) | |||||||||||||||||||||
Gain on modification of plan benefits | — | — | — | — | — | — | (25 | ) | (25 | ) | ||||||||||||||||||||||
Gain on sale of businesses | — | — | (5 | ) | — | — | — | — | (5 | ) | ||||||||||||||||||||||
Impact of purchase price accounting on inventory and leases | — | — | — | — | 5 | 27 | — | 32 | ||||||||||||||||||||||||
Non-cash inventory charge | — | — | — | 1 | 2 | — | — | 3 | ||||||||||||||||||||||||
Non-cash pension expense (income) | — | — | — | 3 | 4 | — | (49 | ) | (42 | ) | ||||||||||||||||||||||
Operational process engineering-related consultancy costs | — | — | — | 17 | 21 | — | 4 | 42 | ||||||||||||||||||||||||
Restructuring costs | 2 | — | 5 | 11 | 48 | 3 | 19 | 88 | ||||||||||||||||||||||||
SEC registration costs | — | — | — | — | — | — | 6 | 6 | ||||||||||||||||||||||||
Unrealized loss on derivatives | 2 | 2 | 2 | 17 | 3 | — | — | 26 | ||||||||||||||||||||||||
VAT and custom duties on historical imports | 1 | — | — | — | — | — | — | 1 | ||||||||||||||||||||||||
Adjusted earnings before interest, tax, depreciation and amortization (“Adjusted EBITDA”) | 483 | 217 | 195 | 556 | 549 | 156 | (30 | ) | 2,126 | |||||||||||||||||||||||
Segment assets | 3,218 | 1,373 | 1,759 | 4,882 | 5,826 | 4,305 | 249 | 21,612 | ||||||||||||||||||||||||
Included in segment assets are: | ||||||||||||||||||||||||||||||||
Additions to property, plant and equipment | 185 | 62 | 63 | 33 | 105 | 63 | — | 511 | ||||||||||||||||||||||||
Additions to intangible assets | 8 | — | 3 | 1 | — | 5 | 1 | 18 | ||||||||||||||||||||||||
Additions to investment properties | 4 | — | — | — | — | — | — | 4 | ||||||||||||||||||||||||
Investments in associates and joint ventures | 104 | 14 | — | — | — | 1 | — | 119 | ||||||||||||||||||||||||
Segment liabilities | 2,031 | 412 | 804 | 1,396 | 861 | 3,931 | 12,630 | 22,065 |
* | Represents the results of operations of the Reynolds foodservice packaging business and the Pactiv foodservice packaging business for the full year ended December 31, 2011 and the results of operations of Dopaco for the period from May 2, 2011 to December 31, 2011. | |
** | Represents the results of operations of Graham Packaging from September 8, 2011 to December 31, 2011. | |
*** | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment. It also includes eliminations of transactions and balances between segments. In addition, as of December 31, 2011, Corporate / unallocated includes $1,566 million of provisional goodwill related to the Graham Packaging Acquisition (refer to notes 22 and 33) that has not yet been allocated to the operating segments. |
F-229
Table of Contents
6. | Segment reporting (continued) |
For the period ended December 31, 2010 | ||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||
SIG | Consumer | Pactiv | Corporate / | |||||||||||||||||||||||||
Combibloc | Evergreen | Closures * | Products ** | Foodservice *** | unallocated **** | Total | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Total external revenue | 1,846 | 1,580 | 1,167 | 1,334 | 847 | — | 6,774 | |||||||||||||||||||||
Total inter-segment revenue | — | 3 | 7 | 44 | 77 | (131 | ) | — | ||||||||||||||||||||
Total segment revenue | 1,846 | 1,583 | 1,174 | 1,378 | 924 | (131 | ) | 6,774 | ||||||||||||||||||||
Gross profit | 464 | 209 | 185 | 327 | 65 | — | 1,250 | |||||||||||||||||||||
Expenses and other income | (213 | ) | (67 | ) | (89 | ) | (113 | ) | (106 | ) | (9 | ) | (597 | ) | ||||||||||||||
Share of profit of associates and joint ventures | 16 | 2 | — | — | — | — | 18 | |||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 267 | 144 | 96 | 214 | (41 | ) | (9 | ) | 671 | |||||||||||||||||||
Financial income | 52 | |||||||||||||||||||||||||||
Financial expenses | (750 | ) | ||||||||||||||||||||||||||
Loss before income tax | (27 | ) | ||||||||||||||||||||||||||
Income tax expense | (75 | ) | ||||||||||||||||||||||||||
Loss after income tax | (102 | ) | ||||||||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 267 | 144 | 96 | 214 | (41 | ) | (9 | ) | 671 | |||||||||||||||||||
Depreciation and amortization | 243 | 62 | 79 | 62 | 58 | — | 504 | |||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 510 | 206 | 175 | 276 | 17 | (9 | ) | 1,175 | ||||||||||||||||||||
* | Includes the results of operations of CSI Americas for the period from February 1, 2010 to December 31, 2010. | |
** | Represents the results of operations of the Reynolds consumer products business for the full year ended December 31, 2010 and the results of operations of the Hefty consumer products business for the period from November 16, 2010 to December 31, 2010. | |
*** | Represents the results of operations of the Reynolds foodservice packaging business for the full year ended December 31, 2010 and the results of operations of the Pactiv foodservice packaging business for the period from November 16, 2010 to December 31, 2010. | |
**** | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment. It also includes eliminations of transactions and balances between segments. |
F-230
Table of Contents
6. | Segment reporting (continued) |
For the period ended December 31, 2010 | ||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||
SIG | Consumer | Pactiv | Corporate / | |||||||||||||||||||||||||
Combibloc | Evergreen | Closures * | Products ** | Foodservice *** | unallocated **** | Total | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 510 | 206 | 175 | 276 | 17 | (9 | ) | 1,175 | ||||||||||||||||||||
Included in EBITDA: | ||||||||||||||||||||||||||||
Adjustment related to settlement of a lease obligation | — | — | — | (2 | ) | — | — | (2 | ) | |||||||||||||||||||
Asset impairment charges (reversals) | (1 | ) | — | — | — | 29 | — | 28 | ||||||||||||||||||||
Black Liquor Credit | — | (10 | ) | — | — | — | — | (10 | ) | |||||||||||||||||||
Business acquisition costs | — | 1 | 1 | — | — | 10 | 12 | |||||||||||||||||||||
Business interruption costs | — | — | 2 | — | — | — | 2 | |||||||||||||||||||||
CSI Americas gain on acquisition | — | — | (10 | ) | — | — | — | (10 | ) | |||||||||||||||||||
Equity method profit not distributed in cash | (11 | ) | (3 | ) | — | — | — | — | (14 | ) | ||||||||||||||||||
Gain on sale of businesses and investment properties | (6 | ) | (2 | ) | — | — | (8 | ) | — | (16 | ) | |||||||||||||||||
Impact of purchase price accounting on inventories | — | — | — | 25 | 38 | — | 63 | |||||||||||||||||||||
Operational process engineering-related consultancy costs | — | 2 | — | 6 | — | — | 8 | |||||||||||||||||||||
Pension income | — | — | — | — | — | (5 | ) | (5 | ) | |||||||||||||||||||
Related party management fees | — | 1 | — | — | — | — | 1 | |||||||||||||||||||||
Restructuring costs (recoveries) | 11 | — | 3 | (4 | ) | (1 | ) | — | 9 | |||||||||||||||||||
Termination of supply agreement | — | — | — | — | 7 | — | 7 | |||||||||||||||||||||
Unrealized (gain) loss on derivatives | — | 1 | (1 | ) | (2 | ) | (1 | ) | — | (3 | ) | |||||||||||||||||
VAT and custom duties on historical imports | 10 | — | — | — | — | — | 10 | |||||||||||||||||||||
Adjusted earnings before interest, tax, depreciation and amortization (“Adjusted EBITDA”) | 513 | 196 | 170 | 299 | 81 | (4 | ) | 1,255 | ||||||||||||||||||||
Segment assets | 3,439 | 1,257 | 1,739 | 1,763 | 405 | 7,111 | 15,714 | |||||||||||||||||||||
Included in segment assets are: | ||||||||||||||||||||||||||||
Additions to property, plant and equipment | 151 | 47 | 82 | 13 | 10 | 12 | 315 | |||||||||||||||||||||
Additions to intangible assets | 13 | — | — | 5 | — | — | 18 | |||||||||||||||||||||
Additions to investment properties | 4 | — | — | — | — | — | 4 | |||||||||||||||||||||
Investments in associates and joint ventures | 97 | 13 | — | — | — | — | 110 | |||||||||||||||||||||
Segment liabilities | 2,073 | 392 | 1,167 | 1,161 | 197 | 10,726 | 15,716 |
* | Includes the results of operations of CSI Americas for the period from February 1, 2010 to December 31, 2010. | |
** | Represents the results of operations of the Reynolds consumer products business for the full year ended December 31, 2010 and the results of operations of the Hefty consumer products business for the period from November 16, 2010 to December 31, 2010. | |
*** | Represents the results of operations of the Reynolds foodservice packaging business for the full year ended December 31, 2010 and the results of operations of the Pactiv foodservice packaging business for the period from November 16, 2010 to December 31, 2010. | |
**** | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment and acquisition-related assets not allocated to specific segments. It also includes eliminations of transactions and balances between segments. |
F-231
Table of Contents
6. | Segment reporting (continued) |
For the period ended December 31, 2009 | ||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||
SIG | Consumer | Pactiv | Corporate / | |||||||||||||||||||||||||
Combibloc | Evergreen | Closures | Products | Foodservice | unallocated * | Total | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Total external revenue | 1,668 | 1,429 | 977 | 1,151 | 685 | — | 5,910 | |||||||||||||||||||||
Total inter-segment revenue | — | — | 3 | 39 | 54 | (96 | ) | — | ||||||||||||||||||||
Total segment revenue | 1,668 | 1,429 | 980 | 1,190 | 739 | (96 | ) | 5,910 | ||||||||||||||||||||
Gross profit | 410 | 376 | 161 | 222 | 47 | 3 | 1,219 | |||||||||||||||||||||
Expenses and other income | (229 | ) | (85 | ) | (79 | ) | (31 | ) | (45 | ) | (3 | ) | (472 | ) | ||||||||||||||
Share of profit of associates and joint ventures | 9 | 2 | — | — | — | — | 11 | |||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 190 | 293 | 82 | 191 | 2 | — | 758 | |||||||||||||||||||||
Financial income | 9 | |||||||||||||||||||||||||||
Financial expenses | (496 | ) | ||||||||||||||||||||||||||
Profit before income tax | 271 | |||||||||||||||||||||||||||
Income tax expense | (148 | ) | ||||||||||||||||||||||||||
Profit after income tax | 123 | |||||||||||||||||||||||||||
Earnings before interest and tax (“EBIT”) | 190 | 293 | 82 | 191 | 2 | — | 758 | |||||||||||||||||||||
Depreciation and amortization | 250 | 64 | 73 | 63 | 52 | — | 502 | |||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 440 | 357 | 155 | 254 | 54 | — | 1,260 | |||||||||||||||||||||
* | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment. It also includes eliminations of transactions and balances between segments. |
F-232
Table of Contents
6. | Segment reporting (continued) |
For the period ended December 31, 2009 | ||||||||||||||||||||||||||||
Reynolds | ||||||||||||||||||||||||||||
SIG | Consumer | Pactiv | Corporate / | |||||||||||||||||||||||||
Combibloc | Evergreen | Closures | Products | Foodservice | unallocated * | Total | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Earnings before interest, tax, depreciation and amortization (“EBITDA”) | 440 | 357 | 155 | 254 | 54 | — | 1,260 | |||||||||||||||||||||
Included in EBITDA: | ||||||||||||||||||||||||||||
Asset impairment charges | 6 | 6 | — | — | 1 | — | 13 | |||||||||||||||||||||
Black Liquor Credit | — | (214 | ) | — | — | — | — | (214 | ) | |||||||||||||||||||
Business acquisition costs | — | 1 | — | — | — | — | 1 | |||||||||||||||||||||
Elimination of the effect of the historical Reynolds Consumer hedging policy | — | — | — | 91 | 4 | — | 95 | |||||||||||||||||||||
Equity method profit not distributed in cash | (8 | ) | (2 | ) | — | — | — | — | (10 | ) | ||||||||||||||||||
Inventory write-off arising on restructure | — | — | — | — | 5 | — | 5 | |||||||||||||||||||||
Korean insurance claim | — | (2 | ) | — | — | — | — | (2 | ) | |||||||||||||||||||
Loss on sale of Baco assets | — | — | — | 1 | — | — | 1 | |||||||||||||||||||||
Manufacturing plant flood impact | — | — | — | 5 | — | — | 5 | |||||||||||||||||||||
Operational process engineering-related consultancy costs | — | 13 | — | — | — | — | 13 | |||||||||||||||||||||
Plant realignment costs | — | — | — | 2 | — | — | 2 | |||||||||||||||||||||
Related party management fees | — | 3 | — | — | — | — | 3 | |||||||||||||||||||||
Restructuring costs | 38 | 3 | 3 | 5 | 9 | — | 58 | |||||||||||||||||||||
Transition costs | — | — | — | 24 | — | — | 24 | |||||||||||||||||||||
Unrealized gain on derivatives | (4 | ) | — | (10 | ) | (102 | ) | (13 | ) | — | (129 | ) | ||||||||||||||||
VAT and custom duties on historical imports | 3 | — | — | — | — | — | 3 | |||||||||||||||||||||
Write down of assets held for sale | — | 1 | — | — | — | — | 1 | |||||||||||||||||||||
Write off of receivables related to sale of Venezuela operations | — | 1 | — | — | — | — | 1 | |||||||||||||||||||||
Adjusted earnings before interest, tax, depreciation and amortization (“Adjusted EBITDA”) | 475 | 167 | 148 | 280 | 60 | — | 1,130 | |||||||||||||||||||||
Segment assets | 4,025 | 1,316 | 1,432 | 1,670 | 512 | (1,420 | ) | 7,535 | ||||||||||||||||||||
Included in segment assets are: | ||||||||||||||||||||||||||||
Additions to property, plant and equipment | 77 | 61 | 69 | 31 | 4 | — | 242 | |||||||||||||||||||||
Additions to intangible assets | 21 | 2 | — | 22 | 3 | — | 48 | |||||||||||||||||||||
Additions to investment properties | 2 | — | — | — | — | — | 2 | |||||||||||||||||||||
Investments in associates and joint ventures | 90 | 10 | — | — | 4 | — | 104 | |||||||||||||||||||||
Segment liabilities | 1,255 | 1,034 | 970 | 1,158 | 267 | 1,992 | 6,676 |
* | Corporate/unallocated includes holding companies and certain debt issuer companies which support the entire Group and which are not part of a specific segment. It also includes eliminations of transactions and balances between segments. |
F-233
Table of Contents
6. | Segment reporting (continued) |
Remaining | ||||||||||||||||||||||||||||
North | ||||||||||||||||||||||||||||
American | South | |||||||||||||||||||||||||||
USA | Region | Europe | Asia | America | Other | Total | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
Total external revenue | ||||||||||||||||||||||||||||
For the period ended December 31, 2011 | 7,990 | 628 | 1,742 | 941 | 375 | 113 | 11,789 | |||||||||||||||||||||
For the period ended December 31, 2010 | 3,829 | 299 | 1,498 | 759 | 292 | 97 | 6,774 | |||||||||||||||||||||
For the period ended December 31, 2009 | 3,279 | 230 | 1,483 | 656 | 249 | 13 | 5,910 | |||||||||||||||||||||
Non-current assets | ||||||||||||||||||||||||||||
As of December 31, 2011 | 14,049 | 405 | 1,637 | 912 | 225 | 58 | 17,286 | |||||||||||||||||||||
As of December 31, 2010 | 9,073 | 369 | 1,769 | 855 | 122 | 60 | 12,248 |
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Foodservice packaging | 3,448 | 924 | 739 | |||||||||
Aseptic carton packaging | 2,036 | 1,846 | 1,668 | |||||||||
Caps and closures | 1,329 | 1,174 | 980 | |||||||||
Waste and storage products | 992 | 509 | 433 | |||||||||
Cooking products | 822 | 768 | 757 | |||||||||
Tablewares | 745 | 101 | — | |||||||||
Cartons | 775 | 755 | 757 | |||||||||
Beverage containers | 646 | — | — | |||||||||
Liquid packaging board | 441 | 416 | 336 | |||||||||
Paper products | 387 | 412 | 336 | |||||||||
Household product containers | 175 | — | — | |||||||||
Other product containers | 146 | — | — | |||||||||
Inter-segment eliminations | (153 | ) | (131 | ) | (96 | ) | ||||||
Total Revenue | 11,789 | 6,774 | 5,910 | |||||||||
F-234
Table of Contents
7. | Revenue |
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Sale of goods | 11,699 | 6,692 | 5,845 | |||||||||
Services | 90 | 82 | 65 | |||||||||
Total Revenue | 11,789 | 6,774 | 5,910 | |||||||||
8. | Other income |
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Adjustment related to settlement of a lease obligation | — | 2 | — | |||||||||
CSI Americas gain on acquisition | — | 10 | — | |||||||||
Gain on sale of businesses | 5 | — | — | |||||||||
Gain on sale of investment properties | — | 16 | — | |||||||||
Gain on sale of non-current assets | — | 5 | 4 | |||||||||
Income from facility management | 12 | 11 | 15 | |||||||||
Income from miscellaneous services | 6 | 8 | 11 | |||||||||
Insurance claims | 6 | — | 4 | |||||||||
Landfill tipping fees received | 5 | — | — | |||||||||
Rental income from investment properties | 6 | 6 | 5 | |||||||||
Royalty income | 4 | 2 | 2 | |||||||||
Sale of by-products | 29 | 25 | 18 | |||||||||
Unrealized gains on derivatives | — | 4 | 129 | |||||||||
Other | 14 | 13 | 13 | |||||||||
Total other income | 87 | 102 | 201 | |||||||||
9. | General and administration expenses |
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Research and development expenses | (145 | ) | (107 | ) | (99 | ) | ||||||
Auditors’ remunerations to PricewaterhouseCoopers, comprising: | ||||||||||||
Audit fees | (12 | ) | (11 | ) | (7 | ) | ||||||
Other audit related fees(a) | (7 | ) | (5 | ) | (5 | ) | ||||||
Tax fees(b) | (1 | ) | (1 | ) | (12 | ) |
(a) | Other audit related fees include services for the audit or review of financial information other than year end or interim financial statements (including audits of carve out financial statements for debt refinancing and covenant reporting under bank facilities). | |
(b) | In 2009, $12 million was incurred for tax advice from PricewaterhouseCoopers LLP regarding alternative fuel mixtures credits. These costs have been recognized as a component of cost of sales during the period ended December 31, 2009. |
F-235
Table of Contents
10. | Other expenses |
For the period ended December 31, | ||||||||||||||||
Note | 2011 | 2010 | 2009 | |||||||||||||
(In $ million) | ||||||||||||||||
Asset impairment charges | (12 | ) | (29 | ) | (13 | ) | ||||||||||
Business acquisition costs | (38 | ) | (13 | ) | — | |||||||||||
Business integration costs | (43 | ) | — | — | ||||||||||||
Net foreign currency exchange loss | (7 | ) | (3 | ) | (3 | ) | ||||||||||
Operational process engineering-related consultancy costs | (42 | ) | (7 | ) | (13 | ) | ||||||||||
Related party management fees | 30 | — | (1 | ) | (3 | ) | ||||||||||
Restructuring costs | (88 | ) | (9 | ) | (58 | ) | ||||||||||
SEC registration costs | (6 | ) | — | — | ||||||||||||
Unrealized losses on derivatives | (26 | ) | — | — | ||||||||||||
VAT and custom duties on historical imports | (1 | ) | (11 | ) | (3 | ) | ||||||||||
Other | (5 | ) | (7 | ) | (3 | ) | ||||||||||
Total other expenses | (268 | ) | (80 | ) | (96 | ) | ||||||||||
11. | Personnel expenses |
12. | Financial income and expenses |
For the period ended December 31, | ||||||||||||||||
Note | 2011 | 2010 | 2009 | |||||||||||||
(In $ million) | ||||||||||||||||
Interest income | 6 | 5 | 6 | |||||||||||||
Interest income on related party loans | — | 3 | 1 | |||||||||||||
Net change in fair value of derivatives | — | 44 | 2 | |||||||||||||
Financial income | 6 | 52 | 9 | |||||||||||||
Interest expense: | ||||||||||||||||
August 2011 Credit Agreement | (168 | ) | — | — | ||||||||||||
2009 Credit Agreement | (29 | ) | (135 | ) | (13 | ) | ||||||||||
August 2011 Notes | (85 | ) | — | — | ||||||||||||
February 2011 Notes | (139 | ) | — | — | ||||||||||||
October 2010 Notes | (243 | ) | (50 | ) | — | |||||||||||
May 2010 Notes | (88 | ) | (56 | ) | — | |||||||||||
2009 Notes | (147 | ) | (134 | ) | (20 | ) | ||||||||||
2007 Notes | (109 | ) | (104 | ) | (110 | ) | ||||||||||
Pactiv 2012 Notes | (15 | ) | (2 | ) | — | |||||||||||
Pactiv 2017 Notes | (24 | ) | (3 | ) | — | |||||||||||
Pactiv 2018 Notes | (1 | ) | — | — |
F-236
Table of Contents
12. | Financial income and expenses (continued) |
For the period ended December 31, | ||||||||||||||||
Note | 2011 | 2010 | 2009 | |||||||||||||
(In $ million) | ||||||||||||||||
Pactiv 2025 Notes | (22 | ) | (3 | ) | — | |||||||||||
Pactiv 2027 Notes | (17 | ) | (2 | ) | — | |||||||||||
Graham Packaging 2014 Notes | (12 | ) | — | — | ||||||||||||
Graham Packaging 2017 Notes | (3 | ) | — | — | ||||||||||||
Graham Packaging 2018 Notes | (3 | ) | — | — | ||||||||||||
2008 Reynolds Senior Credit Facilities | — | — | (66 | ) | ||||||||||||
2007 SIG Senior Credit Facilities | — | — | (47 | ) | ||||||||||||
CHH Facility | — | (8 | ) | (22 | ) | |||||||||||
Blue Ridge Facility | — | — | (2 | ) | ||||||||||||
Related party borrowings | 30 | (1 | ) | — | (12 | ) | ||||||||||
Amortization of: | ||||||||||||||||
Debt issue costs: | ||||||||||||||||
2011 Credit Agreement | (4 | ) | — | — | ||||||||||||
2009 Credit Agreement(a) | (86 | ) | (10 | ) | (1 | ) | ||||||||||
August 2011 Notes | (2 | ) | — | — | ||||||||||||
February 2011 Notes | (2 | ) | — | — | ||||||||||||
October 2010 Notes | (10 | ) | (2 | ) | — | |||||||||||
May 2010 Notes | (3 | ) | (2 | ) | — | |||||||||||
2009 Notes | (8 | ) | (9 | ) | (1 | ) | ||||||||||
2007 Notes | (4 | ) | (4 | ) | (4 | ) | ||||||||||
2008 Reynolds Senior Credit Facilities | — | — | (19 | ) | ||||||||||||
2007 SIG Senior Credit Facilities | — | — | (3 | ) | ||||||||||||
CHH Facility | — | — | (1 | ) | ||||||||||||
Debt commitment letter fees(b)(c) | (68 | ) | (98 | ) | — | |||||||||||
Credit Agreement amendment fees | (11 | ) | (12 | ) | — | |||||||||||
Fair value adjustment of acquired notes | 14 | 1 | — | |||||||||||||
Original issue discounts(a) | (42 | ) | (6 | ) | (1 | ) | ||||||||||
Embedded derivatives | 11 | 3 | — | |||||||||||||
Graham Packaging Notes tender offer fees | (5 | ) | — | — | ||||||||||||
Unamortized debt issue costs written off | — | — | (36 | ) | ||||||||||||
Net change in fair values of derivatives | (20 | ) | — | — | ||||||||||||
Net foreign currency exchange loss | (55 | ) | (101 | ) | (131 | ) | ||||||||||
Other | (19 | ) | (13 | ) | (7 | ) | ||||||||||
Financial expenses | (1,420 | ) | (750 | ) | (496 | ) | ||||||||||
Net financial expenses | (1,414 | ) | (698 | ) | (487 | ) | ||||||||||
(a) | In February 2011, the 2009 Credit Agreement was repaid in full with the proceeds from the February 2011 Notes as well as proceeds from the February 2011 Credit Agreement. As a result of such repayments, the unamortized debt issuance costs of $86 million and unamortized original issuance discount of $38 million related to the 2009 Credit Agreement were expensed during the period ended December 31, 2011. | |
(b) | A debt commitment letter to fund the Graham Packaging Acquisition (refer to note 33) was initially for an amount up to $5 billion and was subject to certain conditions and adjustments, and resulted in the |
F-237
Table of Contents
12. | Financial income and expenses (continued) |
Group incurring $68 million of fees. The proceeds from the issuance of the August 2011 Notes and drawings under the August 2011 Credit Agreement were used to finance the Graham Packaging Acquisition (refer to note 33). As the commitments under the debt commitment letter were not utilized, the Group expensed $68 million of the fees during the period ended December 31, 2011. | ||
(c) | A debt commitment letter to fund the Pactiv Acquisition (refer to note 33) was initially for an amount up to $5 billion and was subject to certain conditions and adjustments, and resulted in the Group incurring $98 million of fees. The proceeds from the issuance of the October 2010 Notes and the additional borrowings under the 2009 Credit Agreement were used to finance the Pactiv acquisition. As the commitments under the debt commitment letter were not utilized, the Group expensed $98 million of fees during the period ended December 31, 2010. |
13. | Income tax |
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Current tax expense | ||||||||||||
Current period | (148 | ) | (117 | ) | (115 | ) | ||||||
Adjustment for prior periods | — | — | (2 | ) | ||||||||
(148 | ) | (117 | ) | (117 | ) | |||||||
Deferred tax benefit (expense) | ||||||||||||
Origination and reversal of temporary differences | 189 | 36 | (40 | ) | ||||||||
Tax rate modifications | 8 | — | (4 | ) | ||||||||
Recognition of previously unrecognized tax losses and temporary differences | 18 | 6 | 12 | |||||||||
Adjustments for prior periods | (7 | ) | — | 1 | ||||||||
208 | 42 | (31 | ) | |||||||||
Income tax benefit (expense) | 60 | (75 | ) | (148 | ) | |||||||
F-238
Table of Contents
13. | Income tax (continued) |
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Reconciliation of effective tax rate | ||||||||||||
Profit (loss) before income tax | (487 | ) | (27 | ) | 271 | |||||||
Income tax using the New Zealand tax rate of 28% (2010 and 2009: 30%) | 136 | 8 | (81 | ) | ||||||||
Effect of tax rates in foreign jurisdictions | 47 | (8 | ) | 29 | ||||||||
Effect of tax rates in state and local tax | (1 | ) | (5 | ) | (13 | ) | ||||||
Non-deductible expenses and permanent differences | (95 | ) | (32 | ) | (4 | ) | ||||||
Tax exempt income and income at a reduced tax rate | 9 | 10 | 6 | |||||||||
Withholding tax | (28 | ) | (10 | ) | (3 | ) | ||||||
Controlled foreign corporation tax | 2 | (11 | ) | (17 | ) | |||||||
Tax rate modifications | 8 | — | (4 | ) | ||||||||
Recognition of previously unrecognized tax losses and temporary differences | 18 | 6 | 21 | |||||||||
Unrecognized tax losses and temporary differences | (48 | ) | (61 | ) | (82 | ) | ||||||
Tax uncertainties | 8 | — | — | |||||||||
Cellulosic biofuel credits | — | 29 | — | |||||||||
Credits | 4 | 2 | — | |||||||||
Other | 3 | (3 | ) | 1 | ||||||||
Over (under) provided in prior periods | (3 | ) | — | (1 | ) | |||||||
Total current period income tax (expense) benefit | 60 | (75 | ) | (148 | ) | |||||||
14. | Other comprehensive income |
For the period ended December 31, | ||||||||||||||||||||||||
2011 | 2010 | 2009 | ||||||||||||||||||||||
Tax | Tax | Tax | ||||||||||||||||||||||
Pre-Tax | Effect | Pre-Tax | Effect | Pre-Tax | Effect | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Exchange difference on translating foreign operations | (22 | ) | — | 276 | — | 71 | — | |||||||||||||||||
Cash flow hedges | — | — | — | — | 19 | (7 | ) | |||||||||||||||||
Total other comprehensive income | (22 | ) | — | 276 | — | 90 | (7 | ) | ||||||||||||||||
F-239
Table of Contents
15. | Cash and cash equivalents |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Cash at bank and on hand | 445 | 591 | ||||||
Short-term deposits | 152 | 72 | ||||||
Total cash and cash equivalents | 597 | 663 | ||||||
16. | Trade and other receivables |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Trade receivables | 1,344 | 977 | ||||||
Provisions for doubtful debts | (25 | ) | (22 | ) | ||||
1,319 | 955 | |||||||
Related party receivables (refer to note 30) | 31 | 36 | ||||||
Other receivables | 151 | 154 | ||||||
Total current trade and other receivables | 1,501 | 1,145 | ||||||
Total non-current receivables | 50 | 47 | ||||||
16.1 | Movement in provision for doubtful debts |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Balance at the beginning of the period | (22 | ) | (22 | ) | ||||
Doubtful debts charges recognized | (10 | ) | (8 | ) | ||||
Doubtful debts provision applied against trade receivable balance | 1 | 6 | ||||||
Reversal of doubtful debts charges previously recognized | 6 | 2 | ||||||
Balance at the end of the period | (25 | ) | (22 | ) | ||||
F-240
Table of Contents
16. | Trade and other receivables (continued) |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Current | 1,211 | 842 | ||||||
Past due 0 to 30 days | 81 | 91 | ||||||
Past due 31 days to 60 days | 9 | 6 | ||||||
Past due 61 days to 90 days | 5 | 2 | ||||||
More than 91 days | 13 | 14 | ||||||
Balance at the end of the period | 1,319 | 955 | ||||||
17. | Assets and liabilities held for sale |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Assets | ||||||||
Trade receivables | 10 | — | ||||||
Inventories | 15 | — | ||||||
Property, plant and equipment | 44 | 18 | ||||||
Pension asset | 1 | — | ||||||
Total net assets held for sale | 70 | 18 | ||||||
Liabilities | ||||||||
Trade and other payables | 14 | — | ||||||
Other liabilities | 6 | — | ||||||
Liabilities directly associated with assets held for sale | 20 | — | ||||||
Net assets held for sale | 50 | 18 | ||||||
F-241
Table of Contents
18. | Inventories |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Raw materials and consumables | 556 | 379 | ||||||
Work in progress | 229 | 167 | ||||||
Finished goods | 898 | 646 | ||||||
Engineering and maintenance materials | 159 | 146 | ||||||
Provision against inventory | (69 | ) | (57 | ) | ||||
Total inventory | 1,773 | 1,281 | ||||||
F-242
Table of Contents
19. | Property, plant and equipment |
Leased | Financed | |||||||||||||||||||||||||||
Buildings and | Plant and | Capital work | assets | leased | ||||||||||||||||||||||||
Land | improvements | equipment | in progress | lessor | assets | Total | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
As of December 31, 2011 | ||||||||||||||||||||||||||||
Cost | 239 | 1,019 | 4,041 | 330 | 334 | 28 | 5,991 | |||||||||||||||||||||
Accumulated depreciation | — | (178 | ) | (1,112 | ) | — | (156 | ) | (4 | ) | (1,450 | ) | ||||||||||||||||
Accumulated impairment losses | (2 | ) | — | (4 | ) | — | — | — | (6 | ) | ||||||||||||||||||
Carrying amount as of December 31, 2011 | 237 | 841 | 2,925 | 330 | 178 | 24 | 4,535 | |||||||||||||||||||||
As of December 31, 2010 | ||||||||||||||||||||||||||||
Cost | 218 | 776 | 2,668 | 201 | 268 | 28 | 4,159 | |||||||||||||||||||||
Accumulated depreciation | — | (83 | ) | (686 | ) | — | (114 | ) | (2 | ) | (885 | ) | ||||||||||||||||
Accumulated impairment losses | — | (3 | ) | (5 | ) | — | — | — | (8 | ) | ||||||||||||||||||
Carrying amount as of December 31, 2010 | 218 | 690 | 1,977 | 201 | 154 | 26 | 3,266 | |||||||||||||||||||||
Carrying amount as of January 1, 2011 | 218 | 690 | 1,977 | 201 | 154 | 26 | 3,266 | |||||||||||||||||||||
Acquisitions through business combinations (refer to note 33) | 44 | 232 | 1,164 | 85 | — | — | 1,525 | |||||||||||||||||||||
Additions | — | 6 | 38 | 416 | 51 | — | 511 | |||||||||||||||||||||
Capitalization of borrowing costs | — | — | 2 | 2 | — | — | 4 | |||||||||||||||||||||
Disposals | (1 | ) | (9 | ) | (6 | ) | — | (2 | ) | — | (18 | ) | ||||||||||||||||
Depreciation for the period | — | (94 | ) | (501 | ) | — | (54 | ) | (1 | ) | (650 | ) | ||||||||||||||||
Impairment losses | (2 | ) | (5 | ) | (1 | ) | — | — | — | (8 | ) | |||||||||||||||||
Transfers to intangible assets | — | — | — | (2 | ) | — | — | (2 | ) | |||||||||||||||||||
Transfers to assets held for sale | (10 | ) | (8 | ) | (3 | ) | — | — | — | (21 | ) | |||||||||||||||||
Other transfers | (10 | ) | 39 | 303 | (369 | ) | 33 | — | (4 | ) | ||||||||||||||||||
Effect of movements in exchange rates | (2 | ) | (10 | ) | (48 | ) | (3 | ) | (4 | ) | (1 | ) | (68 | ) | ||||||||||||||
Carrying amount as of December 31, 2011 | 237 | 841 | 2,925 | 330 | 178 | 24 | 4,535 | |||||||||||||||||||||
Carrying amount as of January 1, 2010 | 124 | 399 | 1,109 | 80 | 110 | 3 | 1,825 | |||||||||||||||||||||
Acquisitions through business combinations (refer to note 33) | 83 | 328 | 944 | 64 | — | 24 | 1,443 | |||||||||||||||||||||
Additions | 10 | 1 | 47 | 223 | 71 | — | 352 | |||||||||||||||||||||
Capitalization of borrowing costs | — | — | — | 1 | — | — | 1 | |||||||||||||||||||||
Disposals | (2 | ) | (6 | ) | (19 | ) | — | (3 | ) | — | (30 | ) | ||||||||||||||||
Depreciation for the period | — | (30 | ) | (240 | ) | — | (46 | ) | (1 | ) | (317 | ) | ||||||||||||||||
Impairment losses | — | (3 | ) | (5 | ) | — | — | — | (8 | ) | ||||||||||||||||||
Transfers to assets held for sale | — | 12 | (13 | ) | — | — | — | (1 | ) | |||||||||||||||||||
Transfers to intangibles | — | — | (3 | ) | — | — | — | (3 | ) | |||||||||||||||||||
Other transfers | — | (3 | ) | 154 | (168 | ) | 17 | — | — | |||||||||||||||||||
Effect of movements in exchange rates | 3 | (8 | ) | 3 | 1 | 5 | — | 4 | ||||||||||||||||||||
Carrying amount as of December 31, 2010 | 218 | 690 | 1,977 | 201 | 154 | 26 | 3,266 | |||||||||||||||||||||
F-243
Table of Contents
19. | Property, plant and equipment (continued) |
20. | Investment properties |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Cost | 44 | 81 | ||||||
Accumulated depreciation | (9 | ) | (7 | ) | ||||
Accumulated impairment losses | (6 | ) | (6 | ) | ||||
Balance at the end of the period | 29 | 68 | ||||||
Balance at the beginning of the period | 68 | 76 | ||||||
Additions | 4 | 4 | ||||||
Disposals | (43 | ) | (16 | ) | ||||
Depreciation | (1 | ) | (2 | ) | ||||
Transfer from property, plant and equipment | 4 | — | ||||||
Impairment (losses) reversals | (4 | ) | 1 | |||||
Effect of movements in exchange rates | 1 | 5 | ||||||
Balance at the end of the period | 29 | 68 | ||||||
Fair value of investment properties | 29 | 68 | ||||||
21. | Current and deferred tax assets and liabilities |
F-244
Table of Contents
21. | Current and deferred tax assets and liabilities (continued) |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Deductible/(taxable) temporary differences | 31 | 20 | ||||||
Tax losses | 231 | 284 | ||||||
Total unrecognized deferred tax assets | 262 | 304 | ||||||
Unrealized | Net | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, | Tax loss | Unrecognized | foreign | deferred tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||
plant and | Investment | Intangible | Employee | carry- | Tax | temporary | currency | Other | assets | |||||||||||||||||||||||||||||||||||||||||||||||
Derivatives | Inventories | equipment | property | assets | benefits | Provisions | forwards | Interest | credits | differences | exchange | items | (liabilities) | |||||||||||||||||||||||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at the beginning of the period | 2 | (2 | ) | (194 | ) | (6 | ) | (295 | ) | 51 | 27 | 104 | — | — | (13 | ) | 7 | 6 | (313 | ) | ||||||||||||||||||||||||||||||||||||
Recognized in the profit or loss | (6 | ) | 27 | (20 | ) | 6 | 56 | 7 | (20 | ) | (9 | ) | 9 | 16 | (7 | ) | (8 | ) | (9 | ) | 42 | |||||||||||||||||||||||||||||||||||
Acquired in business combinations | (3 | ) | (16 | ) | (308 | ) | — | (996 | ) | 311 | 27 | 42 | — | 18 | — | — | 86 | (839 | ) | |||||||||||||||||||||||||||||||||||||
Other (including foreign exchange and disposals) | 1 | — | 2 | — | — | — | — | — | — | — | — | — | — | 3 | ||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2010 | (6 | ) | 9 | (520 | ) | — | (1,235 | ) | 369 | 34 | 137 | 9 | 34 | (20 | ) | (1 | ) | 83 | (1,107 | ) | ||||||||||||||||||||||||||||||||||||
Recognized in the profit or loss | 11 | (5 | ) | 64 | — | 62 | (10 | ) | (11 | ) | (71 | ) | 161 | 15 | (3 | ) | 1 | (6 | ) | 208 | ||||||||||||||||||||||||||||||||||||
Acquired in business combinations | — | (2 | ) | (165 | ) | — | (925 | ) | 23 | 5 | 372 | — | 11 | (9 | ) | — | 74 | (616 | ) | |||||||||||||||||||||||||||||||||||||
�� | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other (including foreign exchange and disposals) | — | (1 | ) | 1 | — | 9 | (9 | ) | (1 | ) | 1 | — | — | 1 | — | 2 | 3 | |||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2011 | 5 | 1 | (620 | ) | — | (2,089 | ) | 373 | 27 | 439 | 170 | 60 | (31 | ) | — | 153 | (1,512 | ) | ||||||||||||||||||||||||||||||||||||||
F-245
Table of Contents
21. | Current and deferred tax assets and liabilities (continued) |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Included in the statement of financial position as: | ||||||||
Deferred tax assets — non-current | 27 | 23 | ||||||
Deferred tax liabilities — non-current | (1,539 | ) | (1,130 | ) | ||||
Total recognized net deferred tax liabilities | (1,512 | ) | (1,107 | ) | ||||
Total | ||||||||||||||||
Taxable | Deductible | unrecognized | ||||||||||||||
temporary | temporary | deferred tax | ||||||||||||||
Tax losses | differences | differences | asset | |||||||||||||
(In $ million) | ||||||||||||||||
Balance at the beginning of the period | 230 | 1 | 13 | 244 | ||||||||||||
Additions and reversals | 56 | (2 | ) | 7 | 61 | |||||||||||
Recognition | (6 | ) | — | — | (6 | ) | ||||||||||
Acquired in business combinations | 20 | — | — | 20 | ||||||||||||
Other (including foreign exchange and disposals) | (16 | ) | 1 | — | (15 | ) | ||||||||||
Balance as of December 31, 2010 | 284 | — | 20 | 304 | ||||||||||||
Additions and reversals | 44 | — | 4 | 48 | ||||||||||||
Recognition | (17 | ) | (1 | ) | — | (18 | ) | |||||||||
Acquired in business combinations | 20 | — | 9 | 29 | ||||||||||||
Other (including foreign exchange and disposals) | (100 | ) | (5 | ) | 4 | (101 | ) | |||||||||
Balance as of December 31, 2011 | 231 | (6 | ) | 37 | �� | 262 | ||||||||||
F-246
Table of Contents
22. | Intangible assets |
Customer | Technology & | |||||||||||||||||||||||
Goodwill | Trademarks | relationships | Software | Other | Total | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
As of December 31, 2011 | ||||||||||||||||||||||||
Cost | 6,286 | 2,058 | 3,758 | 1,089 | 241 | 13,432 | ||||||||||||||||||
Accumulated amortization | — | (24 | ) | (447 | ) | (321 | ) | (109 | ) | (901 | ) | |||||||||||||
Carrying amount as of December 31, 2011 | 6,286 | 2,034 | 3,311 | 768 | 132 | 12,531 | ||||||||||||||||||
As of December 31, 2010 | ||||||||||||||||||||||||
Cost | 4,630 | 1,803 | 2,147 | 535 | 288 | 9,403 | ||||||||||||||||||
Accumulated amortization | — | (12 | ) | (280 | ) | (219 | ) | (129 | ) | (640 | ) | |||||||||||||
Accumulated impairment losses | — | — | — | — | (15 | ) | (15 | ) | ||||||||||||||||
Carrying amount as of December 31, 2010 | 4,630 | 1,791 | 1,867 | 316 | 144 | 8,748 | ||||||||||||||||||
Carrying amount as of January 1, 2011 | 4,630 | 1,791 | 1,867 | 316 | 144 | 8,748 | ||||||||||||||||||
Acquisitions through business combinations (refer to note 33) | 1,735 | 256 | 1,651 | 547 | 8 | 4,197 | ||||||||||||||||||
Additions | — | — | 5 | 8 | 5 | 18 | ||||||||||||||||||
Amortization for the period | — | (6 | ) | (153 | ) | (106 | ) | (56 | ) | (321 | ) | |||||||||||||
Transfers from property, plant and equipment | — | — | — | 2 | — | 2 | ||||||||||||||||||
Other transfers | — | (6 | ) | (24 | ) | — | 30 | — | ||||||||||||||||
Other (refer to note 2.6) | (53 | ) | — | — | — | — | (53 | ) | ||||||||||||||||
Effect of movements in exchange rates | (26 | ) | (1 | ) | (35 | ) | 1 | 1 | (60 | ) | ||||||||||||||
Carrying amount as of December 31, 2011 | 6,286 | 2,034 | 3,311 | 768 | 132 | 12,531 | ||||||||||||||||||
Carrying amount as of January 1, 2010 | 1,730 | 654 | 635 | 184 | 76 | 3,279 | ||||||||||||||||||
Acquisitions through business combinations (refer to note 33) | 2,931 | 1,114 | 1,323 | 189 | 93 | 5,650 | ||||||||||||||||||
Other additions | — | — | 3 | 9 | 7 | 19 | ||||||||||||||||||
Amortization for the period | — | (5 | ) | (88 | ) | (59 | ) | (33 | ) | (185 | ) | |||||||||||||
Impairment losses | — | — | — | — | (15 | ) | (15 | ) | ||||||||||||||||
Disposals | — | — | — | (1 | ) | — | (1 | ) | ||||||||||||||||
Transfers from property, plant and equipment | — | — | — | 3 | — | 3 | ||||||||||||||||||
Other transfers | — | — | — | (15 | ) | 15 | — | |||||||||||||||||
Effect of movements in exchange rates | (31 | ) | 28 | (6 | ) | 6 | 1 | (2 | ) | |||||||||||||||
Carrying amount as of December 31, 2010 | 4,630 | 1,791 | 1,867 | 316 | 144 | 8,748 | ||||||||||||||||||
F-247
Table of Contents
22. | Intangible assets (continued) |
22.1 | Impairment testing for indefinite life intangible assets |
As of December 31, | ||||||||||||||||||||||||
2011 | 2010 | |||||||||||||||||||||||
Goodwill | Trademarks | Other | Goodwill | Trademarks | Other | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
SIG Combibloc | 807 | 297 | — | 881 | 298 | — | ||||||||||||||||||
Evergreen | 41 | 34 | — | 41 | 34 | — | ||||||||||||||||||
Pactiv Foodservice | 1,650 | 526 | 71 | — | — | — | ||||||||||||||||||
Reynolds Consumer Products | 1,845 | 850 | — | 394 | 301 | — | ||||||||||||||||||
Closures | 377 | — | — | 386 | — | — | ||||||||||||||||||
Graham Packaging | — | 250 | — | — | — | — | ||||||||||||||||||
Unallocated | 1,566 | — | — | 2,928 | 1,075 | 78 | ||||||||||||||||||
Total | 6,286 | 1,957 | 71 | 4,630 | 1,708 | 78 | ||||||||||||||||||
F-248
Table of Contents
22. | Intangible assets (continued) |
23. | Investments in associates and joint venture equity accounted |
Non- | Non- | |||||||||||||||||||||||||||||||||||||||||
Country of | Interest | Reporting | Current | current | Total | Current | current | Total | Profit | |||||||||||||||||||||||||||||||||
Incorporation | held | date | assets | assets | assets | liabilities | liabilities | liabilities | Revenue | Expenses | after tax | |||||||||||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||||||||||||||||
2011 | ||||||||||||||||||||||||||||||||||||||||||
SIG Combibloc Obeikan Company Limited | Kingdom of Saudi Arabia | 50.0% | December 31 | 69 | 32 | 101 | (42 | ) | (10 | ) | (52 | ) | 114 | (98 | ) | 16 | ||||||||||||||||||||||||||
SIG Combibloc Obeikan FZCO | United Arab Emirates | 50.0% | December 31 | 82 | 27 | 109 | (60 | ) | (2 | ) | (62 | ) | 176 | (161 | ) | 15 | ||||||||||||||||||||||||||
Ducart Evergreen Packaging Ltd (“Ducart”) | Israel | 50.0% | December 31 | 12 | 2 | 14 | (5 | ) | (1 | ) | (6 | ) | 21 | (19 | ) | 2 | ||||||||||||||||||||||||||
Banawi Evergreen Packaging Company Limited (“Banawi”) | Kingdom of Saudi Arabia | 50.0% | December 31 | 5 | 7 | 12 | (3 | ) | — | (3 | ) | 12 | (10 | ) | 2 | |||||||||||||||||||||||||||
Eclipse Closures, LLC | USA | 49.0% | December 31 | — | — | — | (1 | ) | — | (1 | ) | — | (1 | ) | (1 | ) | ||||||||||||||||||||||||||
Graham Blow Pack Private Limited (“GBPPL”) | India | 22.0% | September 30 | 3 | 5 | 8 | (2 | ) | (3 | ) | (5 | ) | — | — | — | |||||||||||||||||||||||||||
171 | 73 | 244 | (113 | ) | (16 | ) | (129 | ) | 323 | (289 | ) | 34 | ||||||||||||||||||||||||||||||
2010 | ||||||||||||||||||||||||||||||||||||||||||
SIG Combibloc Obeikan Company Limited | Kingdom of Saudi Arabia | 50.0% | December 31 | 65 | 30 | 95 | (51 | ) | (10 | ) | (61 | ) | 90 | (74 | ) | 16 | ||||||||||||||||||||||||||
SIG Combibloc Obeikan FZCO | United Arab Emirates | 50.0% | December 31 | 76 | 38 | 114 | (64 | ) | (4 | ) | (68 | ) | 161 | (145 | ) | 16 | ||||||||||||||||||||||||||
Ducart Evergreen Packaging Ltd (“Ducart”) | Israel | 50.0% | December 31 | 13 | 2 | 15 | (5 | ) | (1 | ) | (6 | ) | 19 | (17 | ) | 2 | ||||||||||||||||||||||||||
Banawi Evergreen Packaging Company Limited (“Banawi”) | Kingdom of Saudi Arabia | 50.0% | December 31 | 6 | 6 | 12 | (3 | ) | — | (3 | ) | 13 | (11 | ) | 2 | |||||||||||||||||||||||||||
160 | 76 | 236 | (123 | ) | (15 | ) | (138 | ) | 283 | (247 | ) | 36 | ||||||||||||||||||||||||||||||
F-249
Table of Contents
23. | Investments in associates and joint venture equity accounted (continued) |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Balance at the beginning of the period | 110 | 104 | ||||||
Share of profit, net of income tax | 17 | 18 | ||||||
Acquisition through business combination | 2 | — | ||||||
Disposal, decrease or dilution in investment in associates | — | (3 | ) | |||||
Dividends received | (8 | ) | (4 | ) | ||||
Effect of movement in exchange rates | (2 | ) | (5 | ) | ||||
Balance at the end of the period | 119 | 110 | ||||||
Amount of goodwill in carrying value of associates and joint ventures (equity method) | 52 | 56 |
F-250
Table of Contents
24. | Trade and other payables |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Trade payables | 847 | 712 | ||||||
Related party payables (refer to note 30) | 47 | 14 | ||||||
Other payables and accrued expenses | 886 | 519 | ||||||
Total trade and other payables | 1,780 | 1,245 | ||||||
Current | 1,747 | 1,236 | ||||||
Non-current | 33 | 9 | ||||||
Total trade and other payables | 1,780 | 1,245 | ||||||
25. | Borrowings |
As of December 31, | ||||||||||
Note | 2011 | 2010 | ||||||||
(In $ million) | ||||||||||
August 2011 Credit Agreement(a)(u) | 247 | — | ||||||||
2009 Credit Agreement(b)(v) | — | 136 | ||||||||
Pactiv 2012 Notes(m)(ac) | 253 | — | ||||||||
Other borrowings(ae) | 20 | 4 | ||||||||
Current borrowings | 520 | 140 | ||||||||
August 2011 Credit Agreement(a)(u) | 4,243 | — | ||||||||
2009 Credit Agreement(b)(v) | — | 3,890 | ||||||||
August 2011 Senior Secured Notes(c)(w) | 1,468 | — | ||||||||
August 2011 Senior Notes(d)(w) | 972 | — | ||||||||
February 2011 Senior Secured Notes(e)(x) | 999 | — | ||||||||
February 2011 Senior Notes(f)(x) | 993 | — | ||||||||
October 2010 Senior Secured Notes(g)(y) | 1,473 | 1,470 | ||||||||
October 2010 Senior Notes(h)(y) | 1,466 | 1,464 | ||||||||
May 2010 Notes(i)(z) | 980 | 978 | ||||||||
2009 Notes(j)(aa) | 1,642 | 1,648 | ||||||||
2007 Senior Notes(k)(ab) | 606 | 621 | ||||||||
2007 Senior Subordinated Notes(l)(ab) | 530 | 542 | ||||||||
Pactiv 2012 Notes(m)(ac) | — | 261 | ||||||||
Pactiv 2017 Notes(n)(ac) | 314 | 316 | ||||||||
Pactiv 2018 Notes(o)(ac) | 17 | 17 | ||||||||
Pactiv 2025 Notes(p)(ac) | 269 | 269 | ||||||||
Pactiv 2027 Notes(q)(ac) | 197 | 197 | ||||||||
Graham Packaging 2014 Notes(r)(ad) | 367 | — | ||||||||
Graham Packaging 2017 Notes(s)(ad) | 14 | — | ||||||||
Graham Packaging 2018 Notes(t)(ad) | 19 | — | ||||||||
Related party borrowings | 30 | 39 | 16 | |||||||
Other borrowings(ae) | 33 | 28 | ||||||||
Non-current borrowings | 16,641 | 11,717 | ||||||||
Total borrowings | 17,161 | 11,857 | ||||||||
F-251
Table of Contents
25. | Borrowings (continued) |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
(a) August 2011 Credit Agreement (current and non-current) | 4,574 | — | ||||||
Transaction costs | (65 | ) | — | |||||
Original issue discount | (19 | ) | — | |||||
Carrying amount | 4,490 | — | ||||||
(b) 2009 Credit Agreement (current and non-current) | — | 4,150 | ||||||
Transaction costs | — | (86 | ) | |||||
Original issue discount | — | (38 | ) | |||||
Carrying amount | — | 4,026 | ||||||
(c) August 2011 Senior Secured Notes | 1,500 | — | ||||||
Transaction costs | (33 | ) | — | |||||
Original issue discount | (11 | ) | — | |||||
Embedded derivative | 12 | — | ||||||
Carrying amount | 1,468 | — | ||||||
(d) August 2011 Senior Notes | 1,000 | — | ||||||
Transaction costs | (27 | ) | — | |||||
Original issue discount | (7 | ) | — | |||||
Embedded derivative | 6 | — | ||||||
Carrying amount | 972 | — | ||||||
(e) February 2011 Senior Secured Notes | 1,000 | — | ||||||
Transaction costs | (15 | ) | — | |||||
Embedded derivative | 14 | — | ||||||
Carrying amount | 999 | — | ||||||
(f) February 2011 Senior Notes | 1,000 | — | ||||||
Transaction costs | (17 | ) | — | |||||
Embedded derivative | 10 | — | ||||||
Carrying amount | 993 | — | ||||||
(g) October 2010 Senior Secured Notes | 1,500 | 1,500 | ||||||
Transaction costs | (35 | ) | (39 | ) | ||||
Embedded derivative | 8 | 9 | ||||||
Carrying amount | 1,473 | 1,470 | ||||||
(h) October 2010 Senior Notes | 1,500 | 1,500 | ||||||
Transaction costs | (43 | ) | (46 | ) | ||||
Embedded derivative | 9 | 10 | ||||||
Carrying amount | 1,466 | 1,464 | ||||||
(i) May 2010 Notes | 1,000 | 1,000 | ||||||
Transaction costs | (28 | ) | (31 | ) | ||||
Embedded derivative | 8 | 9 | ||||||
Carrying amount | 980 | 978 | ||||||
(j) 2009 Notes | 1,707 | 1,723 | ||||||
Transaction costs | (59 | ) | (69 | ) | ||||
Original issue discount | (17 | ) | (19 | ) | ||||
Embedded derivative | 11 | 13 | ||||||
Carrying amount | 1,642 | 1,648 | ||||||
(k) 2007 Senior Notes | 621 | 638 | ||||||
Transaction costs | (15 | ) | (17 | ) | ||||
Carrying amount | 606 | 621 | ||||||
(l) 2007 Senior Subordinated Notes | 544 | 558 | ||||||
Transaction costs | (14 | ) | (16 | ) | ||||
Carrying amount | 530 | 542 | ||||||
F-252
Table of Contents
25. | Borrowings (continued) |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
(m) Pactiv 2012 Notes | 249 | 249 | ||||||
Fair value adjustment at acquisition | 4 | 12 | ||||||
Carrying amount | 253 | 261 | ||||||
(n) Pactiv 2017 Notes | 300 | 300 | ||||||
Fair value adjustment at acquisition | 14 | 16 | ||||||
Carrying amount | 314 | 316 | ||||||
(o) Pactiv 2018 Notes | 16 | 16 | ||||||
Fair value adjustment at acquisition | 1 | 1 | ||||||
Carrying amount | 17 | 17 | ||||||
(p) Pactiv 2025 Notes | 276 | 276 | ||||||
Fair value adjustment at acquisition | (7 | ) | (7 | ) | ||||
Carrying amount | 269 | 269 | ||||||
(q) Pactiv 2027 Notes | 200 | 200 | ||||||
Fair value adjustment at acquisition | (3 | ) | (3 | ) | ||||
Carrying amount | 197 | 197 | ||||||
(r) Graham Packaging 2014 Notes | 355 | — | ||||||
Fair value adjustment at acquisition | 5 | — | ||||||
Embedded derivative | 7 | — | ||||||
Carrying amount | 367 | — | ||||||
(s) Graham Packaging 2017 Notes | 14 | — | ||||||
Carrying amount | 14 | — | ||||||
(t) Graham Packaging 2018 Notes | 19 | — | ||||||
Carrying amount | 19 | — | ||||||
Applicable interest | ||||||||||||||
Value drawn or | rate for the | |||||||||||||
Original facility | utilized at | period ended | ||||||||||||
Maturity Date | value | December 31, 2011 | December 31, 2011 | |||||||||||
(In million) | ||||||||||||||
Term Tranches | ||||||||||||||
Tranche B Term Loan ($)(1) | February 9, 2018 | 2,325 | 2,283 | 4.250% - 6.500% | ||||||||||
Tranche C Term Loan ($) | August 9, 2018 | 2,000 | 1,974 | 6.500% | ||||||||||
European Term Loan (€) | February 9, 2018 | 250 | 246 | 5.000% - 6.750% | ||||||||||
Revolving Tranches(2) | ||||||||||||||
Revolving Tranche ($) | November 5, 2014 | 120 | 85 | — | ||||||||||
Revolving Tranche (€) | November 5, 2014 | 80 | 17 | — |
(1) | In connection with the August 2011 Credit Agreement, the U.S. Term Loans under the February 2011 Credit Agreement were redesignated as “Tranche B Term Loans”. | |
(2) | The Revolving Tranches were utilized in the form of bank guarantees and letters of credit. |
F-253
Table of Contents
25. | Borrowings (continued) |
F-254
Table of Contents
25. | Borrowings (continued) |
F-255
Table of Contents
25. | Borrowings (continued) |
F-256
Table of Contents
25. | Borrowings (continued) |
• | $249 million in principal amount of 5.875% Notes due 2012 which were issued by Pactiv (as defined in note 33) (the “Pactiv 2012 Notes”); | |
• | $300 million in principal amount of 8.125% Debentures due 2017 which were issued by Pactiv (the “Pactiv 2017 Notes”); | |
• | $16 million in principal amount of 6.400% Notes due 2018 which were issued by Pactiv (the “Pactiv 2018 Notes”); | |
• | $276 million in principal amount of 7.950% Debentures due 2025 which were issued by Pactiv (the “Pactiv 2025 Notes”); and | |
• | $200 million in principal amount of 8.375% Debentures due 2027 which were issued by Pactiv (the “Pactiv 2027 Notes”), |
• | on the Pactiv 2012 Notes and the Pactiv 2018 Notes, January 15 and July 15; | |
• | on the Pactiv 2017 Notes and the Pactiv 2025 Notes, June 15 and December 15; and | |
• | on the Pactiv 2027 Notes, April 15 and October 15. |
F-257
Table of Contents
25. | Borrowings (continued) |
• | $355 million in principal amount of 9.875% senior subordinated notes due 2014, which were issued by Graham Packaging Company L.P. and GPC Capital Corp. I (the “Graham Issuers”) (the “Graham Packaging 2014 Notes”); | |
• | $14 million in principal amount of 8.250% senior notes due 2017, which were issued by the Graham Issuers (the “Graham Packaging 2017 Notes); and | |
• | $19 million in principal amount of 8.250% senior notes due 2018, which were issued by the Graham Issuers (the “Graham Packaging 2018 Notes), |
F-258
Table of Contents
25. | Borrowings (continued) |
As of December 31, | ||||||||||||||||||||||||
2011 | 2011 | 2010 | 2010 | |||||||||||||||||||||
2011 Nominal | 2010 Interest | Year of | Face | Carrying | Face | Carrying | ||||||||||||||||||
Currency | Interest Rate | rate | maturity | value | amount | value | amount | |||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
August 2011 Credit Agreement: | ||||||||||||||||||||||||
Tranche B Term Loan | $ | LIBOR with a floor of 1.250% + 5.250% | — | 2018 | 2,283 | 2,268 | — | — | ||||||||||||||||
Tranche C Term Loan | $ | LIBOR with a floor of 1.250% + 5.250% | — | 2018 | 1,974 | 1,906 | — | — | ||||||||||||||||
European Term Loan | € | EURIBOR with a floor of 1.500% + 5.250% | — | 2018 | 317 | 316 | — | — | ||||||||||||||||
2009 Credit Agreement: | ||||||||||||||||||||||||
Tranche A | $ | LIBOR with a floor of 1.750% + 4.500% | 6.250% | Repaid | — | — | 500 | 485 | ||||||||||||||||
Tranche B | $ | LIBOR with a floor of 2.000% + 4.750% | 6.750% | Repaid | — | — | 1,016 | 980 | ||||||||||||||||
Tranche C | $ | LIBOR with a floor of 1.500% + 4.750% | 6.250% | Repaid | — | — | 790 | 767 | ||||||||||||||||
Tranche D | $ | LIBOR with a floor of 1.750% + 4.750% | 6.500% | Repaid | — | — | 1,520 | 1,474 | ||||||||||||||||
European Term Loan | € | EURIBOR with a floor of 2.000% + 4.750% | 6.750% | Repaid | — | — | 324 | 320 | ||||||||||||||||
August 2011 Senior Secured Notes | $7.875% | — | 2019 | 1,500 | 1,468 | — | — | |||||||||||||||||
August 2011 Senior Notes | $9.875% | — | 2019 | 1,000 | 972 | — | — | |||||||||||||||||
February 2011 Senior Secured Notes | $6.875% | — | 2021 | 1,000 | 999 | — | — | |||||||||||||||||
February 2011 Senior Notes | $8.250% | — | 2021 | 1,000 | 993 | — | — | |||||||||||||||||
October 2010 Senior Secured Notes | $7.125% | 7.125% | 2019 | 1,500 | 1,473 | 1,500 | 1,470 | |||||||||||||||||
October 2010 Senior Notes | $9.000% | 9.000% | 2019 | 1,500 | 1,466 | 1,500 | 1,464 | |||||||||||||||||
May 2010 Notes | $8.500% | 8.500% | 2018 | 1,000 | 980 | 1,000 | 978 | |||||||||||||||||
2009 Notes | € | 7.750% | 7.750% | 2016 | 582 | 571 | 598 | 585 | ||||||||||||||||
2009 Notes | $7.750% | 7.750% | 2016 | 1,125 | 1,071 | 1,125 | 1,063 | |||||||||||||||||
2007 Senior Notes | € | 8.000% | 8.000% | 2016 | 621 | 606 | 638 | 621 | ||||||||||||||||
2007 Senior Subordinated Notes | € | 9.500% | 9.500% | 2017 | 544 | 530 | 558 | 542 | ||||||||||||||||
Pactiv 2012 Notes | $5.875% | 5.875% | 2012 | 249 | 253 | 249 | 261 | |||||||||||||||||
Pactiv 2017 Notes | $8.125% | 8.125% | 2017 | 300 | 314 | 300 | 316 | |||||||||||||||||
Pactiv 2018 Notes | $6.400% | 6.400% | 2018 | 16 | 17 | 16 | 17 | |||||||||||||||||
Pactiv 2025 Notes | $7.950% | 7.950% | 2025 | 276 | 269 | 276 | 269 |
F-259
Table of Contents
25. | Borrowings (continued) |
As of December 31, | ||||||||||||||||||||||||
2011 | 2011 | 2010 | 2010 | |||||||||||||||||||||
2011 Nominal | 2010 Interest | Year of | Face | Carrying | Face | Carrying | ||||||||||||||||||
Currency | Interest Rate | rate | maturity | value | amount | value | amount | |||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Pactiv 2027 Notes | $8.375% | 8.375% | 2027 | 200 | 197 | 200 | 197 | |||||||||||||||||
Graham Packaging 2014 Notes | $9.875% | — | 2014 | 355 | 367 | — | — | |||||||||||||||||
Graham Packaging 2017 Notes | $8.250% | — | 2017 | 14 | 14 | — | �� | — | ||||||||||||||||
Graham Packaging 2018 Notes | $8.250% | — | 2018 | 19 | 19 | — | — | |||||||||||||||||
Related party borrowings | € | EURIBOR + 2.38 | 3.01% - 3.32% | n/a | 16 | 16 | 16 | 16 | ||||||||||||||||
Related party borrowings | € | EURIBOR with a floor of 2.000% + 4.875% | — | n/a | 23 | 23 | — | — | ||||||||||||||||
Finance lease liabilities | Various | Various | Various | Various | 28 | 28 | 28 | 28 | ||||||||||||||||
Other borrowings | Various | Various | Various | Various | 25 | 25 | 4 | 4 | ||||||||||||||||
17,467 | 17,161 | 12,158 | 11,857 | |||||||||||||||||||||
As of December 31, | ||||||||||||||||||||||||
2011 | 2010 | |||||||||||||||||||||||
Minimum lease | Minimum lease | |||||||||||||||||||||||
payments | Interest | Principal | payments | Interest | Principal | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Less than one year | 3 | 1 | 2 | 5 | 2 | 3 | ||||||||||||||||||
Between one and five years | 11 | 6 | 5 | 13 | 6 | 7 | ||||||||||||||||||
More than five years | 27 | 6 | 21 | 26 | 8 | 18 | ||||||||||||||||||
Total finance lease liabilities | 41 | 13 | 28 | 44 | 16 | 28 | ||||||||||||||||||
26. | Employee Benefits |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Salary and wages accrued | 128 | 134 | ||||||
Provision for annual leave | 64 | 32 | ||||||
Provision for employee benefits | 8 | 5 | ||||||
Provision for long service leave | 15 | 5 | ||||||
Provision for sick leave | 6 | 5 | ||||||
Defined contribution obligations | 34 | 31 | ||||||
Defined benefit obligations: | ||||||||
Pension benefits | 766 | 785 | ||||||
Post-employment medical benefits | 140 | 169 | ||||||
Total employee benefits | 1,161 | 1,166 | ||||||
Current | 227 | 195 | ||||||
Non-current | 934 | 971 | ||||||
Total employee benefits | 1,161 | 1,166 | ||||||
F-260
Table of Contents
26. | Employee Benefits (continued) |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Present value of unfunded obligations | 157 | 228 | ||||||
Present value of funded obligations | 5,276 | 4,708 | ||||||
Unrecognized actuarial gains (losses) | (484 | ) | 129 | |||||
Total present value of obligations | 4,949 | 5,065 | ||||||
Fair value of plan assets | (4,261 | ) | (4,433 | ) | ||||
Asset capping according to IAS 19, paragraph 58 | — | 135 | ||||||
Total pension benefits | 688 | 767 | ||||||
Included in the statement of financial position as: | ||||||||
Employee benefits liabilities | 766 | 785 | ||||||
Assets held for sale | (1 | ) | — | |||||
Other non-current assets and non-current receivables | (77 | ) | (18 | ) | ||||
Total pension benefits | 688 | 767 | ||||||
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Liability for defined benefit obligations at the beginning of the period | 4,936 | 718 | ||||||
Defined benefit obligations assumed in business combinations | 241 | 4,267 | ||||||
Current service cost | 29 | 14 | ||||||
Past service cost | — | 11 | ||||||
Interest cost | 245 | 55 | ||||||
Contributions by plan participants | 2 | 2 | ||||||
Benefits paid by the plan | (341 | ) | (92 | ) | ||||
Curtailments(a) | 3 | — | ||||||
Settlements(b) | — | (39 | ) | |||||
Actuarial (gains) losses on plan liabilities | 349 | (40 | ) | |||||
Changes in actuarial assumptions | — | 1 | ||||||
Reclassifications from employee benefits | — | (2 | ) | |||||
Defined benefit obligations related to disposals of businesses(a) | (18 | ) | — | |||||
Effect of movements in exchange rates | (13 | ) | 41 | |||||
Liability for defined benefit obligations at the end of the period | 5,433 | 4,936 | ||||||
F-261
Table of Contents
26. | Employee Benefits (continued) |
(a) | During 2011, certain personnel participating under the SIG pension and welfare fund of SIG Schweizerische Industrie Gesellschaft AG were terminated without further plan benefits through a management buy-out which resulted in a curtailment loss of $3 million. |
(b) | Plan settlements were triggered from the change in control payments made as a result of the Pactiv Acquisition in November 2010 (refer to note 33). Certain settlements made in the period ended December 31, 2010, were not funded by plan assets. |
For the period ended | ||||||||||||
December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Current service cost | 29 | 14 | 14 | |||||||||
Past service cost | — | 11 | 10 | |||||||||
Interest cost | 245 | 55 | 29 | |||||||||
Expected return on plan assets | (312 | ) | (67 | ) | (29 | ) | ||||||
Curtailments | 3 | — | (3 | ) | ||||||||
Asset capping according to IAS 19, paragraph 58 | — | (37 | ) | 49 | ||||||||
Changes in actuarial assumptions | — | — | 1 | |||||||||
Actuarial (gains) losses | 10 | 34 | (45 | ) | ||||||||
Total plan net (income) expense | (25 | ) | 10 | 26 | ||||||||
For the period ended | ||||||||||||
December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Cost of sales | 22 | 13 | 18 | |||||||||
General and administration expenses | (47 | ) | (3 | ) | 8 | |||||||
Total plan (income) expense | (25 | ) | 10 | 26 | ||||||||
F-262
Table of Contents
26. | Employee Benefits (continued) |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Fair value of the plan assets at the beginning of the period | 4,433 | 736 | ||||||
Plan assets assumed in business combinations | 123 | 3,546 | ||||||
Contributions by the Group | 27 | 67 | ||||||
Contributions by plan participants | 2 | 2 | ||||||
Benefits paid by the plans | (341 | ) | (92 | ) | ||||
Expected return on plan assets | 312 | 67 | ||||||
Actuarial gains (losses) on plan assets | (277 | ) | 81 | |||||
Settlements | — | (39 | ) | |||||
Plan assets related to disposals of businesses | (18 | ) | — | |||||
Effects of movements in exchange rates | — | 63 | ||||||
Transfer of assets to the plan | — | 2 | ||||||
Fair value of plan assets at the end of the period | 4,261 | 4,433 | ||||||
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Equity instruments | 2,620 | 2,858 | ||||||
Debt instruments | 1,270 | 1,304 | ||||||
Property | 214 | 207 | ||||||
Other | 157 | 64 | ||||||
Total plan assets | 4,261 | 4,433 | ||||||
Actual return on plan assets | 35 | 148 | ||||||
F-263
Table of Contents
26. | Employee Benefits (continued) |
For the period ended | ||||||
December 31, | ||||||
2011 | 2010 | 2009 | ||||
Discount rates at December 31 | 1.8% - 8.25% | 1.8% - 6.0% | 2.0% - 6.1% | |||
Expected returns on plan assets at January 1 | 2.0% - 9.0% | 1.5% - 8.0% | 0.0% - 8.0% | |||
Future salary increases | 0.0% - 5.0% | 0.0% - 4.0% | 1.8% - 4.0% | |||
Future pension increases | 0.0% - 4.0% | 0.0% - 2.0% | 0.0% - 2.0% |
For the period ended | ||||||||
December 31, | ||||||||
2011 | 2010 | |||||||
Discount rates at December 31 | 4.8 | % | 5.2 | % | ||||
Expected returns on plan assets at January 1 | 7.8 | % | 7.8 | % | ||||
Future salary increases | — | % | 4.0 | % | ||||
Future pension increases | — | % | 2.7 | % |
For the period ended | ||||||||
December 31, | ||||||||
2010 | 2009 | |||||||
Discount rates at December 31 | 3.3 | % | 3.5 | % | ||||
Expected returns on plan assets at January 1 | 4.2 | % | 4.3 | % | ||||
Future salary increases | 2.5 | % | 2.0 | % | ||||
Future pension increases | 2.0 | % | 1.0 | % |
For the period ended December 31, | ||||||||||||||||||||
2011 | 2010 | 2009 | 2008 | 2007 | ||||||||||||||||
(In $ million) | ||||||||||||||||||||
Liability for the defined benefit obligations | (5,433 | ) | (4,936 | ) | (718 | ) | (694 | ) | (621 | ) | ||||||||||
Fair value of plan assets | 4,261 | 4,433 | 736 | 665 | 674 | |||||||||||||||
Plan (deficit) surplus | (1,172 | ) | (503 | ) | 18 | (29 | ) | 53 | ||||||||||||
Experience adjustments arising on plan liabilities | (99 | ) | (3 | ) | (4 | ) | 1 | — | ||||||||||||
Experience adjustments arising on plan assets | (277 | ) | 14 | (46 | ) | 9 | — |
F-264
Table of Contents
26. | Employee Benefits (continued) |
Increase | Decrease | |||||||
(In $ million) | ||||||||
Effect on the aggregated service and interest cost | 7 | (5 | ) | |||||
Effect on the defined benefit obligation | (274 | ) | 267 |
Increase | Decrease | |||||||
(In $ million) | ||||||||
Effect on the aggregated service and interest cost | 22 | (22 | ) | |||||
Effect on the defined benefit obligation | — | — |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Present value of unfunded obligations | 147 | 158 | ||||||
Unrecognized actuarial gains (losses) | (7 | ) | 3 | |||||
Unrecognized past service costs | 5 | 8 | ||||||
Total present value of obligations | 145 | 169 | ||||||
Fair value of plan assets | — | — | ||||||
Total post-employment medical benefits | 145 | 169 | ||||||
F-265
Table of Contents
26. | Employee Benefits (continued) |
For the period ended December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Liability for defined benefit obligations at the beginning of the period | 158 | 87 | ||||||
Defined benefit obligations assumed in a business combination | 1 | 71 | ||||||
Current service cost | 3 | 2 | ||||||
Interest cost | 8 | 5 | ||||||
Past service cost(b) | (7 | ) | — | |||||
Contributions by plan participants | 4 | 1 | ||||||
Benefits paid by the plan | (12 | ) | (3 | ) | ||||
Plan amendments(a) | — | (1 | ) | |||||
Curtailments(b) | (17 | ) | — | |||||
Actuarial (gains) losses recognized | 9 | (4 | ) | |||||
Liability for defined benefit obligations at the end of the period | 147 | 158 | ||||||
(a) | During 2010, the Evergreen segment replaced post-65 AARP coverage with an HRA which resulted in a plan amendment credit of $1 million. | |
(b) | On August 8, 2011, the Group terminated Pactiv retiree medical coverage, except for those who retired prior to 2003, which resulted in a curtailment gain of $17 million. The Group also capped the retiree life insurance benefit associated with the retiree medical plan. These actions resulted in a reduction of $7 million in past service costs during the period ended December 31, 2011. |
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Current service cost | 3 | 2 | 3 | |||||||||
Interest cost | 8 | 5 | 5 | |||||||||
Past service cost | (10 | ) | (2 | ) | (2 | ) | ||||||
Curtailments | (17 | ) | — | 5 | ||||||||
Actuarial losses recognized | — | — | 1 | |||||||||
Plan amendments | — | (1 | ) | — | ||||||||
Total (income) expense recognized in the statement of comprehensive income | (16 | ) | 4 | 12 | ||||||||
F-266
Table of Contents
26. | Employee Benefits (continued) |
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Cost of sales | 5 | 4 | 7 | |||||||||
General and administration expenses | (21 | ) | — | 5 | ||||||||
Total plan (income) expense | (16 | ) | 4 | 12 | ||||||||
Increase | Decrease | |||||||
(In $ million) | ||||||||
Effect on the aggregated service and interest cost | — | — | ||||||
Effect on the defined benefit obligation | 4 | (3 | ) |
Increase | Decrease | |||||||
(In $ million) | ||||||||
Effect on the aggregated service and interest cost | — | — | ||||||
Effect on the defined benefit obligation | (8 | ) | 9 |
For the period ended December 31, | ||||||||||||||||||||
2011 | 2010 | 2009 | 2008 | 2007 | ||||||||||||||||
(In $ million) | ||||||||||||||||||||
Present value of the defined benefit obligation | 147 | 158 | 87 | 86 | 25 | |||||||||||||||
Experience adjustments arising on plan liabilities | 3 | 5 | — | (1 | ) | — |
F-267
Table of Contents
27. | Provisions |
Workers’ | ||||||||||||||||||||||||
Legal | Warranty | Restructuring | compensation | Other | Total | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
Balance as of December 31, 2010 | 41 | 12 | 17 | 35 | 55 | 160 | ||||||||||||||||||
Acquisitions through business combinations | 12 | 4 | 1 | 12 | 20 | 49 | ||||||||||||||||||
Provisions made | 2 | 8 | 90 | 18 | 18 | 136 | ||||||||||||||||||
Provisions used | (9 | ) | (13 | ) | (69 | ) | (15 | ) | (9 | ) | (115 | ) | ||||||||||||
Provisions reversed | (5 | ) | (2 | ) | (2 | ) | — | (1 | ) | (10 | ) | |||||||||||||
Transfers to other liabilities | (3 | ) | 2 | (1 | ) | — | 9 | 7 | ||||||||||||||||
Effect of movements in exchange rates | (1 | ) | — | — | — | (1 | ) | (2 | ) | |||||||||||||||
Balance as of December 31, 2011 | 37 | 11 | 36 | 50 | 91 | 225 | ||||||||||||||||||
Current | 7 | 11 | 33 | 24 | 23 | 98 | ||||||||||||||||||
Non-current | 30 | — | 3 | 26 | 68 | 127 | ||||||||||||||||||
Total Provisions as of December 31, 2011 | 37 | 11 | 36 | 50 | 91 | 225 | ||||||||||||||||||
Current | 16 | 12 | 17 | 17 | 12 | 74 | ||||||||||||||||||
Non-current | 25 | — | — | 18 | 43 | 86 | ||||||||||||||||||
Total Provisions as of December 31, 2010 | 41 | 12 | 17 | 35 | 55 | 160 | ||||||||||||||||||
F-268
Table of Contents
27. | Provisions (continued) |
28. | Equity |
F-269
Table of Contents
28. | Equity (continued) |
Reynolds | Reynolds | |||||||||||||||
Consumer | Closures | Evergreen | Foodservice | |||||||||||||
(In $ million) | ||||||||||||||||
Total consideration | 984 | 708 | 1,612 | 342 | ||||||||||||
Net book value of share capital of the acquired businesses | (641 | ) | (467 | ) | (713 | ) | (193 | ) | ||||||||
Difference between total consideration and book value of share capital of the acquired business (recognized in other reserves within equity) | 343 | 241 | 899 | 149 |
For the period ended December 31, | ||||||||||||
Number of shares | 2011 | 2010 | 2009 | |||||||||
Balance as of the beginning of the period | 13,063,527 | 13,063,527 | 13,063,527 | |||||||||
Issue of shares | — | — | — | |||||||||
Balance as of December 31 | 13,063,527 | 13,063,527 | 13,063,527 | |||||||||
F-270
Table of Contents
28. | Equity (continued) |
For the period ended | ||||||||||||
December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
Number of shares | ||||||||||||
Balance at the beginning of the period | 1,000 | 1,000 | 1,000 | |||||||||
Issue of shares | — | — | — | |||||||||
Balance as of December 31 | 1,000 | 1,000 | 1,000 | |||||||||
For the period ended | ||||||||||||
December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Translation reserve | 309 | 330 | 53 | |||||||||
Other reserves | (1,561 | ) | (1,561 | ) | (513 | ) | ||||||
Balance | (1,252 | ) | (1,231 | ) | (460 | ) | ||||||
F-271
Table of Contents
28. | Equity (continued) |
29. | Financial risk management |
F-272
Table of Contents
29. | Financial risk management (continued) |
€ | MXN | CA$ | ||||||||||
(In $ million) | ||||||||||||
As of December 31, 2011 | ||||||||||||
Cash and cash equivalents | 99 | 11 | 7 | |||||||||
Trade and other receivables | 141 | 73 | 21 | |||||||||
Non-current receivables | 7 | — | — | |||||||||
Trade and other payables | (209 | ) | (43 | ) | (12 | ) | ||||||
Loans and borrowings: | ||||||||||||
August 2011 Credit Agreement | (316 | ) | — | — | ||||||||
2009 Notes | (571 | ) | — | — | ||||||||
2007 Senior Notes | (606 | ) | — | — | ||||||||
2007 Senior Subordinated Notes | (530 | ) | — | — | ||||||||
Other borrowings | (1 | ) | — | — | ||||||||
Related party borrowings | (39 | ) | — | — | ||||||||
Total exposure | (2,025 | ) | 41 | 16 | ||||||||
Embedded derivative | 9 | — | — | |||||||||
Commodity derivative | (3 | ) | — | — | ||||||||
Effect of derivative contracts | 6 | — | — | |||||||||
Net exposure | (2,019 | ) | 41 | 16 | ||||||||
F-273
Table of Contents
29. | Financial risk management (continued) |
€ | MXN | CA$ | ||||||||||
(In $ million) | ||||||||||||
As of December 31, 2010 | ||||||||||||
Cash and cash equivalents | 81 | 9 | 14 | |||||||||
Trade and other receivables | 120 | 47 | 13 | |||||||||
Non-current receivables | 24 | — | — | |||||||||
Trade and other payables | (152 | ) | (16 | ) | (2 | ) | ||||||
Loans and borrowings: | ||||||||||||
2009 Credit Agreement | (320 | ) | — | — | ||||||||
2009 Notes | (585 | ) | — | — | ||||||||
2007 Senior Notes | (621 | ) | — | — | ||||||||
2007 Senior Subordinated Notes | (542 | ) | — | — | ||||||||
Other borrowings | (2 | ) | — | — | ||||||||
Related party borrowings | (16 | ) | — | — | ||||||||
Total exposure | (2,013 | ) | 40 | 25 | ||||||||
Embedded derivative | 16 | — | — | |||||||||
Commodity derivative | — | — | — | |||||||||
Effect of derivative contracts | 16 | — | — | |||||||||
Net exposure | (1,997 | ) | 40 | 25 | ||||||||
Average rate | ||||||||||||||||
for the period | ||||||||||||||||
ended | ||||||||||||||||
December 31, | As of December 31 | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
1 € | 1.39 | 1.33 | 1.32 | 1.33 | ||||||||||||
10 MXN | 0.80 | 0.79 | 0.71 | 0.81 | ||||||||||||
1 CA $ | 1.01 | 0.97 | 0.98 | 1.00 |
F-274
Table of Contents
29. | Financial risk management (continued) |
Comprehensive income for | ||||||||
the period ended | ||||||||
December 31, 2011 | ||||||||
10% strengthening of $ | 10% weakening of $ | |||||||
(In $ million) | ||||||||
€ | (202 | ) | 202 | |||||
MXN | 4 | (4 | ) | |||||
CA $ | 2 | (2 | ) |
F-275
Table of Contents
29. | Financial risk management (continued) |
6 months | 6 to 12 | 1 to 2 | 2 to 5 | More than 5 | ||||||||||||||||||||
Total | or less | months | years | years | years | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
As of December 31, 2011 | ||||||||||||||||||||||||
Fixed rate instruments | ||||||||||||||||||||||||
Loans and borrowings: | ||||||||||||||||||||||||
August 2011 Senior Secured Notes | (1,500 | ) | — | — | — | — | (1,500 | ) | ||||||||||||||||
August 2011 Senior Notes | (1,000 | ) | — | — | — | — | (1,000 | ) | ||||||||||||||||
February 2011 Senior Secured Notes | (1,000 | ) | — | — | — | — | (1,000 | ) | ||||||||||||||||
February 2011 Senior Notes | (1,000 | ) | — | — | — | — | (1,000 | ) | ||||||||||||||||
October 2010 Senior Secured Notes | (1,500 | ) | — | — | — | — | (1,500 | ) | ||||||||||||||||
October 2010 Senior Notes | (1,500 | ) | — | — | — | — | (1,500 | ) | ||||||||||||||||
May 2010 Notes | (1,000 | ) | — | — | — | — | (1,000 | ) | ||||||||||||||||
2009 Notes | (1,707 | ) | — | — | — | (1,707 | ) | — | ||||||||||||||||
2007 Senior Notes | (621 | ) | — | — | — | — | (621 | ) | ||||||||||||||||
2007 Senior Subordinated Notes | (544 | ) | — | — | — | — | (544 | ) | ||||||||||||||||
Pactiv 2012 Notes | (249 | ) | — | (249 | ) | — | — | — | ||||||||||||||||
Pactiv 2017 Notes | (300 | ) | — | — | — | — | (300 | ) | ||||||||||||||||
Pactiv 2018 Notes | (16 | ) | — | — | — | — | (16 | ) | ||||||||||||||||
Pactiv 2025 Notes | (276 | ) | — | — | — | — | (276 | ) | ||||||||||||||||
Pactiv 2027 Notes | (200 | ) | — | — | — | — | (200 | ) | ||||||||||||||||
Graham Packaging 2014 Notes | (355 | ) | — | — | — | (355 | ) | — | ||||||||||||||||
Graham Packaging 2017 Notes | (14 | ) | — | — | — | — | (14 | ) | ||||||||||||||||
Graham Packaging 2018 Notes | (19 | ) | — | — | — | — | (19 | ) | ||||||||||||||||
Other borrowings | (33 | ) | (4 | ) | (1 | ) | (2 | ) | (4 | ) | (22 | ) | ||||||||||||
Total fixed rate instruments | (12,834 | ) | (4 | ) | (250 | ) | (2 | ) | (2,066 | ) | (10,512 | ) | ||||||||||||
Floating rate instruments | ||||||||||||||||||||||||
Cash and cash equivalents | 597 | 597 | — | — | — | — | ||||||||||||||||||
Bank overdrafts | (3 | ) | (3 | ) | — | — | — | — | ||||||||||||||||
Loans and borrowings: | ||||||||||||||||||||||||
August 2011 Credit Agreement | (4,574 | ) | (4,574 | ) | — | — | — | — | ||||||||||||||||
Related party borrowings | (39 | ) | (39 | ) | — | — | — | — | ||||||||||||||||
Other borrowings | (20 | ) | (19 | ) | — | (1 | ) | — | — | |||||||||||||||
Total variable rate instruments | (4,039 | ) | (4,038 | ) | — | (1 | ) | — | — | |||||||||||||||
Total | (16,873 | ) | (4,042 | ) | (250 | ) | (3 | ) | (2,066 | ) | (10,512 | ) | ||||||||||||
F-276
Table of Contents
29. | Financial risk management (continued) |
6 months | 6 to 12 | 1 to 2 | 2 to 5 | More than 5 | ||||||||||||||||||||
Total | or less | months | years | years | years | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
As of December 31, 2010 | ||||||||||||||||||||||||
Fixed rate instruments | ||||||||||||||||||||||||
Loans and borrowings: | ||||||||||||||||||||||||
October 2010 Senior Secured Notes | (1,500 | ) | — | — | — | — | (1,500 | ) | ||||||||||||||||
October 2010 Senior Notes | (1,500 | ) | — | — | — | — | (1,500 | ) | ||||||||||||||||
May 2010 Notes | (1,000 | ) | — | — | — | — | (1,000 | ) | ||||||||||||||||
2009 Notes | (1,723 | ) | — | — | — | — | (1,723 | ) | ||||||||||||||||
2007 Senior Notes | (638 | ) | — | — | — | — | (638 | ) | ||||||||||||||||
2007 Senior Subordinated Notes | (558 | ) | — | — | — | — | (558 | ) | ||||||||||||||||
Pactiv 2012 Notes | (249 | ) | — | — | (249 | ) | — | — | ||||||||||||||||
Pactiv 2017 Notes | (300 | ) | — | — | — | — | (300 | ) | ||||||||||||||||
Pactiv 2018 Notes | (16 | ) | — | — | — | — | (16 | ) | ||||||||||||||||
Pactiv 2025 Notes | (276 | ) | — | — | — | — | (276 | ) | ||||||||||||||||
Pactiv 2027 Notes | (200 | ) | — | — | — | — | (200 | ) | ||||||||||||||||
Other borrowings | (31 | ) | (1 | ) | (2 | ) | (1 | ) | (1 | ) | (26 | ) | ||||||||||||
Total fixed rate instruments | (7,991 | ) | (1 | ) | (2 | ) | (250 | ) | (1 | ) | (7,737 | ) | ||||||||||||
Floating rate instruments | ||||||||||||||||||||||||
Cash and cash equivalents | 663 | 663 | — | — | — | — | ||||||||||||||||||
Bank overdrafts | (12 | ) | (12 | ) | — | — | — | — | ||||||||||||||||
Loans and borrowings: | ||||||||||||||||||||||||
2009 Credit Agreement | (4,150 | ) | (4,150 | ) | — | — | — | — | ||||||||||||||||
Related party borrowings | (16 | ) | (16 | ) | — | — | — | — | ||||||||||||||||
Other borrowings | (3 | ) | (3 | ) | — | — | — | — | ||||||||||||||||
Total variable rate instruments | (3,518 | ) | (3,518 | ) | — | — | — | — | ||||||||||||||||
Total | (11,509 | ) | (3,519 | ) | (2 | ) | (250 | ) | (1 | ) | (7,737 | ) | ||||||||||||
F-277
Table of Contents
29. | Financial risk management (continued) |
Contracted | Contracted price | Contracted date of | ||||||||
Type | Unit of measure | volumes | range | maturity | ||||||
Resin futures | LB | 18,000,000 | $0.98 - $1.00 | Jan 2012 - Dec 2012 | ||||||
Resin futures | MT | 10,000 | €1,420 | Jul 2012 - Oct 2012 | ||||||
Resin futures | KL | 16,900 | JPY 48,100 - 51,700 | Jan 2012 - Aug 2012 | ||||||
Aluminum swaps | MT | 29,171 | $1,940 - $2,816 | Jan 2012 - Dec 2014 | ||||||
Natural gas swaps | MMBTU | 2,742,627 | $3.33 - $4.88 | Jan 2012 - Feb 2013 | ||||||
Ethylene swaps | LB | 11,637,600 | $0.43 - $0.62 | Feb 2012 - June 2012 | ||||||
Benzene swaps | GAL | 4,299,389 | $3.45 - $3.84 | Feb 2012 - June 2012 |
F-278
Table of Contents
29. | Financial risk management (continued) |
F-279
Table of Contents
29. | Financial risk management (continued) |
Carrying | 6 months | 6 to 12 | 1 to 2 | 2 to 5 | More than | |||||||||||||||||||||||
amount | Total | or less | months | years | years | 5 years | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
As of December 31, 2011 | ||||||||||||||||||||||||||||
Non-derivative financial liabilities | ||||||||||||||||||||||||||||
Bank overdrafts | (3 | ) | (3 | ) | (3 | ) | — | — | — | — | ||||||||||||||||||
Trade and other payables | (1,747 | ) | (1,747 | ) | (1,747 | ) | — | — | — | — | ||||||||||||||||||
Non-current payables | (33 | ) | (33 | ) | — | — | (33 | ) | — | — | ||||||||||||||||||
Loans and borrowings: | ||||||||||||||||||||||||||||
August 2011 Credit Agreement | (4,490 | ) | (6,142 | ) | (271 | ) | (267 | ) | (522 | ) | (1,471 | ) | (3,611 | ) | ||||||||||||||
August 2011 Senior Secured Notes | (1,468 | ) | (2,444 | ) | (59 | ) | (59 | ) | (118 | ) | (354 | ) | (1,854 | ) | ||||||||||||||
August 2011 Senior Notes | (972 | ) | (1,789 | ) | (49 | ) | (49 | ) | (99 | ) | (296 | ) | (1,296 | ) | ||||||||||||||
February 2011 Senior Secured Notes | (999 | ) | (1,652 | ) | (34 | ) | (34 | ) | (69 | ) | (206 | ) | (1,309 | ) | ||||||||||||||
February 2011 Senior Notes | (993 | ) | (1,784 | ) | (41 | ) | (41 | ) | (83 | ) | (248 | ) | (1,371 | ) | ||||||||||||||
October 2010 Senior Secured Notes | (1,473 | ) | (2,301 | ) | (53 | ) | (53 | ) | (107 | ) | (321 | ) | (1,767 | ) | ||||||||||||||
October 2010 Senior Notes | (1,466 | ) | (2,514 | ) | (68 | ) | (68 | ) | (135 | ) | (405 | ) | (1,838 | ) | ||||||||||||||
May 2010 Notes | (980 | ) | (1,554 | ) | (43 | ) | (43 | ) | (85 | ) | (255 | ) | (1,128 | ) | ||||||||||||||
2009 Notes | (1,642 | ) | (2,368 | ) | (66 | ) | (66 | ) | (132 | ) | (2,104 | ) | — | |||||||||||||||
2007 Senior Notes | (606 | ) | (870 | ) | (25 | ) | (25 | ) | (50 | ) | (770 | ) | — | |||||||||||||||
2007 Senior Subordinated Notes | (530 | ) | (803 | ) | (26 | ) | (26 | ) | (52 | ) | (699 | ) | — | |||||||||||||||
Pactiv 2012 Notes | (253 | ) | (264 | ) | (7 | ) | (257 | ) | — | — | — | |||||||||||||||||
Pactiv 2017 Notes | (314 | ) | (433 | ) | (12 | ) | (12 | ) | (24 | ) | (73 | ) | (312 | ) | ||||||||||||||
Pactiv 2018 Notes | (17 | ) | (23 | ) | (1 | ) | (1 | ) | (1 | ) | (3 | ) | (17 | ) | ||||||||||||||
Pactiv 2025 Notes | (269 | ) | (584 | ) | (11 | ) | (11 | ) | (22 | ) | (66 | ) | (474 | ) | ||||||||||||||
Pactiv 2027 Notes | (197 | ) | (459 | ) | (8 | ) | (8 | ) | (17 | ) | (50 | ) | (376 | ) | ||||||||||||||
Graham Packaging 2014 Notes | (367 | ) | (461 | ) | (18 | ) | (18 | ) | (35 | ) | (390 | ) | — | |||||||||||||||
Graham Packaging 2017 Notes | (14 | ) | (21 | ) | (1 | ) | (1 | ) | (1 | ) | (3 | ) | (15 | ) | ||||||||||||||
Graham Packaging 2018 Notes | (19 | ) | (31 | ) | (1 | ) | (1 | ) | (2 | ) | (5 | ) | (22 | ) | ||||||||||||||
Related party borrowings | (39 | ) | (57 | ) | — | (2 | ) | (2 | ) | (5 | ) | (48 | ) | |||||||||||||||
Other borrowings | (53 | ) | (66 | ) | (25 | ) | (2 | ) | (5 | ) | (9 | ) | (25 | ) | ||||||||||||||
(18,944 | ) | (28,403 | ) | (2,569 | ) | (1,044 | ) | (1,594 | ) | (7,733 | ) | (15,463 | ) | |||||||||||||||
Derivative financial liabilities | ||||||||||||||||||||||||||||
Commodity derivatives: | ||||||||||||||||||||||||||||
Inflows | — | 26 | 17 | 9 | — | — | — | |||||||||||||||||||||
Outflows | (15 | ) | (41 | ) | (27 | ) | (14 | ) | — | — | — | |||||||||||||||||
(15 | ) | (15 | ) | (10 | ) | (5 | ) | — | — | — | ||||||||||||||||||
Total | (18,959 | ) | (28,418 | ) | (2,579 | ) | (1,049 | ) | (1,594 | ) | (7,733 | ) | (15,463 | ) | ||||||||||||||
F-280
Table of Contents
29. | Financial risk management (continued) |
Carrying | 6 months | 6 to 12 | 1 to 2 | 2 to 5 | More than | |||||||||||||||||||||||
amount | Total | or less | months | years | years | 5 years | ||||||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||||||
As of December 31, 2010 | ||||||||||||||||||||||||||||
Non-derivative financial liabilities | ||||||||||||||||||||||||||||
Bank overdrafts | (12 | ) | (12 | ) | (12 | ) | — | — | — | — | ||||||||||||||||||
Trade and other payables | (1,236 | ) | (1,236 | ) | (1,236 | ) | — | — | — | — | ||||||||||||||||||
Non-current payables | (9 | ) | (9 | ) | — | — | (9 | ) | — | — | ||||||||||||||||||
Loans and borrowings: | ||||||||||||||||||||||||||||
2009 Credit Agreement | (4,026 | ) | (5,381 | ) | (176 | ) | (198 | ) | (419 | ) | (1,986 | ) | (2,602 | ) | ||||||||||||||
October 2010 Senior Secured Notes | (1,470 | ) | (2,407 | ) | (53 | ) | (53 | ) | (107 | ) | (320 | ) | (1,874 | ) | ||||||||||||||
October 2010 Senior Notes | (1,464 | ) | (2,649 | ) | (68 | ) | (68 | ) | (135 | ) | (405 | ) | (1,973 | ) | ||||||||||||||
May 2010 Notes | (978 | ) | (1,639 | ) | (43 | ) | (43 | ) | (85 | ) | (255 | ) | (1,213 | ) | ||||||||||||||
2009 Notes | (1,648 | ) | (2,526 | ) | (67 | ) | (67 | ) | (134 | ) | (401 | ) | (1,857 | ) | ||||||||||||||
2007 Senior Notes | (621 | ) | (945 | ) | (26 | ) | (26 | ) | (51 | ) | (153 | ) | (689 | ) | ||||||||||||||
2007 Senior Subordinated Notes | (542 | ) | (904 | ) | (27 | ) | (27 | ) | (53 | ) | (159 | ) | (638 | ) | ||||||||||||||
Pactiv 2012 Notes | (261 | ) | (278 | ) | (7 | ) | (7 | ) | (264 | ) | — | — | ||||||||||||||||
Pactiv 2017 Notes | (316 | ) | (457 | ) | (12 | ) | (12 | ) | (24 | ) | (73 | ) | (336 | ) | ||||||||||||||
Pactiv 2018 Notes | (17 | ) | (24 | ) | (1 | ) | (1 | ) | (1 | ) | (3 | ) | (18 | ) | ||||||||||||||
Pactiv 2025 Notes | (269 | ) | (606 | ) | (11 | ) | (11 | ) | (22 | ) | (66 | ) | (496 | ) | ||||||||||||||
Pactiv 2027 Notes | (197 | ) | (476 | ) | (8 | ) | (8 | ) | (17 | ) | (50 | ) | (393 | ) | ||||||||||||||
Related party borrowings | (16 | ) | (19 | ) | — | — | — | — | (19 | ) | ||||||||||||||||||
Other borrowings | (32 | ) | (43 | ) | (3 | ) | (3 | ) | (2 | ) | (6 | ) | (29 | ) | ||||||||||||||
(13,114 | ) | (19,611 | ) | (1,750 | ) | (524 | ) | (1,323 | ) | (3,877 | ) | (12,137 | ) | |||||||||||||||
Derivative financial liabilities | ||||||||||||||||||||||||||||
Commodity derivatives: | ||||||||||||||||||||||||||||
Inflows | 11 | 52 | 35 | 17 | — | — | — | |||||||||||||||||||||
Outflows | — | (41 | ) | (25 | ) | (16 | ) | — | — | — | ||||||||||||||||||
11 | 11 | 10 | 1 | — | — | — | ||||||||||||||||||||||
Total | (13,103 | ) | (19,600 | ) | (1,740 | ) | (523 | ) | (1,323 | ) | (3,877 | ) | (12,137 | ) | ||||||||||||||
F-281
Table of Contents
29. | Financial risk management (continued) |
Fair value | Cash, loans | Total | ||||||||||||||||||||||
through the | Held to | and | Other | carrying | Fair | |||||||||||||||||||
profit or loss | maturity | receivables | liabilities | amount | value | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
As of December 31, 2011 | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||
Cash and cash equivalents | — | — | 597 | — | 597 | 597 | ||||||||||||||||||
Current and non-current receivables | — | — | 1,551 | — | 1,551 | 1,551 | ||||||||||||||||||
Derivative financial assets | ||||||||||||||||||||||||
Commodity contracts | 1 | — | — | — | 1 | 1 | ||||||||||||||||||
Embedded derivatives | 122 | — | — | — | 122 | 122 | ||||||||||||||||||
Total assets | 123 | — | 2,148 | — | 2,271 | 2,271 | ||||||||||||||||||
Liabilities | ||||||||||||||||||||||||
Bank overdrafts | — | — | — | (3 | ) | (3 | ) | (3 | ) | |||||||||||||||
Trade and other payables | — | — | — | (1,747 | ) | (1,747 | ) | (1,747 | ) | |||||||||||||||
Other non-current payables | — | — | — | (33 | ) | (33 | ) | (33 | ) | |||||||||||||||
Derivative financial liabilities | ||||||||||||||||||||||||
Commodity contracts | (16 | ) | — | — | — | (16 | ) | (16 | ) | |||||||||||||||
Loans and borrowings: | ||||||||||||||||||||||||
August 2011 Credit Agreement | — | — | — | (4,490 | ) | (4,490 | ) | (4,574 | ) | |||||||||||||||
August 2011 Senior Secured Notes | — | — | — | (1,468 | ) | (1,468 | ) | (1,560 | ) | |||||||||||||||
August 2011 Senior Notes | — | — | — | (972 | ) | (972 | ) | (960 | ) | |||||||||||||||
February 2011 Senior Secured Notes | — | — | — | (999 | ) | (999 | ) | (979 | ) | |||||||||||||||
February 2011 Senior Notes | — | — | — | (993 | ) | (993 | ) | (873 | ) | |||||||||||||||
October 2010 Senior Secured Notes | — | — | — | (1,473 | ) | (1,473 | ) | (1,564 | ) | |||||||||||||||
October 2010 Senior Notes | — | — | — | (1,466 | ) | (1,466 | ) | (1,416 | ) | |||||||||||||||
May 2010 Notes | — | — | — | (980 | ) | (980 | ) | (956 | ) | |||||||||||||||
2009 Notes | — | — | — | (1,642 | ) | (1,642 | ) | (1,758 | ) | |||||||||||||||
2007 Senior Notes | — | — | — | (606 | ) | (606 | ) | (527 | ) | |||||||||||||||
2007 Senior Subordinated Notes | — | — | — | (530 | ) | (530 | ) | (433 | ) | |||||||||||||||
Pactiv 2012 Notes | — | — | — | (253 | ) | (253 | ) | (249 | ) | |||||||||||||||
Pactiv 2017 Notes | — | — | — | (314 | ) | (314 | ) | (242 | ) | |||||||||||||||
Pactiv 2018 Notes | — | — | — | (17 | ) | (17 | ) | (11 | ) | |||||||||||||||
Pactiv 2025 Notes | — | — | — | (269 | ) | (269 | ) | (187 | ) | |||||||||||||||
Pactiv 2027 Notes | — | — | — | (197 | ) | (197 | ) | (142 | ) | |||||||||||||||
Graham Packaging 2014 Notes | — | — | — | (367 | ) | (367 | ) | (362 | ) | |||||||||||||||
Graham Packaging 2017 Notes | — | — | — | (14 | ) | (14 | ) | (13 | ) | |||||||||||||||
Graham Packaging 2018 Notes | — | — | — | (19 | ) | (19 | ) | (19 | ) | |||||||||||||||
Related party borrowings | — | — | — | (39 | ) | (39 | ) | (39 | ) | |||||||||||||||
Other borrowings | — | — | — | (53 | ) | (53 | ) | (53 | ) | |||||||||||||||
Total liabilities | (16 | ) | — | — | (18,944 | ) | (18,960 | ) | (18,716 | ) | ||||||||||||||
F-282
Table of Contents
29. | Financial risk management (continued) |
Fair value | Cash, loans | Total | ||||||||||||||||||||||
through the | Held to | and | Other | carrying | Fair | |||||||||||||||||||
profit or loss | maturity | receivables | liabilities | amount | value | |||||||||||||||||||
(In $ million) | ||||||||||||||||||||||||
As of December 31, 2010 | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||
Cash and cash equivalents | — | — | 663 | — | 663 | 663 | ||||||||||||||||||
Current and non-current receivables | — | — | 1,192 | — | 1,192 | 1,192 | ||||||||||||||||||
Derivative financial assets | ||||||||||||||||||||||||
Commodity contracts | 12 | — | — | — | 12 | 12 | ||||||||||||||||||
Embedded derivatives | 87 | — | — | — | 87 | 87 | ||||||||||||||||||
Total assets | 99 | — | 1,855 | — | 1,954 | 1,954 | ||||||||||||||||||
Liabilities | ||||||||||||||||||||||||
Bank overdrafts | — | — | — | (12 | ) | (12 | ) | (12 | ) | |||||||||||||||
Trade and other payables | — | — | — | (1,236 | ) | (1,236 | ) | (1,236 | ) | |||||||||||||||
Other non-current payables | — | — | — | (9 | ) | (9 | ) | (9 | ) | |||||||||||||||
Derivative financial liabilities | ||||||||||||||||||||||||
Commodity contracts | (1 | ) | — | — | — | (1 | ) | (1 | ) | |||||||||||||||
Loans and borrowings: | ||||||||||||||||||||||||
2009 Credit Agreement | — | — | — | (4,026 | ) | (4,026 | ) | (4,150 | ) | |||||||||||||||
October 2010 Senior Secured Notes | — | — | — | (1,470 | ) | (1,470 | ) | (1,553 | ) | |||||||||||||||
October 2010 Senior Notes | — | — | — | (1,464 | ) | (1,464 | ) | (1,549 | ) | |||||||||||||||
May 2010 Notes | — | — | — | (978 | ) | (978 | ) | (1,015 | ) | |||||||||||||||
2009 Notes | — | — | — | (1,648 | ) | (1,648 | ) | (1,810 | ) | |||||||||||||||
2007 Senior Notes | — | — | — | (621 | ) | (621 | ) | (641 | ) | |||||||||||||||
2007 Senior Subordinated Notes | — | — | — | (542 | ) | (542 | ) | (575 | ) | |||||||||||||||
Pactiv 2012 Notes | — | — | — | (261 | ) | (261 | ) | (257 | ) | |||||||||||||||
Pactiv 2017 Notes | — | — | — | (316 | ) | (316 | ) | (297 | ) | |||||||||||||||
Pactiv 2018 Notes | — | — | — | (17 | ) | (17 | ) | (15 | ) | |||||||||||||||
Pactiv 2025 Notes | — | — | — | (269 | ) | (269 | ) | (236 | ) | |||||||||||||||
Pactiv 2027 Notes | — | — | — | (197 | ) | (197 | ) | (179 | ) | |||||||||||||||
Related party borrowings | — | — | — | (16 | ) | (16 | ) | (16 | ) | |||||||||||||||
Other borrowings | — | — | — | (32 | ) | (32 | ) | (32 | ) | |||||||||||||||
Total liabilities | (1 | ) | — | — | (13,114 | ) | (13,115 | ) | (13,583 | ) | ||||||||||||||
• | Level 1 fair value measurements are those derived from quoted prices (unadjusted) in active markets for identical assets; | |
• | Level 2 fair value measurements are those derived from inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices); and | |
• | Level 3 fair value measurements are those derived from valuation techniques that include inputs for the asset or liability that are not based on observable market data (unobservable inputs). |
F-283
Table of Contents
29. | Financial risk management (continued) |
Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||
(In $ million) | ||||||||||||||||||||
As of December 31, 2011 | ||||||||||||||||||||
Financial assets at fair value through profit or loss: | ||||||||||||||||||||
Derivative financial assets (liabilities): | ||||||||||||||||||||
Commodity derivatives, net | — | (15 | ) | — | (15 | ) | ||||||||||||||
Embedded derivatives | — | 122 | — | 122 | ||||||||||||||||
Total | — | 107 | — | 107 | ||||||||||||||||
As of December 31, 2010 | ||||||||||||||||||||
Financial assets at fair value through profit or loss: | ||||||||||||||||||||
Derivative financial assets (liabilities): | ||||||||||||||||||||
Commodity derivatives, net | — | 11 | — | 11 | ||||||||||||||||
Embedded derivatives | — | 87 | — | 87 | ||||||||||||||||
Total | — | 98 | — | 98 | ||||||||||||||||
30. | Related parties |
For the period ended December 31, | ||||||||||||
2011 | 2010 | 2009 | ||||||||||
(In $ million) | ||||||||||||
Short-term employee benefits | 13 | 11 | 8 | |||||||||
Management fees | — | 1 | 3 | |||||||||
Total compensation expense to key management personnel | 13 | 12 | 11 | |||||||||
F-284
Table of Contents
30. | Related parties (continued) |
Transaction values for | ||||||||||||||||||||
the period ended | Balances outstanding as of | |||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||
2011 | 2010 | 2009 | 2011 | 2010 | ||||||||||||||||
(In $ million) | ||||||||||||||||||||
Transactions with the immediate and ultimate parent companies | ||||||||||||||||||||
Due to immediate parent(a) | — | — | — | (16 | ) | (16 | ) | |||||||||||||
Transactions with joint ventures | ||||||||||||||||||||
Sale of goods and services(b) | 131 | 122 | 96 | 25 | 29 | |||||||||||||||
Purchase of goods(b) | — | — | (4 | ) | — | (3 | ) | |||||||||||||
Sale of non-current assets | — | 7 | — | — | — | |||||||||||||||
Transactions with other related parties | ||||||||||||||||||||
Trade receivables | ||||||||||||||||||||
BPC United States Inc. | — | — | — | 4 | 1 | |||||||||||||||
Sale of services | 3 | — | — | — | — | |||||||||||||||
Sale of property, plant and equipment(f) | — | 3 | — | — | — | |||||||||||||||
Carter Holt Harvey Limited | — | — | — | — | 1 | |||||||||||||||
Sale of goods | 3 | 14 | — | — | — | |||||||||||||||
Carter Holt Harvey Packaging Pty Limited | — | — | — | — | 4 | |||||||||||||||
Sale of goods | 4 | 20 | — | — | — | |||||||||||||||
Carter Holt Harvey Pulp & Paper Limited | — | — | — | — | 1 | |||||||||||||||
Sale of goods | 3 | 2 | — | — | — | |||||||||||||||
FRAM Group Operations LLC | — | — | — | 1 | — | |||||||||||||||
United Components, Inc | — | — | — | 1 | — | |||||||||||||||
Trade payables | ||||||||||||||||||||
BPC United States Inc. | — | — | — | — | — | |||||||||||||||
Management fees | — | (1 | ) | (3 | ) | — | — | |||||||||||||
Recharges | — | — | (3 | ) | — | — | ||||||||||||||
Carter Holt Harvey Limited | — | — | — | (1 | ) | (1 | ) | |||||||||||||
Purchase of goods | (10 | ) | (1 | ) | — | — | — | |||||||||||||
Purchase of Whakatane Mill(e) | — | (46 | ) | — | — | — | ||||||||||||||
Carter Holt Harvey Pulp & Paper Limited | — | — | — | (5 | ) | (3 | ) | |||||||||||||
Purchase of goods | (38 | ) | (25 | ) | — | — | — | |||||||||||||
Rank Group Limited(c) | — | — | — | (41 | ) | (6 | ) | |||||||||||||
Recharges | (121 | ) | (43 | ) | (16 | ) | — | — | ||||||||||||
Reynolds Packaging (NZ) Limited | — | — | (1 | ) | — | (1 | ) | |||||||||||||
Dividends paid | — | (39 | ) | — | — | — |
F-285
Table of Contents
30. | Related parties (continued) |
Transaction values for | ||||||||||||||||||||
the period ended | Balances outstanding as of | |||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||
2011 | 2010 | 2009 | 2011 | 2010 | ||||||||||||||||
(In $ million) | ||||||||||||||||||||
Loans receivable | ||||||||||||||||||||
BPC United States Inc. | — | — | — | — | — | |||||||||||||||
Repayments | — | 12 | — | — | — | |||||||||||||||
Reynolds Consumer Products (NZ) Limited | — | — | — | — | — | |||||||||||||||
Interest income | — | 2 | 1 | — | — | |||||||||||||||
Novation of loan | — | 1 | — | — | — | |||||||||||||||
Repayment of loan | — | 61 | — | — | — | |||||||||||||||
Reynolds Treasury (NZ) Limited | — | — | — | — | — | |||||||||||||||
Interest income | — | 1 | — | — | ||||||||||||||||
Repayments | — | 25 | — | — | — | |||||||||||||||
Loans Payable | ||||||||||||||||||||
Carter Holt Harvey Limited | — | — | — | — | — | |||||||||||||||
Interest expense | — | — | (4 | ) | — | — | ||||||||||||||
Evergreen Packaging New Zealand Limited | — | — | — | — | — | |||||||||||||||
Interest expense | — | — | (1 | ) | — | — | ||||||||||||||
Reynolds Consumer Products (NZ) Limited | — | — | — | — | — | |||||||||||||||
Interest expense | — | — | (6 | ) | — | — | ||||||||||||||
Reynolds Treasury (NZ) Limited(d) | — | — | — | (23 | ) | — | ||||||||||||||
Loan advanced | (25 | ) | — | — | — | — | ||||||||||||||
Interest expense | (1 | ) | — | (2 | ) | — | — |
(a) | The advance due to RGHL accrued interest at a rate based on EURIBOR plus a margin of 2.375%. During the period ended December 31, 2011, interest accrued at rates from 3.38% to 3.93% (2010: 3.01% to 3.32%; 2009: 3.13% to 5.22%). The loan is subordinated to the obligations under the August 2011 Credit Agreement, the August 2011 Senior Secured Notes, the February 2011 Senior Secured Notes, the October 2010 Senior Secured Notes and the 2009 Notes, and is subject to certain other payment restrictions, including in favor of the 2007 Notes under the terms of the inter-creditor arrangements. | |
(b) | All transactions with joint ventures are settled in cash. Sales of goods and services are negotiated on a cost-plus basis allowing a margin ranging from 3% to 6%. All amounts are unsecured, non-interest bearing and repayable on demand. | |
(c) | Represents certain costs paid by Rank Group Limited on behalf of the Group that were subsequently recharged to the Group. These costs are primarily related to the Group’s financing and acquisition activities. | |
(d) | On August 23, 2011, the Group borrowed the Euro equivalent of $25 million from Reynolds Treasury (NZ) Limited. The loan bears interest at the greater of 2% and the 3 month EURIBOR rate plus 4.875%. The loan is unsecured and the repayment date will be agreed between the parties. | |
(e) | On May 4, 2010, the Group acquired the Whakatane Mill for a purchase price of $48 million, being the fair value of the net assets at the date purchased, from Carter Holt Harvey Limited (“CHHL”). The consideration paid to the seller of the assets was subject to certain post-closing adjustments relating to the closing net working capital, reimbursable wages and other stub period adjustments. The post-closing |
F-286
Table of Contents
30. | Related parties (continued) |
adjustments resulted in CHHL owing the Group an amount of $2 million which was paid during the period ended December 31, 2010. | ||
(f) | On April 29, 2010, Blue Ridge Paper Products Inc. sold land and buildings in Richmond to BPC United States Inc. The consideration paid was the net book value of the assets at the date of sale, being $3 million settled at the date of sale. |
31. | Group entities |
Voting | ||||||||||||||||
Reporting | Country of | Ownership interest (%) | Interest | |||||||||||||
Date | incorporation | 2011 | 2010 | (%) 2011 | ||||||||||||
Alusud Argentina S.R.L. | Dec-31 | Argentina | 100 | 100 | 100 | |||||||||||
Graham Packaging Argentina S.A.(a) | Dec-31 | Argentina | 100 | — | 100 | |||||||||||
Graham Packaging San Martin S.A.(a) | Dec-31 | Argentina | 100 | — | 100 | |||||||||||
Lido Plast San Luis S.A.(a) | Dec-31 | Argentina | 100 | — | 100 | |||||||||||
SIG Combibloc Agrentina S.R.L. | Dec-31 | Argentina | 100 | 100 | 100 | |||||||||||
Whakatane Mill Australia Pty Limited | Dec-31 | Australia | 100 | 100 | 100 | |||||||||||
SIG Austria Holding GmbH | Dec-31 | Austria | 100 | 100 | 100 | |||||||||||
SIG Combibloc GmbH | Dec-31 | Austria | 100 | 100 | 100 | |||||||||||
SIG Combibloc GmbH & Co. KG | Dec-31 | Austria | 100 | 100 | 100 | |||||||||||
Gulf Closures W.L.L.(b) | Dec-31 | Bahrain | 49 | 49 | 49 | |||||||||||
Graham Packaging Belgium N.V.(a) | Dec-31 | Belgium | 100 | — | 100 | |||||||||||
Graham Packaging Lummen N.V.(a) | Dec-31 | Belgium | 100 | — | 100 | |||||||||||
Closure Systems International (Brazil) Sistemas de Vedacao Ltda. | Dec-31 | Brazil | 100 | 100 | 100 | |||||||||||
Graham Packaging do Brasil Indústria e Comércio Ltda.(a) | Dec-31 | Brazil | 100 | — | 100 | |||||||||||
Graham Packaging Paraná Ltda.(a) | Dec-31 | Brazil | 100 | — | 100 | |||||||||||
Resin Rio Comercio Ltda.(a) | Dec-31 | Brazil | 100 | — | 100 | |||||||||||
SIG Beverages Brasil Ltda. | Dec-31 | Brazil | 100 | 100 | 100 | |||||||||||
SIG Combibloc do Brasil Ltda. | Dec-31 | Brazil | 100 | 100 | 100 | |||||||||||
CSI Latin American Holdings Corporation | Dec-31 | British Virgin Islands | 100 | 100 | 100 | |||||||||||
Reynolds Consumer Products Bulgaria EOOD | Dec-31 | Bulgaria | 100 | 100 | 100 | |||||||||||
798795 Ontario Limited(c) | Dec-31 | Canada | — | 100 | — | |||||||||||
Closure Systems International (Canada) Limited(c) | Dec-31 | Canada | — | 100 | — | |||||||||||
Conference Cup Ltd.(d) | Dec-31 | Canada | 100 | — | 100 | |||||||||||
Dopaco Canada, Inc.(d) | Dec-31 | Canada | 100 | — | 100 | |||||||||||
Evergreen Packaging Canada Limited | Dec-31 | Canada | 100 | 100 | 100 | |||||||||||
Garven Incorporated(d) | Dec-31 | Canada | 100 | — | 100 | |||||||||||
Graham Packaging Canada Limited(a) | Dec-31 | Canada | 100 | — | 100 | |||||||||||
Newspring Canada, Inc.(c) | Dec-31 | Canada | — | 100 | — | |||||||||||
Pactiv Canada, Inc.(c) | Dec-31 | Canada | — | 100 | — | |||||||||||
Pactiv Canada, Inc.(e) | Dec-31 | Canada | 100 | — | 100 | |||||||||||
Reynolds Food Packaging Canada Inc.(c) | Dec-31 | Canada | — | 100 | — | |||||||||||
Crystal Insurance Comp. Ltd. | Dec-31 | Channel Islands | 100 | 100 | 100 | |||||||||||
SIG Asset Holdings Limited | Dec-31 | Channel Islands | 100 | 100 | 100 | |||||||||||
Alusud Embalajes Chile Ltda. | Dec-31 | Chile | 100 | 100 | 100 | |||||||||||
SIG Combibloc Chile Limitada | Dec-31 | Chile | 100 | 100 | 100 | |||||||||||
Closure Systems International (Guangzhou) Limited | Dec-31 | China | 100 | 100 | 100 | |||||||||||
Closure Systems International (Wuhan) Limited | Dec-31 | China | 100 | 100 | 100 |
F-287
Table of Contents
31. | Group entities (continued) |
Voting | ||||||||||||||||
Reporting | Country of | Ownership interest (%) | Interest | |||||||||||||
Date | incorporation | 2011 | 2010 | (%) 2011 | ||||||||||||
CSI Closures Systems (Hangzhou) Co., Ltd. | Dec-31 | China | 100 | 100 | 100 | |||||||||||
CSI Closures Systems (Tianjin) Co., Ltd. | Dec-31 | China | 100 | 100 | 100 | |||||||||||
Dongguan Pactiv Packaging Co., Ltd | Dec-31 | China | 51 | 51 | 51 | |||||||||||
Evergreen Packaging (Shanghai) Co., Limited | Dec-31 | China | 100 | 100 | 100 | |||||||||||
Graham Packaging (Guangzhou) Co. Ltd.(a) | Dec-31 | China | 100 | — | 100 | |||||||||||
Graham Packaging Trading (Shanghai) Co. Ltd.(a) | Dec-31 | China | 100 | — | 100 | |||||||||||
Reynolds Metals (Shanghai) Ltd. | Dec-31 | China | 100 | 100 | 100 | |||||||||||
SIG Combibloc (Suzhou) Co. Ltd. | Dec-31 | China | 100 | 100 | 100 | |||||||||||
SIG Combibloc Packaging Technology Services (Shanghai) Co. Ltd. (In liquidation) | Dec-31 | China | 100 | 100 | 100 | |||||||||||
Zhejing Zhongbao Packaging Co., Ltd | Dec-31 | China | 62.5 | 62.5 | 62.5 | |||||||||||
Alusud Embalajes Colombia Ltda. | Dec-31 | Colombia | 100 | 100 | 100 | |||||||||||
CSI Closure Systems Manufacturing do Centro America, Sociedad de Responsabilidad Limitada | Dec-31 | Costa Rica | 100 | 100 | 100 | |||||||||||
SIG Combibloc s.r.o | Dec-31 | Czech Republic | 100 | 100 | 100 | |||||||||||
Closure Systems International (Egypt) LLC | Dec-31 | Egypt | 100 | 100 | 100 | |||||||||||
Evergreen Packaging de El Salvador S.A. de C.V. | Dec-31 | El Salvador | 100 | 100 | 100 | |||||||||||
Graham Packaging Company OY(a) | Dec-31 | Finland | 100 | — | 100 | |||||||||||
Graham Packaging Europe SNC(a) | Dec-31 | France | 100 | — | 100 | |||||||||||
Graham Packaging France S.A.S.(a) | Dec-31 | France | 100 | — | 100 | |||||||||||
Graham Packaging Normandy S.a.r.l.(a) | Dec-31 | France | 100 | — | 100 | |||||||||||
Graham Packaging Villecomtal S.a.r.l.(a) | Dec-31 | France | 100 | — | 100 | |||||||||||
SIG Combibloc S.a.r.l | Dec-31 | France | 100 | 100 | 100 | |||||||||||
Closure Systems International Deutschland GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
Closure Systems International Holdings (Germany) GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
Omni-Pac Ekco Gmbh Verpackungsmittel | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
Omni-Pac Gmbh Verpackungsmittel | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
Pactiv Deutschland Holdinggesellschaft mbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
Pactiv Forest Products GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
Pactiv Hamburg Holdings GmbH(f) | Dec-31 | Germany | — | 100 | — | |||||||||||
SIG Beverages Germany GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
SIG Combibloc GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
SIG Combibloc Holding GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
SIG Combibloc Systems GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
SIG Combibloc Zerspanungstechnik GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
SIG Euro Holding AG & Co. KGaA | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
SIG Information Technology GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
SIG International Services GmbH | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
SIG Beteiligungs GmbH (formerly SIG Vietnam Beteiligungs GmbH)(g) | Dec-31 | Germany | 100 | 100 | 100 | |||||||||||
Closure Systems International (Hong Kong) Limited | Dec-31 | Hong Kong | 100 | 100 | 100 | |||||||||||
Evergreen Packaging (Hong Kong) Limited | Dec-31 | Hong Kong | 100 | 100 | 100 | |||||||||||
Graham Packaging Asia Limited(a) | Dec-31 | Hong Kong | 100 | — | 100 | |||||||||||
Roots Investment Holding Private Limited(a) | Dec-31 | Hong Kong | 100 | — | 100 | |||||||||||
SIG Combibloc Limited | Dec-31 | Hong Kong | 100 | 100 | 100 | |||||||||||
Closure Systems International Holdings (Hungary) Kft.(h) | Dec-31 | Hungary | — | 100 | — |
F-288
Table of Contents
31. | Group entities (continued) |
Voting | ||||||||||||||||
Reporting | Country of | Ownership interest (%) | Interest | |||||||||||||
Date | incorporation | 2011 | 2010 | (%) 2011 | ||||||||||||
CSI Hungary Manufacturing and Trading Limited Liability Company | Dec-31 | Hungary | 100 | 100 | 100 | |||||||||||
SIG Combibloc Kft. | Dec-31 | Hungary | 100 | 100 | 100 | |||||||||||
Closure Systems International(I) Private Limited | Mar-31 | India | 100 | 100 | 100 | |||||||||||
SIG Beverage Machinery and Systems (India) Pvt. Ltd. (in liquidation) | Dec-31 | India | 100 | 100 | 100 | |||||||||||
PT. Graham Packaging Indonesia(a) | Dec-31 | Indonesia | 100 | — | 100 | |||||||||||
Ha’Lakoach He’Neeman H’Sheeshim Ou’Shenayim Ltd. | Dec-31 | Israel | 100 | 100 | 100 | |||||||||||
Graham Packaging Company Italia S.r.l.(a) | Dec-31 | Italy | 100 | — | 100 | |||||||||||
SIG Combibloc S.r.l | Dec-31 | Italy | 100 | 100 | 100 | |||||||||||
S.I.P. S.r.l. Societa Imballaggi Plastici S.r.l. (in liquidation)(a) | Dec-31 | Italy | 100 | — | 100 | |||||||||||
Closure Systems International Holdings (Japan) KK | Dec-31 | Japan | 100 | 100 | 100 | |||||||||||
Closure Systems International Japan, Limited | Dec-31 | Japan | 100 | 100 | 100 | |||||||||||
Graham Packaging Japan Godo Kaisha(a) | Dec-31 | Japan | 100 | — | 100 | |||||||||||
Closure Systems International Holdings (Korea), Ltd. | Dec-31 | Korea | 100 | 100 | 100 | |||||||||||
Evergreen Packaging Korea Limited | Dec-31 | Korea | 100 | 100 | 100 | |||||||||||
SIG Combibloc Korea Ltd. | Dec-31 | Korea | 100 | 100 | 100 | |||||||||||
Beverage Packaging Factoring (Luxembourg) S.à r.l.(i) | Dec-31 | Luxembourg | 100 | — | 100 | |||||||||||
Beverage Packaging Holdings (Luxembourg) III S.à r.l | Dec-31 | Luxembourg | 100 | 100 | 100 | |||||||||||
Beverage Packaging Holdings (Luxembourg) IV S.à r.l.(i) | Dec-31 | Luxembourg | 100 | — | 100 | |||||||||||
Evergreen Packaging (Luxembourg) S.à r.l | Dec-31 | Luxembourg | 100 | 100 | 100 | |||||||||||
Graham Packaging European Holdings (Luxembourg) S.à r.l.(j) | Dec-31 | Luxembourg | 100 | — | 100 | |||||||||||
Graham Packaging European Holdings (Luxembourg) I S.à r.l.(j) | Dec-31 | Luxembourg | 100 | — | 100 | |||||||||||
Reynolds Group Issuer (Luxembourg) S.A. | Dec-31 | Luxembourg | 100 | 100 | 100 | |||||||||||
SIG Finance (Luxembourg) S.à r.l. (in liquidation)(k) | Dec-31 | Luxembourg | — | 100 | — | |||||||||||
Asesores y Consultores Graham, S. de R.L. de C.V.(a) | Dec-31 | Mexico | 100 | — | 100 | |||||||||||
Bienes Industriales del Norte, S.A. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
CSI En Ensenada, S. de R.L. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
CSI En Saltillo, S. de R.L. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
CSI Tecniservicio, S. de R.L. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Evergreen Packaging Mexico, S. de R.L. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Graham Packaging Plastic Products de Mexico S. de. R.L. de C.V.(a) | Dec-31 | Mexico | 100 | — | 100 | |||||||||||
Grupo Corporativo Jaguar, S.A. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Grupo CSI de México, S. de R.L. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Maxpack, S. de R.L. de C.V.(m) | Dec-31 | Mexico | — | 100 | — | |||||||||||
Middle America M.A., S.A. de C.V. (in liquidation) | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Pactiv Foodservice Mexico S. de R.L. de C.V. (formerly Central de Bolsas S. de R.L. de C.V.)(l) | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Pactiv Mexico, S. de R.L. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Pactiv North American Holdings, S. de R.L. de C.V. (formerly Pactiv North American Holdings LLC)(u) | Dec-31 | Mexico | — | 100 | — | |||||||||||
Reynolds Metals Company de Mexico, S. de R.L. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Servicio Terrestre Jaguar, S.A. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 |
F-289
Table of Contents
31. | Group entities (continued) |
Voting | ||||||||||||||||
Reporting | Country of | Ownership interest (%) | Interest | |||||||||||||
Date | incorporation | 2011 | 2010 | (%) 2011 | ||||||||||||
Servicios Graham Packaging, S. de. R.L. de C.V.(a) | Dec-31 | Mexico | 100 | — | 100 | |||||||||||
Servicios Industriales Jaguar, S.A. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Servicios Integrales de Operacion, S.A. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
SIG Combibloc México, S.A. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
SIG Simonazzi México, S.A. de C.V. (in liquidation) | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Tecnicos de Tapas Innovativas, S.A. de C.V. | Dec-31 | Mexico | 100 | 100 | 100 | |||||||||||
Closures Systems International Nepal Private Limited | Jul-31 | Nepal | 76 | 76 | 76 | |||||||||||
Beverage Packaging Holdings (Netherlands) B.V | Dec-31 | Netherlands | 100 | 100 | 100 | |||||||||||
Closure Systems International B.V | Dec-31 | Netherlands | 100 | 100 | 100 | |||||||||||
Evergreen Packaging International B.V | Dec-31 | Netherlands | 100 | 100 | 100 | |||||||||||
Graham Packaging Company B.V.(a) | Dec-31 | Netherlands | 100 | — | 100 | |||||||||||
Graham Packaging Holdings B.V.(a) | Dec-31 | Netherlands | 100 | — | 100 | |||||||||||
Graham Packaging Zoetermeer B.V.(a) | Dec-31 | Netherlands | 100 | — | 100 | |||||||||||
Pactiv Europe B.V | Dec-31 | Netherlands | 100 | 100 | 100 | |||||||||||
Reynolds Consumer Products International B.V | Dec-31 | Netherlands | 100 | 100 | 100 | |||||||||||
Reynolds Packaging International B.V | Dec-31 | Netherlands | 100 | 100 | 100 | |||||||||||
SIG Combibloc B.V | Dec-31 | Netherlands | 100 | 100 | 100 | |||||||||||
Whakatane Mill Limited | Dec-31 | New Zealand | 100 | 100 | 100 | |||||||||||
Envases Panama, S.A.(n) | Dec-31 | Panama | — | 100 | — | |||||||||||
Alusud Peru S.A. | Dec-31 | Peru | 100 | 100 | 100 | |||||||||||
Closure Systems International (Philippines), Inc. | Dec-31 | Philippines | 100 | 100 | 100 | |||||||||||
Graham Packaging Poland SP. Z.O.O.(a) | Dec-31 | Poland | 100 | — | 100 | |||||||||||
Omni Pac Poland SP. Z.O.O | Dec-31 | Poland | 100 | 100 | 100 | |||||||||||
SIG Combibloc SP. Z.O.O | Dec-31 | Poland | 100 | 100 | 100 | |||||||||||
CSI Vostok Limited Liability Company | Dec-31 | Russia | 100 | 100 | 100 | |||||||||||
OOO SIG Combibloc | Dec-31 | Russia | 100 | 100 | 100 | |||||||||||
Pactiv Asia Pte Ltd | Dec-31 | Singapore | 100 | 100 | 100 | |||||||||||
Closure Systems International España, S.L.U | Dec-31 | Spain | 100 | 100 | 100 | |||||||||||
Closure Systems International Holdings (Spain), S.A. | Dec-31 | Spain | 100 | 100 | 100 | |||||||||||
Graham Packaging Iberica S.L.(a) | Dec-31 | Spain | 100 | — | 100 | |||||||||||
Reynolds Food Packaging Spain, S.L.U | Dec-31 | Spain | 100 | 100 | 100 | |||||||||||
SIG Combibloc S.A. | Dec-31 | Spain | 100 | 100 | 100 | |||||||||||
SIG Combibloc AB | Dec-31 | Sweden | 100 | 100 | 100 | |||||||||||
SIG allCap AG | Dec-31 | Switzerland | 100 | 100 | 100 | |||||||||||
SIG Combibloc Procurement AG | Dec-31 | Switzerland | 100 | 100 | 100 | |||||||||||
SIG Combibloc (Schweiz) AG | Dec-31 | Switzerland | 100 | 100 | 100 | |||||||||||
SIG Combibloc Group AG | Dec-31 | Switzerland | 100 | 100 | 100 | |||||||||||
SIG Reinag AG | Dec-31 | Switzerland | 100 | 100 | 100 | |||||||||||
SIG Schweizerische Industrie-Gesellschaft AG | Dec-31 | Switzerland | 100 | 100 | 100 | |||||||||||
SIG Technology AG | Dec-31 | Switzerland | 100 | 100 | 100 | |||||||||||
Evergreen Packaging (Taiwan) Co. Limited | Dec-31 | Taiwan | 100 | 100 | 100 | |||||||||||
SIG Combibloc Taiwan Ltd. | Dec-31 | Taiwan | 100 | 100 | 100 | |||||||||||
SIG Combibloc Ltd. | Dec-31 | Thailand | 100 | 100 | 100 | |||||||||||
Closure Systems International Plastik Ithalat Ihracat Sanayi Ve Ticaret Limited Sirketi | Dec-31 | Turkey | 100 | 100 | 100 |
F-290
Table of Contents
31. | Group entities (continued) |
Voting | ||||||||||||||||
Reporting | Country of | Ownership interest (%) | Interest | |||||||||||||
Date | incorporation | 2011 | 2010 | (%) 2011 | ||||||||||||
Graham Plastpak Plastik Ambalaj Sanayi A.S.(a) | Dec-31 | Turkey | 100 | — | 100 | |||||||||||
SIG Combibloc Paketleme Ve Ticaret Limited Sirketi | Dec-31 | Turkey | 100 | 100 | 100 | |||||||||||
Alpha Products (Bristol) Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Closure Systems International (UK) Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Graham Packaging European Services Limited(a) | Dec-31 | United Kingdom | 100 | — | 100 | |||||||||||
Graham Packaging Plastics Limited(a) | Dec-31 | United Kingdom | 100 | — | 100 | |||||||||||
Graham Packaging U.K. Limited(a) | Dec-31 | United Kingdom | 100 | — | 100 | |||||||||||
IVEX Holdings, Ltd. | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
J. & W. Baldwin (Holdings) Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Kama Europe Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Omni-Pac U.K. Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Pactiv (Caerphilly) Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Pactiv (Films) Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Pactiv (Stanley) Limited (in liquidation) | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Pactiv Limited (in liquidation) | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Reynolds Consumer Products (UK) Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Reynolds Subco (UK) Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
SIG Combibloc Limited | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
SIG Holdings (UK) Ltd. | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
The Baldwin Group Ltd. | Dec-31 | United Kingdom | 100 | 100 | 100 | |||||||||||
Baker’s Choice Products, Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
BCP/Graham Holdings L.L.C.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Blue Ridge Holding Corp. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Blue Ridge Paper Products Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
BRPP, LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Bucephalas Acquisition Corp.(o) | Dec-31 | U.S.A. | — | — | — | |||||||||||
Closure Systems International Americas, Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Closure Systems International Holdings Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Closure Systems International Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Closure Systems International Packaging Machinery Inc. (formerly Reynolds Packaging Machinery Inc.)(z) | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Closure Systems Mexico Holdings LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Coast-Packaging Company (California General Partnership)(b) | Dec-31 | U.S.A. | 50 | 50 | 50 | |||||||||||
CSI Mexico LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
CSI Sales & Technical Services Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Dopaco, Inc.(p) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Evergreen Packaging Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Evergreen Packaging International (US) Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Evergreen Packaging USA Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
GPACSUB LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
GPC Capital Corp. I(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
GPC Capital Corp. II(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
GPC Holdings LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
GPC Merger LLC(a)(q) | Dec-31 | U.S.A. | — | — | — | |||||||||||
GPC Opco GP LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 |
F-291
Table of Contents
31. | Group entities (continued) |
Voting | ||||||||||||||||
Reporting | Country of | Ownership interest (%) | Interest | |||||||||||||
Date | incorporation | 2011 | 2010 | (%) 2011 | ||||||||||||
GPC Sub GP LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Acquisition Corporation(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Comerc USA LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Company Europe LLC(r) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Company Inc.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Company L.P.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Controllers USA LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging France Partners(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging GP Acquisition LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Holdings Company(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging International Plastics Products Inc.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Latin America LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging LC, L.P.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Leasing USA LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging LP Acquisition LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Minster LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging PET Technologies Inc.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Plastic Products Inc.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Poland L.P.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging PX Company(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging PX Holding Corporation(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging PX, LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Regioplast STS Inc.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging Technological Specialties LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Packaging West Jordan, LLC(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Graham Recycling Company L.P.(a) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Newspring Industrial Corp. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Pactiv Germany Holdings Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Pactiv International Holdings Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Pactiv LLC (formerly Pactiv Corporation)(s) | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Pactiv Factoring LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Pactiv Management Company LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Pactiv NA II LLC(t) | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Pactiv Retirement Administration LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Pactiv RSA LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
PCA West Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Prairie Packaging, Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
PWP Holdings, Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
PWP Industries, Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
RenPac Holdings Inc.(v) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Reynolds Consumer Products Holdings LLC (formerly Reynolds Consumer Products Holdings Inc.)(w) | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Consumer Products, Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Flexible Packaging Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Foil Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 |
F-292
Table of Contents
31. | Group entities (continued) |
Voting | ||||||||||||||||
Reporting | Country of | Ownership interest (%) | Interest | |||||||||||||
Date | incorporation | 2011 | 2010 | (%) 2011 | ||||||||||||
Reynolds Food Packaging LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Group Holdings Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Group Issuer Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Group Issuer LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Manufacturing, Inc.(x) | Dec-31 | U.S.A. | 100 | — | 100 | |||||||||||
Reynolds Packaging Holdings LLC (formerly Reynolds Packaging Inc.)(y) | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Packaging Kama Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Packaging LLC | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Reynolds Services Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
RGHL US Escrow II Inc.(aa) | Dec-31 | U.S.A. | — | — | — | |||||||||||
RGHL US Escrow II LLC(cc) | Dec-31 | U.S.A. | — | — | — | |||||||||||
RGHL US Escrow Holdings II Inc.(bb) | Dec-31 | U.S.A. | — | — | — | |||||||||||
SIG Combibloc Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
SIG Holding USA LLC (formerly SIG Holding USA, Inc.)(dd) | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Southern Plastics, Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
The Corinth and Counce Railroad Company(ee) | Dec-31 | U.S.A. | — | 100 | — | |||||||||||
Ultra Pac, Inc. | Dec-31 | U.S.A. | 100 | 100 | 100 | |||||||||||
Union Packaging LLC(p)(ff) | Dec-31 | U.S.A. | — | — | — | |||||||||||
Alusud Venezuela S.A. | Dec-31 | Venezuela | 100 | 100 | 100 | |||||||||||
Graham Packaging Plasticos de Venezuela C.A.(a) | Dec-31 | Venezuela | 100 | — | 100 | |||||||||||
SIG Vietnam Ltd. | Dec-31 | Vietnam | 100 | 100 | 100 |
(a) | Acquired as part of the Graham Packaging Acquisition on September 8, 2011. | |
(b) | The Group has control as it has the power to govern the financial and operating policies of the entity. | |
(c) | Amalgamated into a “new” Pactiv Canada Inc. on July 1, 2011. | |
(d) | Acquired as part of the Dopaco Acquisition on May 2, 2011 by Reynolds Food Packaging Canada Inc. | |
(e) | Incorporated on July 1, 2011. | |
(f) | Merged with SIG Beteiligungs GmbH on September 15, 2011. | |
(g) | Changed name to SIG Beteiligungs GmbH on September 15, 2011. | |
(h) | Merged into CSI Hungary Manufacturing and Trading Limited Liability Company on December 31, 2011. | |
(i) | Incorporated on December 21, 2011. | |
(j) | Incorporated on December 20, 2011. | |
(k) | Liquidation was concluded on January 18, 2011 and the company subsequently deregistered. | |
(l) | Changed name to Pactiv Foodservice Mexico, S. de R.L. de C.V. on September 27, 2011. | |
(m) | Merged into Pactiv Foodservice Mexico, S. de R.L. de C.V. on December 31, 2011. | |
(n) | Dissolved on February 11, 2011. | |
(o) | Incorporated on June 13, 2011, and subsequently merged into Graham Packaging Company Inc. on September 8, 2011. | |
(p) | Acquired as part of the Dopaco Acquisition on May 2, 2011 by Pactiv Corporation, now Pactiv LLC. |
F-293
Table of Contents
31. | Group entities (continued) |
(q) | Merged into Graham Packaging Holdings Company on September 12, 2011. | |
(r) | Incorporated on December 13, 2011. | |
(s) | Converted to a Delaware limited liability company on December 31, 2011 becoming Pactiv LLC. | |
(t) | Incorporated on February 8, 2011. | |
(u) | Redomiciled from U.S.A. to Mexico and transformed to a Mexican company as a “S. de R.L. de C.V.”, following which Pactiv North American Holdings, S. de R.L. de C.V. and Central de Bolsas, S. de R.L. de C.V. merged, with the latter being the surviving entity. The merger was effective March 29, 2011. | |
(v) | Incorporated on September 29, 2011. | |
(w) | Converted to a Delaware limited liability company on December 31, 2011 becoming Reynolds Consumer Products Holdings LLC. | |
(x) | Incorporated on September 14, 2011. | |
(y) | Converted to a Delaware limited liability company on December 31, 2011 becoming Reynolds Packaging Holdings LLC. | |
(z) | Changed name to Closure Systems International Packaging Machinery Inc. on March 2, 2011. | |
(aa) | Incorporated on July 7, 2011 and subsequently merged into Reynolds Group Issuer Inc. on September 8, 2011. | |
(bb) | Incorporated on July 7, 2011 and subsequently merged into Reynolds Group Holdings Inc. on September 8, 2011. | |
(cc) | Incorporated on July 7, 2011 and subsequently merged into Reynolds Group Issuer LLC on September 8, 2011. | |
(dd) | Converted to a Delaware limited liability company on December 31, 2011 becoming SIG Holding USA, LLC. | |
(ee) | Dissolved on December 6, 2011. |
(ff) | Sold on May 18, 2011. |
32. | Business combinations under common control |
F-294
Table of Contents
32. | Business combinations under common control (continued) |
Reynolds | ||||||||||||
food service | ||||||||||||
Evergreen | packaging | Total | ||||||||||
(In $ million) | ||||||||||||
Total consideration* | 1,612 | 342 | 1,954 | |||||||||
Net book value of share capital of the acquired businesses | (713 | ) | (193 | ) | (906 | ) | ||||||
Difference between total consideration and net book value of share capital of acquired businesses** | 899 | 149 | 1,048 | |||||||||
Reynolds | ||||||||||||
consumer | ||||||||||||
Closures | products | Total | ||||||||||
(In $ million) | ||||||||||||
Total consideration* | 708 | 984 | 1,692 | |||||||||
Net book value of share capital of the acquired businesses | (467 | ) | (641 | ) | (1,108 | ) | ||||||
Difference between total consideration and net book value of share capital of the acquired businesses** | 241 | 343 | 584 | |||||||||
* | The Group has accounted for the acquisitions under the principles of common control. As a result, the cash acquired as part of the acquisitions is already included in the Group’s cash balance and does not form part of the net cash outflow. Further, the results of operations of the businesses acquired are included in the statements of comprehensive income from January 31, 2007 for Evergreen, and from February 29, 2008 for the Closures, Reynolds consumer products, and Reynolds foodservice packaging businesses. |
** | In accordance with the Group’s accounting policy for acquisitions under common control, the difference between the share capital of the acquired businesses and the consideration paid (which represented the fair value) has been recognized directly in equity as part of other reserves. Differences in the consideration paid at the date of the legal acquisition by the Group of these businesses and those amounts paid when originally acquired by entities under the common control of the ultimate shareholder reflect changes in the relative fair value. The changes in fair value of the net assets acquired plus debt issued from the original purchase price relate to indebtedness assumed as well as changes in the underlying value of the equity of the business. The change in the underlying value of the business relates to the realization of the cost savings initiatives and operational synergies combined with improvements in industry and general market conditions. |
33. | Business combinations |
F-295
Table of Contents
33. | Business combinations (continued) |
Provisional values | Measurement | Provisional values | ||||||||||
recognized on | period | as of December 31, | ||||||||||
September 8, 2011(a) | adjustments(b) | 2011(c) | ||||||||||
(In $ million) | ||||||||||||
Cash and cash equivalents | 146 | — | 146 | |||||||||
Trade and other receivables* | 338 | — | 338 | |||||||||
Inventories | 300 | — | 300 | |||||||||
Current tax assets* | 3 | 1 | 4 | |||||||||
Assets held for sale* | 7 | — | 7 | |||||||||
Investments in associates and joint ventures | 1 | — | 1 | |||||||||
Deferred tax assets* | 7 | 1 | 8 | |||||||||
Property, plant and equipment* | 1,438 | (37 | ) | 1,401 | ||||||||
Intangible assets (excluding goodwill)* | 1,679 | 695 | 2,374 | |||||||||
Derivative assets | 9 | — | 9 | |||||||||
Other current and non-current assets* | 19 | — | 19 | |||||||||
Trade and other payables* | (694 | ) | 1 | (693 | ) | |||||||
Current tax liabilities* | (10 | ) | (33 | ) | (43 | ) | ||||||
Borrowings | (2,852 | ) | — | (2,852 | ) | |||||||
Deferred tax liabilities* | (405 | ) | (183 | ) | (588 | ) | ||||||
Provisions and employee benefits* | (201 | ) | 2 | (199 | ) | |||||||
Net liabilities acquired | (215 | ) | 447 | 232 | ||||||||
Goodwill on acquisition* | 2,012 | (447 | ) | 1,565 | ||||||||
Net assets acquired | 1,797 | — | 1,797 | |||||||||
Consideration paid in cash | 1,797 | — | 1,797 | |||||||||
Net cash acquired | (146 | ) | — | (146 | ) | |||||||
Net cash outflow | 1,651 | — | 1,651 | |||||||||
(a) | Represents the preliminary values of assets, liabilities and contingent liabilities recognized on the acquisition date based on estimated fair values. | |
(b) | The measurement period adjustments predominantly relate to changes in the fair values of separately identifiable intangible assets. Other measurement period adjustments have arisen from changes in the estimated fair values of property, plant and equipment as the Group continues to revise the valuations of these assets with the third party valuation firms. The changes in fair values of the separately identifiable intangible assets and property, plant and equipment resulted in a net increase in deferred tax liabilities. |
F-296
Table of Contents
33. | Business combinations (continued) |
The depreciation and amortization impact of these provisional changes to fair values was recorded during the period ended December 31, 2011. | ||
(c) | Represents the provisional allocation of the purchase price as December 31, 2011. Management is in the process of reviewing and finalizing balances. In respect of the preliminary valuations of property, plant and equipment and intangible assets (excluding goodwill), management, with the assistance of third party valuation firms, is in the process of reviewing the preliminary valuation reports for these assets. In respect of the other account balances that continue to be recognized on a provisional basis, management continues to review underlying reconciliations and supporting data in respect of certain components of these account balances. The finalization of these provisional purchase accounting allocations will have implications on the measurement of deferred tax assets and liabilities. Management expects to finalize the purchase price allocations by September 8, 2012. | |
(d) | In connection with the acquisition of the Graham Packaging Group, amounts under an existing income tax receivable agreement with certain pre-IPO shareholders became due and payable. Such amounts which were settled after the date of acquisition are reflected in the statement of cash flows as a financing activity. |
Estimated | ||||||||
Types of Identifiable Intangible Assets | Fair Value | Useful Life | ||||||
(In $ million) | ||||||||
Trade names | 250 | Indefinite | ||||||
Customer relationships | 1,574 | 18 to 22 years | ||||||
Technology | 547 | 10 to 15 years | ||||||
Land use rights | 3 | 43 years | ||||||
2,374 | ||||||||
F-297
Table of Contents
33. | Business combinations (continued) |
F-298
Table of Contents
33. | Business combinations (continued) |
Provisional | ||||||||||||
values | Measurement | |||||||||||
recognized on | period | Final purchase | ||||||||||
May 2, 2011(a) | adjustments(b) | price allocation | ||||||||||
(In $ million) | ||||||||||||
Cash and cash equivalents | 3 | — | 3 | |||||||||
Trade and other receivables | 33 | — | 33 | |||||||||
Assets held for sale | 3 | — | 3 | |||||||||
Deferred tax assets | 4 | — | 4 | |||||||||
Inventories | 58 | 1 | 59 | |||||||||
Property, plant and equipment | 152 | (28) | 124 | |||||||||
Intangible assets (excluding goodwill) | 16 | 72 | 88 | |||||||||
Other current and non-current assets | 5 | 1 | 6 | |||||||||
Bank overdrafts | (5) | — | (5) | |||||||||
Trade and other payables | (20) | (4) | (24) | |||||||||
Deferred tax liabilities | (32) | (8) | (40) | |||||||||
Provisions and employee benefits | (24) | (2) | (26) | |||||||||
Net assets acquired | 193 | 32 | 225 | |||||||||
Goodwill on acquisition | 205 | (35) | 170 | |||||||||
Net assets acquired | 398 | (3) | 395 | |||||||||
Consideration paid in cash | 398 | (3) | 395 | |||||||||
Bank overdraft acquired | 2 | — | 2 | |||||||||
Net cash outflow | 400 | (3) | 397 | |||||||||
(a) | Represents the preliminary values of assets, liabilities and contingent liabilities recognized on the acquisition date based on estimated fair values. | |
(b) | The measurement period adjustments predominantly relate to finalizing the values of property, plant and equipment and identifiable intangible assets and the associated deferred taxes thereon. Other measurement period adjustments have arisen from the finalization of reviews of the balance sheet reconciliations as of the date of acquisition. The depreciation and amortization impact from these provisional changes to fair values had been recognized during the period ended December 31, 2011. |
F-299
Table of Contents
33. | Business combinations (continued) |
Estimated | ||||||||
Types of Identifiable Intangible Assets | Fair Value | useful life | ||||||
(In $ million) | ||||||||
Customer relationships | 77 | 9 to 14 years | ||||||
Trade names | 6 | 5 years | ||||||
Patents | 4 | 10 years | ||||||
Emission reduction credit | 1 | Indefinite | ||||||
88 | ||||||||
F-300
Table of Contents
33. | Business combinations (continued) |
Recognized | ||||
values on | ||||
acquisition | ||||
(In $ million) | ||||
Cash and cash equivalents, net of bank overdrafts | 91 | |||
Trade and other receivables | 472 | |||
Current tax assets | 49 | |||
Deferred tax assets | 27 | |||
Inventories | 547 | |||
Property, plant and equipment | 1,429 | |||
Intangible assets (excluding goodwill) | 2,715 | |||
Other current and non-current assets | 60 | |||
Trade and other payables | (418 | ) | ||
Borrowings | (1,485 | ) | ||
Deferred tax liabilities | (877 | ) | ||
Provisions and employee benefits | (1,071 | ) | ||
Net assets acquired | 1,539 | |||
Non-controlling interests | (18 | ) | ||
Goodwill on acquisition | 2,931 | |||
Net assets acquired | 4,452 | |||
Consideration paid in cash | 4,452 | |||
Net cash acquired | (91 | ) | ||
Net cash flow | 4,361 | |||
F-301
Table of Contents
33. | Business combinations (continued) |
Estimated | ||||||||
Types of Identifiable Intangible Assets | Fair Value | useful life | ||||||
(In $ million) | ||||||||
Trade names - indefinite life | 1,075 | Indefinite | ||||||
Trade names - definite life | 39 | 5 years | ||||||
Customer relationships | 1,321 | 20 years | ||||||
Technology | 188 | 7.5 years | ||||||
Permits | 88 | Indefinite | ||||||
Favorable leasehold | 4 | 3 to 8 years | ||||||
2,715 | ||||||||
F-302
Table of Contents
33. | Business combinations (continued) |
Recognized | ||||
values on | ||||
acquisition | ||||
(In $ million) | ||||
Cash and cash equivalents | 11 | |||
Trade and other receivables | 3 | |||
Inventories | 10 | |||
Deferred tax assets | 11 | |||
Property, plant and equipment | 14 | |||
Intangible assets (excluding goodwill) | 4 | |||
Trade and other payables | (7 | ) | ||
Net assets acquired | 46 | |||
Difference between net assets acquired and consideration paid | (10 | ) | ||
Consideration paid, settled in cash | 36 | |||
Cash acquired | (11 | ) | ||
Net cash outflow | 25 | |||
34. | Operating leases |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Less than one year | 111 | 69 | ||||||
Between 1 and 5 years | 247 | 146 | ||||||
More than 5 years | 83 | 79 | ||||||
Total | 441 | 294 | ||||||
F-303
Table of Contents
34. | Operating leases (continued) |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Less than one year | 12 | 13 | ||||||
Between 1 and 5 years | 27 | 31 | ||||||
More than 5 years | 2 | 3 | ||||||
Total | 41 | 47 | ||||||
35. | Capital commitments |
36. | Contingencies |
As of December 31, | ||||||||
2011 | 2010 | |||||||
(In $ million) | ||||||||
Contingent liabilities | 19 | 31 |
37. | Subsequent events |
F-304
Table of Contents
37. | Subsequent events (continued) |
F-305
Table of Contents
Interim unaudited condensed consolidated financial statements
For the three and nine month periods ended September 30, 2010
F-306
Table of Contents
Three Months ended September 30, | Nine Months ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(In millions, except share and per share data) | ||||||||||||||||
Sales | $ | 944 | $ | 839 | $ | 2,694 | $ | 2,506 | ||||||||
Costs and expenses | ||||||||||||||||
Cost of sales, excluding depreciation and amortization | 696 | 562 | 1,955 | 1,658 | ||||||||||||
Selling, general, and administrative | 84 | 83 | 236 | 263 | ||||||||||||
Depreciation and amortization | 49 | 46 | 145 | 138 | ||||||||||||
Other | (2 | ) | — | (2 | ) | 1 | ||||||||||
827 | 691 | 2,334 | 2,060 | |||||||||||||
Operating income | 117 | 148 | 360 | 446 | ||||||||||||
Other income (expense) | ||||||||||||||||
Interest income | — | — | — | 1 | ||||||||||||
Interest expense, net of interest capitalized | (25 | ) | (23 | ) | (74 | ) | (70 | ) | ||||||||
Share of income of joint ventures | 1 | — | 1 | — | ||||||||||||
Income before income taxes | 93 | 125 | 287 | 377 | ||||||||||||
Income tax expense | 13 | 45 | 84 | 139 | ||||||||||||
Income from continuing operations | 80 | 80 | 203 | 238 | ||||||||||||
Discontinued operations, net of tax | 2 | 15 | 2 | 14 | ||||||||||||
Net income | 82 | 95 | 205 | 252 | ||||||||||||
Less: Net income attributable to the noncontrolling interest | 1 | 1 | 1 | 1 | ||||||||||||
Net income attributable to Pactiv | $ | 81 | $ | 94 | $ | 204 | $ | 251 | ||||||||
Amounts attributable to Pactiv common shareholders | ||||||||||||||||
Income from continuing operations, net of tax | $ | 79 | $ | 79 | $ | 202 | $ | 237 | ||||||||
Discontinued operations, net of tax | 2 | 15 | 2 | 14 | ||||||||||||
Net income | $ | 81 | $ | 94 | $ | 204 | $ | 251 | ||||||||
Earnings per share | ||||||||||||||||
Weighted-average number of shares of common stock outstanding | ||||||||||||||||
Basic | 132,998,767 | 131,972,681 | 132,810,707 | 131,860,351 | ||||||||||||
Diluted | 134,366,631 | 133,193,283 | 134,052,934 | 132,819,294 | ||||||||||||
Basic earnings per share of common stock attributable to Pactiv common shareholders | ||||||||||||||||
Continuing operations | $ | 0.59 | $ | 0.60 | $ | 1.52 | $ | 1.79 | ||||||||
Discontinued operations | 0.01 | 0.12 | 0.01 | 0.11 | ||||||||||||
Total | $ | 0.60 | $ | 0.72 | $ | 1.53 | $ | 1.90 | ||||||||
Diluted earnings per share of common stock attributable to Pactiv common shareholders | ||||||||||||||||
Continuing operations | $ | 0.59 | $ | 0.59 | $ | 1.51 | $ | 1.78 | ||||||||
Discontinued operations | 0.01 | 0.11 | 0.01 | 0.10 | ||||||||||||
Total | $ | 0.60 | $ | 0.70 | $ | 1.52 | $ | 1.88 | ||||||||
F-307
Table of Contents
September 30, | December 31, | |||||||
2010 | 2009 | |||||||
(In millions, | ||||||||
except share data) | ||||||||
Assets | ||||||||
Current assets | ||||||||
Cash and temporary cash investments | $ | 52 | $ | 46 | ||||
Accounts and notes receivable | ||||||||
Trade, less allowances of $4 and $6 at the respective dates, including $397 of trade held by variable interest entity (Pactiv RSA) at September 30, 2010, and $228 of retained interest in trade receivable securitization (Pactiv RSA) at December 31, 2009 | 444 | 277 | ||||||
Other | 33 | 51 | ||||||
Total accounts and notes receivable | 477 | 328 | ||||||
Inventories | ||||||||
Finished goods | 291 | 240 | ||||||
Work in process | 47 | 39 | ||||||
Raw materials | 81 | 63 | ||||||
Other materials and supplies | 63 | 48 | ||||||
Total inventories | 482 | 390 | ||||||
Deferred income tax assets | 34 | 53 | ||||||
Other | 14 | 15 | ||||||
Total current assets | 1,059 | 832 | ||||||
Property, plant, and equipment, net | 1,234 | 1,172 | ||||||
Other assets | ||||||||
Goodwill | 1,236 | 1,135 | ||||||
Intangible assets, net | 368 | 372 | ||||||
Other | 62 | 63 | ||||||
Total other assets | 1,666 | 1,570 | ||||||
Total assets | $ | 3,959 | $ | 3,574 | ||||
Liabilities and equity | ||||||||
Current liabilities | ||||||||
Short-term debt of variable interest entity (Pactiv RSA) and current maturities of long-term debt | $ | 165 | $ | 5 | ||||
Accounts payable | 190 | 144 | ||||||
Taxes accrued | 32 | 24 | ||||||
Interest accrued | 29 | 20 | ||||||
Accrued promotions, rebates, and discounts | 67 | 73 | ||||||
Accrued payroll and benefits | 60 | 97 | ||||||
Other | 51 | 54 | ||||||
Total current liabilities | 594 | 417 | ||||||
Long-term debt | 1,270 | 1,270 | ||||||
Deferred income taxes | 111 | 61 | ||||||
Pension and postretirement benefits | 598 | 694 | ||||||
Other | 135 | 131 | ||||||
Pactiv shareholders’ equity | ||||||||
Common stock — $0.01 par value, 350,000,000 shares authorized, 133,034,546 and 132,334,417 shares issued and outstanding, after deducting 38,748,631 and 39,448,760 shares held in treasury, at the respective dates | 1 | 1 | ||||||
Premium on common stock and other capital surplus | 738 | 729 | ||||||
Accumulated other comprehensive income (loss) | ||||||||
Currency translation adjustment | 1 | (3 | ) | |||||
Pension and postretirement plans | (1,695 | ) | (1,729 | ) | ||||
Gain (loss) on derivatives | 6 | 6 | ||||||
Retained earnings | 2,185 | 1,981 | ||||||
Total Pactiv shareholders’ equity | 1,236 | 985 | ||||||
Noncontrolling interest | 15 | 16 | ||||||
Total equity | 1,251 | 1,001 | ||||||
Total liabilities and equity | $ | 3,959 | $ | 3,574 | ||||
F-308
Table of Contents
For the Nine Months Ended September 30 | ||||||||
2010 | 2009 | |||||||
(In millions) | ||||||||
Operating activities | ||||||||
Net income | $ | 205 | $ | 252 | ||||
Discontinued operations | (2 | ) | (14 | ) | ||||
Income from continuing operations | 203 | 238 | ||||||
Adjustments to reconcile income from continuing operations to cash provided (used) by operating activities: | ||||||||
Depreciation and amortization | 145 | 138 | ||||||
Deferred income taxes | 6 | 100 | ||||||
Restructuring and other | — | (1 | ) | |||||
Pension income | (36 | ) | (27 | ) | ||||
Noncash compensation expense | 11 | 13 | ||||||
Net working capital | (79 | ) | 129 | |||||
Pension contributions | — | (400 | ) | |||||
Other | 4 | 4 | ||||||
Cash provided (used) by operating activities — continuing operations | 254 | 194 | ||||||
Cash provided (used) by operating activities — discontinued operations | — | (3 | ) | |||||
Cash provided (used) by operating activities | $ | 254 | $ | 191 | ||||
Investing activities | ||||||||
Expenditures for property, plant, and equipment | $ | (100 | ) | $ | (78 | ) | ||
Acquisitions of businesses and assets | (203 | ) | (20 | ) | ||||
Other investing activities | 1 | 2 | ||||||
Cash provided (used) by investing activities | $ | (302 | ) | $ | (96 | ) | ||
Financing activities | ||||||||
Issuance of common stock | $ | 3 | $ | 2 | ||||
Revolving credit facility borrowings | 160 | — | ||||||
Revolving credit facility payment | (130 | ) | (70 | ) | ||||
Asset securitization borrowings | 20 | — | ||||||
Dividends paid to noncontrolling interest | (2 | ) | (1 | ) | ||||
Other | 2 | (2 | ) | |||||
Cash provided (used) by financing activities | $ | 53 | $ | (71 | ) | |||
Effect of foreign exchange rate changes on cash and temporary cash investments | 1 | — | ||||||
Increase (decrease) in cash and temporary cash investments | 6 | 24 | ||||||
Cash and temporary cash investments, January 1 | 46 | 80 | ||||||
Cash and temporary cash investments, September 30 | $ | 52 | $ | 104 | ||||
F-309
Table of Contents
Pactiv Shareholders | ||||||||||||||||||||||||
Premium on | ||||||||||||||||||||||||
Common | Accumulated | |||||||||||||||||||||||
Stock and | Other | |||||||||||||||||||||||
Common | Other Capital | Retained | Comprehensive | Noncontrolling | Total | |||||||||||||||||||
Stock | Surplus | Earnings | Income (Loss) | Interest | Equity | |||||||||||||||||||
(In millions, except share data) | ||||||||||||||||||||||||
Nine months ended September 30, 2010 | ||||||||||||||||||||||||
Balance, December 31, 2009 | $ | 1 | $ | 729 | $ | 1,981 | $ | (1,726 | ) | $ | 16 | $ | 1,001 | |||||||||||
Premium on common stock issued (700,129 shares) | 16 | 16 | ||||||||||||||||||||||
Translation of foreign currency statements | 4 | 4 | ||||||||||||||||||||||
Stock-based compensation | (7 | ) | (7 | ) | ||||||||||||||||||||
Change in pension and postretirement plan funded status, net of tax of $24 | 34 | 34 | ||||||||||||||||||||||
Dividends to noncontrolling interest | (2 | ) | (2 | ) | ||||||||||||||||||||
Net income | 204 | 1 | 205 | |||||||||||||||||||||
Balance, September 30, 2010 | $ | 1 | $ | 738 | $ | 2,185 | $ | (1,688 | ) | $ | 15 | $ | 1,251 | |||||||||||
Nine months ended September 30, 2009 | ||||||||||||||||||||||||
Balance, December 31, 2008 | $ | 1 | $ | 710 | $ | 1,658 | $ | (1,698 | ) | $ | 16 | $ | 687 | |||||||||||
Premium on common stock issued (485,106 shares) | 12 | 12 | ||||||||||||||||||||||
Translation of foreign currency statements | 8 | 8 | ||||||||||||||||||||||
Stock-based compensation | (3 | ) | (3 | ) | ||||||||||||||||||||
Gain (loss) on derivatives | (1 | ) | (1 | ) | ||||||||||||||||||||
Change in pension and postretirement plan funded status, net of tax of $14 | 23 | 23 | ||||||||||||||||||||||
Dividends paid to noncontrolling interest | (1 | ) | (1 | ) | ||||||||||||||||||||
Net income | 251 | 1 | 252 | |||||||||||||||||||||
Balance, September 30, 2009 | $ | 1 | $ | 719 | $ | 1,909 | $ | (1,668 | ) | $ | 16 | $ | 977 | |||||||||||
F-310
Table of Contents
Three Months | Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(In millions) | ||||||||||||||||
Net income | $ | 82 | $ | 95 | $ | 205 | $ | 252 | ||||||||
Other comprehensive income (loss) | ||||||||||||||||
Pension and postretirement plans | 11 | 8 | 34 | 23 | ||||||||||||
Net currency translation gain (loss) | 9 | 2 | 4 | 8 | ||||||||||||
Gain (loss) on derivatives | — | (1 | ) | — | (1 | ) | ||||||||||
Total other comprehensive income (loss) | 20 | 9 | 38 | 30 | ||||||||||||
Consolidated comprehensive income (loss) | 102 | 104 | 243 | 282 | ||||||||||||
Comprehensive income (loss) attributable to the noncontrolling interest | 1 | 1 | 1 | 1 | ||||||||||||
Comprehensive income (loss) attributable to Pactiv | $ | 101 | $ | 103 | $ | 242 | $ | 281 | ||||||||
F-311
Table of Contents
Notes to Financial Statements (Unaudited)
Note 1. | Basis of Presentation |
• | Consumer Productsmanufactures disposable plastic, foam, molded fiber, pressed paperboard, and aluminum packaging products, and sells them to customers such as grocery stores, mass merchandisers, and discount chains. Products include waste bags, food storage bags, and disposable tableware and cookware. We sell many of our consumer products under well-known trademarks, such as Hefty®. | |
• | Foodservice/Food Packagingmanufactures foam, clear plastic, aluminum, pressed paperboard, and molded fiber packaging products, and sells them to customers in the food distribution channel, who prepare and process food for consumption. Customers include foodservice distributors, restaurants, other institutional foodservice outlets, food processors, and grocery chains. | |
• | Otherincludes corporate and administrative service operations and retiree benefit income and expense. |
Note 2. | Acquisition |
F-312
Table of Contents
Note 3. | Summary of Accounting Policies |
Note 4. | Business Combination |
F-313
Table of Contents
(In millions) | ||||
Current assets | $ | 40 | ||
Property, plant, and equipment | 70 | |||
Intangible assets | 15 | |||
Goodwill | 100 | |||
Total assets acquired | 225 | |||
Current liabilities | 18 | |||
Long-term liabilities | 4 | |||
Total liabilities assumed | 22 | |||
Net assets acquired | $ | 203 | ||
Note 5. | Discontinued Operations |
Note 6. | Debt and Financing Arrangements |
F-314
Table of Contents
Note 7. | Financial Instruments |
F-315
Table of Contents
F-316
Table of Contents
Location of | ||||||||||||||||||
Gain or (Loss) | Gain or (Loss) | (Gain) or Loss | ||||||||||||||||
Recognized in OCI | Reclassified from | Reclassified from OCI into Income | ||||||||||||||||
(Effective Portion) | OCI into Income | (Effective Portion) | ||||||||||||||||
2010 | 2009 | (Effective Portion) | 2010 | 2009 | ||||||||||||||
(In millions) | ||||||||||||||||||
Commodity Contracts | $ | 1 | $ | — | Cost of Sales | $ | — | $ | (2 | ) | ||||||||
Interest Rate Contracts | $ | — | $ | — | Interest Expense | $ | (1 | ) | $ | (1 | ) |
Note 8. | Goodwill and Intangible Assets |
Consumer | Foodservice/ | |||||||||||
Products | Food Packaging | Total | ||||||||||
(In millions) | ||||||||||||
Balance, December 31, 2009 | $ | 291 | $ | 844 | $ | 1,135 | ||||||
Goodwill additions | — | 100 | 100 | |||||||||
Foreign currency translation adjustment | — | 1 | 1 | |||||||||
Balance, September 30, 2010 | $ | 291 | $ | 945 | $ | 1,236 | ||||||
September 30, 2010 | December 31, 2009 | |||||||||||||||
Carrying | Accumulated | Carrying | Accumulated | |||||||||||||
Value | Amortization | Value | Amortization | |||||||||||||
(In millions) | ||||||||||||||||
Intangible assets subject to amortization | ||||||||||||||||
Patents | $ | 87 | $ | 78 | $ | 87 | $ | 74 | ||||||||
Customer relationships | 224 | 47 | 209 | 36 | ||||||||||||
Other | 144 | 91 | 145 | 88 | ||||||||||||
455 | 216 | 441 | 198 | |||||||||||||
Intangible assets not subject to amortization (primarily trademarks) | 129 | — | 129 | — | ||||||||||||
$ | 584 | $ | 216 | $ | 570 | $ | 198 | |||||||||
F-317
Table of Contents
Note 9. | Property, Plant, and Equipment, Net |
September 30, | December 31, | |||||||
2010 | 2009 | |||||||
(In millions) | ||||||||
Original cost | ||||||||
Land, buildings, and improvements | $ | 688 | $ | 667 | ||||
Machinery and equipment | 2,121 | 1,929 | ||||||
Other, including construction in progress | 122 | 96 | ||||||
$ | 2,931 | $ | 2,692 | |||||
Less accumulated depreciation and amortization | (1,697 | ) | (1,520 | ) | ||||
Net property, plant, and equipment | $ | 1,234 | $ | 1,172 | ||||
Note 10. | Income Taxes |
F-318
Table of Contents
Note 11. | Common Stock |
Three Months | Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(In millions, except share and per share data) | ||||||||||||||||
Basic earnings per share | ||||||||||||||||
Income from continuing operations attributable to Pactiv | $ | 79 | $ | 79 | $ | 202 | $ | 237 | ||||||||
Weighted-average number of shares of common stock outstanding | 132,998,767 | 131,972,681 | 132,810,707 | 131,860,351 | ||||||||||||
Basic earnings from continuing operations attributable to Pactiv | $ | 0.59 | $ | 0.60 | $ | 1.52 | $ | 1.79 | ||||||||
Diluted earnings per share | ||||||||||||||||
Income from continuing operations attributable to Pactiv | $ | 79 | $ | 79 | $ | 202 | $ | 237 | ||||||||
Weighted-average number of shares of common stock outstanding | 132,998,767 | 131,972,681 | 132,810,707 | 131,860,351 | ||||||||||||
Effect of dilutive securities | ||||||||||||||||
Stock options | 698,731 | 512,681 | 559,779 | 293,795 | ||||||||||||
Performance shares | 632,430 | 707,921 | 667,526 | 665,148 | ||||||||||||
Restricted shares | 36,703 | — | 14,922 | — | ||||||||||||
Weighted-average number of shares of common stock outstanding, including dilutive securities | 134,366,631 | 133,193,283 | 134,052,934 | 132,819,294 | ||||||||||||
Diluted earnings from continuing operations attributable to Pactiv | $ | 0.59 | $ | 0.59 | $ | 1.51 | $ | 1.78 | ||||||||
F-319
Table of Contents
Note 12. | Pension Plans and Other Postretirement Benefits |
Three Months | Nine Months | |||||||||||||||
Ended | Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(In millions) | ||||||||||||||||
Components of net periodic benefit income (expense) | ||||||||||||||||
Service cost of benefits earned | $ | (4 | ) | $ | (4 | ) | $ | (13 | ) | $ | (11 | ) | ||||
Interest cost of benefit obligations | (57 | ) | (60 | ) | (170 | ) | (180 | ) | ||||||||
Expected return on plan assets | 92 | 87 | 275 | 256 | ||||||||||||
Amortization of unrecognized net losses | (19 | ) | (13 | ) | (56 | ) | (38 | ) | ||||||||
Total net periodic benefit income (expense) | $ | 12 | $ | 10 | $ | 36 | $ | 27 | ||||||||
Three Months | Nine Months | |||||||||||||||
Ended | Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(In millions) | ||||||||||||||||
Components of net periodic benefit income (expense) | ||||||||||||||||
Service cost of benefits earned | $ | — | $ | (1 | ) | $ | (1 | ) | $ | (1 | ) | |||||
Interest cost of benefit obligations | (1 | ) | (1 | ) | (3 | ) | (3 | ) | ||||||||
Expected return on plan assets | — | — | — | — | ||||||||||||
Amortization of unrecognized net losses | — | 1 | — | 1 | ||||||||||||
Total net periodic benefit income (expense) | $ | (1 | ) | $ | (1 | ) | $ | (4 | ) | $ | (3 | ) | ||||
Note 13. | Segment Information |
F-320
Table of Contents
Consumer | Foodservice/Food | |||||||||||||||
Products | Packaging | Other | Total | |||||||||||||
(In millions) | ||||||||||||||||
For the three months ended September 30, 2010 | ||||||||||||||||
Sales to external customers | $ | 333 | $ | 611 | $ | — | $ | 944 | ||||||||
Operating income (loss) | 58 | 64 | (5 | )(a) | 117 | |||||||||||
For the three months ended September 30, 2009 | ||||||||||||||||
Sales to external customers | $ | 312 | $ | 527 | $ | — | $ | 839 | ||||||||
Operating income (loss) | 80 | 73 | (5 | )(a) | 148 | |||||||||||
At September 30, 2010, and for the nine months then ended | ||||||||||||||||
Sales to external customers | $ | 985 | $ | 1,709 | $ | — | $ | 2,694 | ||||||||
Operating income (loss) | 185 | 182 | (7 | )(a) | 360 | |||||||||||
Total assets | 1,290 | 2,523 | 146 | (b) | 3,959 | |||||||||||
At September 30, 2009, and for the nine months then ended | ||||||||||||||||
Sales to external customers | $ | 951 | $ | 1,555 | $ | — | $ | 2,506 | ||||||||
Operating income (loss) | 223 | 234 | (11 | )(a) | 446 | |||||||||||
Total assets | 1,250 | 2,111 | 211 | (b) | 3,572 |
(a) | Includes pension plan income and unallocated corporate expenses. | |
(b) | Includes administrative service operations. |
Note 14. | Noncontrolling Interests |
Note 15. | Guarantor. |
F-321
Table of Contents
F-322
Table of Contents
For the nine months ending September 30, 2010
Guarantor | Non-Guarantor | |||||||||||||||||||
Parent | Entities | Entities | Eliminations | Consolidated | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Sales | $ | — | $ | 2,641 | $ | 53 | $ | — | $ | 2,694 | ||||||||||
Cost of sales | — | (1,911 | ) | (44 | ) | — | (1,955 | ) | ||||||||||||
Selling, general, and administrative | (43 | ) | (189 | ) | (4 | ) | — | (236 | ) | |||||||||||
Depreciation and amortization | (5 | ) | (139 | ) | (1 | ) | — | (145 | ) | |||||||||||
Other | 126 | (124 | ) | — | — | 2 | ||||||||||||||
Operating income (loss) | 78 | 278 | 4 | — | 360 | |||||||||||||||
Interest expense (net of interest income) | (69 | ) | (5 | ) | — | (74 | ) | |||||||||||||
Share of income of joint ventures | — | — | 1 | — | 1 | |||||||||||||||
Share of equity earnings of subsidiaries, net of tax | 196 | — | — | (196 | ) | — | ||||||||||||||
Income (loss) before income taxes | 205 | 273 | 5 | (196 | ) | 287 | ||||||||||||||
Income tax expense | (3 | ) | (80 | ) | (1 | ) | — | (84 | ) | |||||||||||
Income from continuing operations | 202 | 193 | 4 | (196 | ) | 203 | ||||||||||||||
Discontinued operations, net of tax | 2 | — | — | — | 2 | |||||||||||||||
Net income | 204 | 193 | 4 | (196 | ) | 205 | ||||||||||||||
Less: Net income attributable to the noncontrolling interest | — | — | (1 | ) | — | (1 | ) | |||||||||||||
Net income attributable to Pactiv | $ | 204 | $ | 193 | $ | 3 | $ | (196 | ) | $ | 204 | |||||||||
F-323
Table of Contents
September 30, 2010
Guarantor | Non-Guarantor | |||||||||||||||||||
Parent | Entities | Entities | Eliminations | Consolidated | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Cash and temporary cash investments | $ | 4 | $ | 39 | $ | 9 | $ | — | $ | 52 | ||||||||||
Accounts and notes receivable | 1 | 455 | 21 | — | 477 | |||||||||||||||
Inventories | — | 472 | 10 | — | 482 | |||||||||||||||
Intercompany accounts | (223 | ) | 359 | 1 | (137 | ) | — | |||||||||||||
Deferred income tax assets | 34 | — | — | — | 34 | |||||||||||||||
Other assets | 4 | 10 | — | — | 14 | |||||||||||||||
Total current assets | (180 | ) | 1,335 | 41 | (137 | ) | 1,059 | |||||||||||||
Property, plant, and equipment, net | 49 | 1,173 | 12 | — | 1,234 | |||||||||||||||
Goodwill | — | 1,236 | — | — | 1,236 | |||||||||||||||
Intangible assets, net | — | 367 | 1 | — | 368 | |||||||||||||||
Investments in affiliates & intercompany accounts | 2,814 | — | 2 | (2,814 | ) | 2 | ||||||||||||||
Other | 41 | 19 | — | — | 60 | |||||||||||||||
Total other assets | 2,855 | 1,622 | 3 | (2,814 | ) | 1,666 | ||||||||||||||
Total assets | $ | 2,724 | $ | 4,130 | $ | 56 | $ | (2,951 | ) | $ | 3,959 | |||||||||
Liabilities and Equity | ||||||||||||||||||||
Short-term debt, including current maturities of long-term debt | $ | 30 | $ | 135 | $ | — | $ | — | $ | 165 | ||||||||||
Accounts payable | 3 | 182 | 5 | — | 190 | |||||||||||||||
Short-term borrowings-affiliates | 11 | (8 | ) | 8 | (11 | ) | — | |||||||||||||
Intercompany accounts | — | 115 | 3 | (118 | ) | — | ||||||||||||||
Other liabilities | 61 | 177 | 1 | — | 239 | |||||||||||||||
Total current liabilities | 105 | 601 | 17 | (129 | ) | 594 | ||||||||||||||
Long-term debt | 1,270 | — | — | — | 1,270 | |||||||||||||||
Deferred income taxes | — | 111 | — | — | 111 | |||||||||||||||
Intercompany accounts | — | 120 | — | (120 | ) | — | ||||||||||||||
Pension and postretirement benefits | — | 598 | — | — | 598 | |||||||||||||||
Other | 113 | 20 | 2 | — | 135 | |||||||||||||||
Total Pactiv shareholders’ equity | 1,236 | 2,680 | 22 | (2,702 | ) | 1,236 | ||||||||||||||
Noncontrolling interest | — | — | 15 | — | 15 | |||||||||||||||
Total equity | 1,236 | 2,680 | 37 | (2,702 | ) | 1,251 | ||||||||||||||
Total liabilities and equity | $ | 2,724 | $ | 4,130 | $ | 56 | $ | (2,951 | ) | $ | 3,959 | |||||||||
F-324
Table of Contents
For the nine months ending September 30, 2010
Guarantor | Non-Guarantor | |||||||||||||||||||
Parent | Entities | Entities | Eliminations | Consolidated | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Cash provided (used) by operating activities | $ | — | $ | 242 | $ | (4 | ) | $ | 16 | $ | 254 | |||||||||
Cash provided (used) by investing activities | (331 | ) | (172 | ) | — | 201 | (302 | ) | ||||||||||||
Included in investing activities: | ||||||||||||||||||||
Expenditures for property, plant, and equipment | (1 | ) | (99 | ) | — | — | (100 | ) | ||||||||||||
Acquisitions of business and assets | (203 | ) | — | — | — | (203 | ) | |||||||||||||
Other investing activities | (127 | ) | (73 | ) | — | 201 | 1 | |||||||||||||
Cash provided (used) by financing activities | 331 | (58 | ) | (3 | ) | (217 | ) | 53 | ||||||||||||
Included in financing activities: | ||||||||||||||||||||
Issuance of common stock | 3 | — | — | — | 3 | |||||||||||||||
Revolving credit facility borrowings | 160 | — | — | — | 160 | |||||||||||||||
Intercompany borrowings/loans | 296 | (78 | ) | (1 | ) | (217 | ) | — | ||||||||||||
Revolving credit facility payment | (130 | ) | — | — | — | (130 | ) | |||||||||||||
Assets securitization borrowings | — | 20 | — | — | 20 | |||||||||||||||
Dividends paid to noncontrolling interest | — | — | (2 | ) | — | (2 | ) | |||||||||||||
Other | 2 | — | — | — | 2 | |||||||||||||||
Effect of foreign exchange rate changes on cash and temporary cash investments | — | — | 1 | — | 1 | |||||||||||||||
Increase (decrease) in cash and temporary cash investments | — | 12 | (6 | ) | — | 6 | ||||||||||||||
Cash and temporary cash investments, January 1, 2010 | 5 | 26 | 15 | — | 46 | |||||||||||||||
Cash and temporary cash investments, September 30, 2010 | $ | 5 | $ | 38 | $ | 9 | $ | — | $ | 52 | ||||||||||
F-325
Table of Contents
Audited annual consolidated financial statements
For the year ended December 31, 2009, 2008, 2007.
F-326
Table of Contents
F-327
Table of Contents
For Years Ended December 31 | ||||||||||||
2009 | 2008(1) | 2007(1) | ||||||||||
(In millions, except share and per share data) | ||||||||||||
Sales | ||||||||||||
Consumer Products | $ | 1,285 | $ | 1,342 | $ | 1,221 | ||||||
Foodservice/Food Packaging | 2,075 | 2,225 | 2,032 | |||||||||
3,360 | 3,567 | 3,253 | ||||||||||
Costs and expenses | ||||||||||||
Cost of sales, excluding depreciation and amortization | 2,241 | 2,638 | 2,325 | |||||||||
Selling, general, and administrative | 349 | 281 | 286 | |||||||||
Depreciation and amortization | 184 | 182 | 166 | |||||||||
Other | 7 | 6 | 7 | |||||||||
Restructuring and other | — | 16 | — | |||||||||
2,781 | 3,123 | 2,784 | ||||||||||
Operating income | 579 | 444 | 469 | |||||||||
Other income (expense) | ||||||||||||
Interest income | 1 | 2 | 5 | |||||||||
Interest expense, net of interest capitalized | (94 | ) | (106 | ) | (96 | ) | ||||||
Income before income taxes | 486 | 340 | 378 | |||||||||
Income tax expense | 177 | 119 | 133 | |||||||||
Income from continuing operations | 309 | 221 | 245 | |||||||||
Discontinued operations, net of tax | 15 | (4 | ) | 1 | ||||||||
Net income | 324 | 217 | 246 | |||||||||
Less: Net income attributable to the noncontrolling interest | 1 | 1 | 2 | |||||||||
Net income attributable to Pactiv | $ | 323 | $ | 216 | $ | 244 | ||||||
Amounts attributable to Pactiv common shareholders | ||||||||||||
Income from continuing operations, net of tax | $ | 308 | $ | 220 | $ | 243 | ||||||
Discontinued operations, net of tax | 15 | (4 | ) | 1 | ||||||||
Net income | $ | 323 | $ | 216 | $ | 244 | ||||||
Earnings per share | ||||||||||||
Weighted-average number of shares of common stock outstanding | ||||||||||||
Basic | 131,967,907 | 130,925,861 | 130,912,229 | |||||||||
Diluted | 133,471,047 | 132,473,458 | 132,869,555 | |||||||||
Basic earnings per share of common stock attributable to Pactiv common shareholders | ||||||||||||
Continuing operations | $ | 2.33 | $ | 1.68 | $ | 1.85 | ||||||
Discontinued operations | 0.12 | (0.03 | ) | 0.01 | ||||||||
Total | $ | 2.45 | $ | 1.65 | $ | 1.86 | ||||||
Diluted earnings per share of common stock attributable to Pactiv common shareholders | ||||||||||||
Continuing operations | $ | 2.31 | $ | 1.66 | $ | 1.83 | ||||||
Discontinued operations | 0.11 | (0.03 | ) | 0.01 | ||||||||
Total | $ | 2.42 | $ | 1.63 | $ | 1.84 | ||||||
(1) | Adjusted for the change in inventory accounting method, as described in Note 2 to the financial statements. |
F-328
Table of Contents
At December 31 | ||||||||
2009 | 2008(1) | |||||||
(In millions, except share data) | ||||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and temporary cash investments | $ | 46 | $ | 80 | ||||
Accounts and notes receivable | ||||||||
Trade, less allowances of $6 and $7 at the respective dates | 277 | 264 | ||||||
Other | 51 | 47 | ||||||
Total accounts and notes receivable | 328 | 311 | ||||||
Inventories | ||||||||
Finished goods | 240 | 209 | ||||||
Work in process | 39 | 55 | ||||||
Raw materials | 63 | 78 | ||||||
Other materials and supplies | 48 | 49 | ||||||
Total inventories | 390 | 391 | ||||||
Deferred income tax assets | 53 | — | ||||||
Other | 15 | 15 | ||||||
Total current assets | 832 | 797 | ||||||
Property, plant, and equipment, net | 1,172 | 1,209 | ||||||
Other assets | ||||||||
Goodwill | 1,135 | 1,128 | ||||||
Intangible assets, net | 372 | 396 | ||||||
Noncurrent deferred income tax asset | — | 161 | ||||||
Other | 63 | 70 | ||||||
Total other assets | 1,570 | 1,755 | ||||||
Total assets | $ | 3,574 | $ | 3,761 | ||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities | ||||||||
Short-term debt, including current maturities of long-term debt | $ | 5 | $ | — | ||||
Accounts payable | 144 | 115 | ||||||
Taxes accrued | 24 | 14 | ||||||
Interest accrued | 20 | 20 | ||||||
Accrued promotions, rebates, and discounts | 73 | 68 | ||||||
Accrued payroll and benefits | 97 | 66 | ||||||
Other | 54 | 55 | ||||||
Total current liabilities | 417 | 338 | ||||||
Long-term debt | 1,270 | 1,345 | ||||||
Deferred income taxes | 61 | — | ||||||
Pension and postretirement benefits | 694 | 1,266 | ||||||
Other | 120 | 95 | ||||||
Noncurrent liabilities related to discontinued operations | 11 | 30 | ||||||
Pactiv shareholders’ equity | ||||||||
Common stock — $0.01 par value, 350,000,000 shares authorized, 132,334,417 and 131,510,270 shares issued and outstanding, after deducting 39,448,760 and 40,272,907 shares held in treasury, at the respective dates | 1 | 1 | ||||||
Premium on common stock and other capital surplus | 729 | 710 | ||||||
Accumulated other comprehensive income (loss) | ||||||||
Currency translation adjustment | (3 | ) | (16 | ) | ||||
Pension and postretirement plans | (1,729 | ) | (1,689 | ) | ||||
Gain (loss) on derivatives | 6 | 7 | ||||||
Retained earnings | 1,981 | 1,658 | ||||||
Total Pactiv shareholders’ equity | 985 | 671 | ||||||
Noncontrolling interest | 16 | 16 | ||||||
Total equity | 1,001 | 687 | ||||||
Total liabilities and equity | $ | 3,574 | $ | 3,761 | ||||
(1) | Adjusted for the change in inventory accounting method, as described in Note 2 to the financial statements. |
F-329
Table of Contents
For the Twelve Months Ended December 31 | ||||||||||||
2009 | 2008(1) | 2007(1) | ||||||||||
(In millions) | ||||||||||||
Operating activities | ||||||||||||
Net income | $ | 324 | $ | 217 | $ | 246 | ||||||
Discontinued operations | (15 | ) | 4 | (1 | ) | |||||||
Income from continuing operations | 309 | 221 | 245 | |||||||||
Adjustments to reconcile income from continuing operations to cash provided (used) by operating activities: | ||||||||||||
Depreciation and amortization | 184 | 182 | 166 | |||||||||
Deferred income taxes | 208 | 112 | 37 | |||||||||
Restructuring and other | (1 | ) | 12 | — | ||||||||
Pension income | (36 | ) | (49 | ) | (50 | ) | ||||||
Noncash compensation expense | 16 | 16 | 9 | |||||||||
Pension contributions | (550 | ) | — | — | ||||||||
Changes in components of working capital | ||||||||||||
(Increase) decrease in receivables | (16 | ) | (14 | ) | 103 | |||||||
(Increase) decrease in inventories | 7 | 22 | 4 | |||||||||
(Increase) decrease in prepayments and other current assets | 1 | (2 | ) | — | ||||||||
Increase (decrease) in accounts payable | 28 | (45 | ) | (26 | ) | |||||||
Increase (decrease) in taxes accrued | (30 | ) | (66 | ) | (16 | ) | ||||||
Increase (decrease) in interest accrued | — | (2 | ) | 15 | ||||||||
Increase (decrease) in other current liabilities | 36 | (23 | ) | (37 | ) | |||||||
Other | 8 | (6 | ) | (5 | ) | |||||||
Cash provided (used) by operating activities — continuing operations | 164 | 358 | 445 | |||||||||
Cash provided (used) by operating activities — discontinued operations | (3 | ) | (8 | ) | (8 | ) | ||||||
Cash provided (used) by operating activities | $ | 161 | $ | 350 | $ | 437 | ||||||
Investing activities | ||||||||||||
Expenditures for property, plant, and equipment | $ | (111 | ) | $ | (136 | ) | $ | (151 | ) | |||
Acquisitions of businesses and assets | (20 | ) | — | (1,015 | ) | |||||||
Net proceeds from the sale of a business or assets | — | — | 2 | |||||||||
Other investing activities | 2 | (1 | ) | — | ||||||||
Cash provided (used) by investing activities | $ | (129 | ) | $ | (137 | ) | $ | (1,164 | ) | |||
Financing activities | ||||||||||||
Issuance of common stock | $ | 6 | $ | 8 | $ | 19 | ||||||
Purchase of common stock | — | (2 | ) | (108 | ) | |||||||
Issuance of long-term debt, net of discounts | — | — | 498 | |||||||||
Retirement of long-term debt | — | — | (99 | ) | ||||||||
Revolving credit facility borrowings | — | — | 432 | |||||||||
Revolving credit facility payment | (70 | ) | (230 | ) | (132 | ) | ||||||
Dividends paid to noncontrolling interest | (1 | ) | (1 | ) | (1 | ) | ||||||
Other | (1 | ) | (1 | ) | 29 | |||||||
Cash provided (used) by financing activities | $ | (66 | ) | $ | (226 | ) | $ | 638 | ||||
Effect of foreign exchange rate changes on cash and temporary cash investments | — | (2 | ) | 3 | ||||||||
Increase (decrease) in cash and temporary cash investments | (34 | ) | (15 | ) | (86 | ) | ||||||
Cash and temporary cash investments, January 1 | 80 | 95 | 181 | |||||||||
Cash and temporary cash investments, December 31 | $ | 46 | $ | 80 | $ | 95 | ||||||
Supplemental disclosure of cash flow information | ||||||||||||
Cash paid for interest | $ | 93 | $ | 109 | $ | 81 | ||||||
Cash paid for income taxes — continuing operations | 4 | 59 | 94 | |||||||||
Cash paid for income taxes — discontinued operations | 4 | 7 | 8 |
(1) | Adjusted for the change in inventory accounting method, as described in Note 2 to the financial statements. |
F-330
Table of Contents
Pactiv Shareholders | ||||||||||||||||||||||||
Premium on | Accumulated | |||||||||||||||||||||||
Common Stock | Other | |||||||||||||||||||||||
Common | and Other | Retained | Comprehensive | Noncontrolling | Total | |||||||||||||||||||
Stock | Capital Surplus | Earnings | Income (Loss) | Interest | Equity | |||||||||||||||||||
(In millions, except share amounts) | ||||||||||||||||||||||||
Balance, December 31, 2006(1) | $ | 1 | $ | 757 | $ | 1,191 | $ | (1,063 | ) | $ | 10 | $ | 896 | |||||||||||
Premium on common stock issued (1,138,286 shares) | 19 | 19 | ||||||||||||||||||||||
Treasury stock repurchased (3,374,821 shares) | (108 | ) | (108 | ) | ||||||||||||||||||||
Translation of foreign currency statements | 15 | 1 | 16 | |||||||||||||||||||||
Stock-based compensation | 15 | 15 | ||||||||||||||||||||||
Gain (loss) on derivatives | 8 | 8 | ||||||||||||||||||||||
Pension and postretirement benefit liability adjustments, net of tax of $116 | 178 | 178 | ||||||||||||||||||||||
Dividends paid to noncontrolling interest | (1 | ) | (1 | ) | ||||||||||||||||||||
Purchase of equity from noncontrolling interest | 3 | 3 | ||||||||||||||||||||||
Net income | 244 | 2 | 246 | |||||||||||||||||||||
Balance, December 31, 2007(1) | $ | 1 | $ | 683 | $ | 1,435 | $ | (862 | ) | $ | 15 | $ | 1,272 | |||||||||||
Premium on common stock issued (1,028,245 shares) | 25 | 25 | ||||||||||||||||||||||
Treasury stock repurchased (75,218 shares) | (2 | ) | (2 | ) | ||||||||||||||||||||
Translation of foreign currency statements | (40 | ) | 1 | (39 | ) | |||||||||||||||||||
Stock-based compensation | 4 | 4 | ||||||||||||||||||||||
Gain (loss) on derivatives | (1 | ) | (1 | ) | ||||||||||||||||||||
Impact of adoptingASC 715-20-65 measurement date change, net of tax of $4 | 7 | 7 | ||||||||||||||||||||||
Pension and postretirement benefit liability adjustments, net of tax of $(468) | (795 | ) | (795 | ) | ||||||||||||||||||||
Dividends paid to noncontrolling interest | (1 | ) | (1 | ) | ||||||||||||||||||||
Net income | 216 | 1 | 217 | |||||||||||||||||||||
Balance, December 31, 2008(1) | $ | 1 | $ | 710 | $ | 1,658 | $ | (1,698 | ) | $ | 16 | $ | 687 | |||||||||||
Premium on common stock issued (806,759 shares) | 19 | 19 | ||||||||||||||||||||||
Translation of foreign currency statements | 13 | 13 | ||||||||||||||||||||||
Stock-based compensation | — | — | ||||||||||||||||||||||
Gain (loss) on derivatives | (1 | ) | (1 | ) | ||||||||||||||||||||
Pension and postretirement benefit liability adjustments, net of tax of $16 | (40 | ) | (40 | ) | ||||||||||||||||||||
Dividends paid to noncontrolling interest | (1 | ) | (1 | ) | ||||||||||||||||||||
Net income | 323 | 1 | 324 | |||||||||||||||||||||
Balance, December 31, 2009 | $ | 1 | $ | 729 | $ | 1,981 | $ | (1,726 | ) | $ | 16 | $ | 1,001 | |||||||||||
(1) | Adjusted for the change in inventory accounting method, as described in Note 2 to the financial statements. |
F-331
Table of Contents
Twelve Months Ended December 31, | ||||||||||||
2009 | 2008(1) | 2007(1) | ||||||||||
(In millions) | ||||||||||||
Net income | $ | 324 | $ | 217 | $ | 246 | ||||||
Other comprehensive income (loss) | ||||||||||||
Pension and postretirement plans | (40 | ) | (795 | ) | 178 | |||||||
Net currency translation gain (loss) | 13 | (39 | ) | 16 | ||||||||
Gain (loss) on derivatives | (1 | ) | (1 | ) | 8 | |||||||
Total other comprehensive income (loss) | (28 | ) | (835 | ) | 202 | |||||||
Consolidated comprehensive income (loss) | 296 | (618 | ) | 448 | ||||||||
Comprehensive income (loss) attributable to the noncontrolling interest | 1 | 2 | 3 | |||||||||
Comprehensive income (loss) attributable to Pactiv | $ | 295 | $ | (620 | ) | $ | 445 | |||||
(1) | Adjusted for the change in inventory accounting method, as described in Note 2 to the financial statements. |
F-332
Table of Contents
Note 1. | Basis of Presentation |
• | Consumer Productsmanufactures disposable plastic, foam, molded fiber, pressed paperboard, and aluminum packaging products, and sells them to customers such as grocery stores, mass merchandisers, and discount chains. Products include waste bags, food storage bags, and disposable tableware and cookware. We sell many of our consumer products under well-known trademarks such as Hefty®. | |
• | Foodservice/Food Packagingmanufactures foam, clear plastic, aluminum, pressed paperboard, and molded fiber packaging products, and sells them to customers in the food distribution channel, who prepare and process food for consumption. Customers include foodservice distributors, restaurants, other institutional foodservice outlets, food processors, and grocery chains. | |
• | Otherincludes corporate and administrative service operations and retiree benefit income and expense. |
F-333
Table of Contents
Note 2. | Summary of Accounting Policies |
F-334
Table of Contents
Year Ended | Year Ended | |||||||||||||||
December 31, 2008 | December 31, 2007 | |||||||||||||||
As Originally | As Originally | |||||||||||||||
Reported | As Adjusted | Reported | As Adjusted | |||||||||||||
(In millions, except per share data) | ||||||||||||||||
Cost of Sales, excluding depreciation and amortization | $ | 2,636 | $ | 2,638 | $ | 2,322 | $ | 2,325 | ||||||||
Operating income | 446 | 444 | 472 | 469 | ||||||||||||
Income tax expense | 120 | 119 | 135 | 133 | ||||||||||||
Income from continuing operations | 222 | 221 | 246 | 245 | ||||||||||||
Net income attributable to Pactiv | 217 | 216 | 245 | 244 | ||||||||||||
Earnings (loss) per share of common stock: | ||||||||||||||||
Basic | $ | 1.66 | $ | 1.65 | $ | 1.87 | $ | 1.86 | ||||||||
Diluted | $ | 1.64 | $ | 1.63 | $ | 1.85 | $ | 1.84 |
December 31, 2008 | ||||||||
As Originally | ||||||||
Reported | As Adjusted | |||||||
(In millions) | ||||||||
Inventories | $ | 344 | $ | 391 | ||||
Deferred income tax assets | 14 | — | ||||||
Goodwill | 1,124 | 1,128 | ||||||
Other current liabilities | 50 | 55 | ||||||
Retained earnings | 1,626 | 1,658 |
Year Ended | Year Ended | |||||||||||||||
December 31, 2008 | December 31, 2007 | |||||||||||||||
As Originally | As Originally | |||||||||||||||
Reported | As Adjusted | Reported | As Adjusted | |||||||||||||
(In millions) | ||||||||||||||||
Net income | $ | 218 | $ | 217 | $ | 247 | $ | 246 | ||||||||
Deferred income taxes | 113 | 112 | 38 | 37 | ||||||||||||
(Increase) decrease in inventories | 20 | 22 | 1 | 4 |
F-335
Table of Contents
Year Ended | Year Ended | |||||||||||||||
December 31, 2008 | December 31, 2007 | |||||||||||||||
As Originally | As Originally | |||||||||||||||
Reported | As Adjusted | Reported | As Adjusted | |||||||||||||
(In millions) | ||||||||||||||||
Operating income (loss) | ||||||||||||||||
Consumer Products | $ | 207 | $ | 207 | $ | 227 | $ | 226 | ||||||||
Foodservice/Food Packaging | 236 | 234 | 247 | 245 | ||||||||||||
Other | 3 | 3 | (2 | ) | (2 | ) | ||||||||||
Total operating income (loss) | $ | 446 | $ | 444 | $ | 472 | $ | 469 | ||||||||
Total assets | ||||||||||||||||
Consumer Products | $ | 1,307 | $ | 1,326 | $ | 1,345 | $ | 1,365 | ||||||||
Foodservice/Food Packaging | 2,070 | 2,102 | 2,125 | 2,159 | ||||||||||||
Other | 348 | 333 | 295 | 274 | ||||||||||||
Total assets | $ | 3,725 | $ | 3,761 | $ | 3,765 | $ | 3,798 | ||||||||
• | The first step requires that the fair value of individual reporting units be compared with their respective carrying values. If the carrying value of a reporting unit exceeds its fair value, a second step is performed to measure the amount of impairment, if any. |
F-336
Table of Contents
• | The second step requires that the fair value of a reporting unit be allocated to all of its assets and liabilities, including indefinite-lived intangibles. Any remaining fair value is the implied goodwill, which is then compared with the carrying value of goodwill. |
F-337
Table of Contents
For the Years Ended December 31 | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
(In millions) | ||||||||||||
Pension income (recorded as an offset to selling, general, and administrative costs) | $ | 44 | $ | 54 | $ | 54 | ||||||
Pension service costs associated with production operations (recorded in cost of sales) | (8 | ) | (5 | ) | (4 | ) | ||||||
Total noncash pension income | $ | 36 | $ | 49 | $ | 50 | ||||||
F-338
Table of Contents
F-339
Table of Contents
F-340
Table of Contents
Note 3. | Restructuring and Other |
Asset | ||||||||||||||||
Severance | Write-Offs | Other(1) | Total | |||||||||||||
(In millions) | ||||||||||||||||
Restructuring costs for the year ended December 31, 2008 Consumer Products | $ | 2 | $ | 7 | $ | (4 | ) | $ | 5 | |||||||
Foodservice/Food Packaging | 6 | 2 | 2 | 10 | ||||||||||||
Other | 1 | — | — | 1 | ||||||||||||
Total | $ | 9 | $ | 9 | $ | (2 | ) | $ | 16 | |||||||
(1) | Consists principally of a gain on the sale of one of our facilities and asset removal and transfer costs. |
Note 4. | Business Combinations |
F-341
Table of Contents
(In millions) | ||||
Current assets | $ | 4 | ||
Property, plant, and equipment | 13 | |||
Intangible assets | 3 | |||
Goodwill | 1 | |||
Total assets acquired | 21 | |||
Current liabilities | 1 | |||
Total liabilities assumed | 1 | |||
Net assets acquired | $ | 20 | ||
Note 5. | Discontinued Operations |
At December 31 | ||||||||
2009 | 2008 | |||||||
(In millions) | ||||||||
Current liabilities | $ | — | $ | — | ||||
Noncurrent liabilities | 11 | 30 | ||||||
Total liabilities related to discontinued operations | $ | 11 | $ | 30 | ||||
F-342
Table of Contents
Note 6. | Long-Term Debt, Short-Term Debt, and Financing Arrangements |
At December 31 | ||||||||
2009 | 2008 | |||||||
(In millions) | ||||||||
Notes due 2010, effective interest rate of 0.4% | $ | — | $ | 5 | ||||
Borrowings under a5-year, $750 million revolving credit facility | — | 70 | ||||||
Notes due 2012, effective interest rate of 5.7% | 250 | 250 | ||||||
Notes due 2017, effective interest rate of 8.1% | 300 | 300 | ||||||
Notes due 2018, effective interest rate of 6.3%, net of $1 million of unamortized discount | 249 | 249 | ||||||
Notes due 2025, effective interest rate of 7.9%, net of $1 million of unamortized discount | 275 | 275 | ||||||
Notes due 2027, effective interest rate of 8.4%, net of $4 million of unamortized discount | 196 | 196 | ||||||
Total long-term debt | $ | 1,270 | $ | 1,345 | ||||
At December 31 | ||||||||
2009 | 2008 | |||||||
(In millions) | ||||||||
Current maturities of long-term debt | $ | 5 | $ | — |
Note 7. | Financial Instruments |
F-343
Table of Contents
F-344
Table of Contents
(Gain) or Loss | ||||||||||||||||||
Gain or (Loss) | Reclassified from | |||||||||||||||||
Recognized in OCI | Location of Gain or (Loss) | OCI into Income | ||||||||||||||||
(Effective Portion) | Reclassified from OCI into | (Effective Portion) | ||||||||||||||||
2009 | 2008 | Income (Effective Portion) | 2009 | 2008 | ||||||||||||||
(In millions) | ||||||||||||||||||
Commodity Contracts | $ | — | $ | — | Cost of Sales | $ | (2 | ) | $ | — | ||||||||
Interest Rate Contracts | $ | — | $ | — | Interest Expense | $ | (1 | ) | $ | (1 | ) |
Note 8. | Goodwill and Intangible Assets |
Consumer | Foodservice/ | |||||||||||
Products | Food Packaging | Total | ||||||||||
(In millions) | ||||||||||||
Balance, December 31, 2007(1) | $ | 288 | $ | 839 | $ | 1,127 | ||||||
Goodwill adjustment | 3 | 13 | 16 | |||||||||
Foreign currency translation adjustment | — | (15 | ) | (15 | ) | |||||||
Balance, December 31, 2008(1) | $ | 291 | $ | 837 | $ | 1,128 | ||||||
Goodwill additions | — | 1 | 1 | |||||||||
Goodwill adjustment | — | (1 | ) | (1 | ) | |||||||
Foreign currency translation adjustment | — | 7 | 7 | |||||||||
Balance, December 31, 2009 | $ | 291 | $ | 844 | $ | 1,135 | ||||||
(1) | Adjusted for the change in inventory accounting method, as described in Note 2 to the financial statements. |
F-345
Table of Contents
December 31, 2009 | December 31, 2008 | |||||||||||||||
Accumulated | Accumulated | |||||||||||||||
Carrying Value | Amortization | Carrying Value | Amortization | |||||||||||||
(In millions) | ||||||||||||||||
Intangible assets subject to amortization | ||||||||||||||||
Patents | $ | 87 | $ | 74 | $ | 87 | $ | 69 | ||||||||
Customer relationships | 209 | 36 | 206 | 21 | ||||||||||||
Other | 145 | 88 | 145 | 81 | ||||||||||||
441 | 198 | 438 | 171 | |||||||||||||
Intangible assets not subject to amortization (primarily trademarks) | 129 | — | 129 | — | ||||||||||||
$ | 570 | $ | 198 | $ | 567 | $ | 171 | |||||||||
Note 9. | Property, Plant, and Equipment, Net |
December 31, | December 31, | |||||||
2009 | 2008 | |||||||
(In millions) | ||||||||
Original cost | ||||||||
Land, buildings, and improvements | $ | 667 | $ | 654 | ||||
Machinery and equipment | 1,929 | 1,808 | ||||||
Other, including construction in progress | 96 | 125 | ||||||
$ | 2,692 | $ | 2,587 | |||||
Less accumulated depreciation and amortization | (1,520 | ) | (1,378 | ) | ||||
Net property, plant, and equipment | $ | 1,172 | $ | 1,209 | ||||
Note 10. | Income Taxes |
2009 | 2008(1) | 2007(1) | ||||||||||
(In millions) | ||||||||||||
Income (loss) from continuing operations before income taxes | ||||||||||||
U.S. operations | $ | 458 | $ | 321 | $ | 357 | ||||||
Foreign operations | 28 | 19 | 21 | |||||||||
Total | $ | 486 | $ | 340 | $ | 378 | ||||||
(1) | Adjusted for the change in inventory accounting method, as described in Note 2 to the financial statements. |
F-346
Table of Contents
2009 | 2008(1) | 2007(1) | ||||||||||
(In millions) | ||||||||||||
Current | ||||||||||||
Federal | $ | (35 | ) | $ | 10 | $ | 71 | |||||
State and local | (2 | ) | (4 | ) | 14 | |||||||
Foreign | 7 | 1 | 12 | |||||||||
(30 | ) | 7 | 97 | |||||||||
Deferred | ||||||||||||
Federal | 186 | 101 | 31 | |||||||||
State and local | 19 | 7 | 3 | |||||||||
Foreign | 2 | 4 | 2 | |||||||||
207 | 112 | 36 | ||||||||||
Total income tax expense | $ | 177 | $ | 119 | $ | 133 | ||||||
(1) | Adjusted for the change in inventory accounting method, as described in Note 2 to the financial statements. |
2009 | 2008(1) | 2007(1) | ||||||||||
U.S. statutory federal income tax rate | 35.0 | % | 35.0 | % | 35.0 | % | ||||||
Increase (decrease) in income tax rate | ||||||||||||
Foreign income taxed at various rates | (0.2 | ) | (0.5 | ) | 0.5 | |||||||
State and local taxes on income, net of federal income tax benefit | 2.3 | (0.3 | ) | 3.0 | ||||||||
Domestic production deduction | 0.0 | (0.1 | ) | (1.3 | ) | |||||||
Research and experimentation credit | (0.2 | ) | (0.1 | ) | (0.3 | ) | ||||||
Income tax reserve increase | 0.5 | 2.8 | 1.4 | |||||||||
Income tax reserve decrease | (0.9 | ) | (1.8 | ) | (2.2 | ) | ||||||
Other | (0.1 | ) | 0.1 | (0.8 | ) | |||||||
Effective income tax rate | 36.4 | % | 35.1 | % | 35.5 | % | ||||||
(1) | Adjusted for the change in inventory accounting method, as described in Note 2 to the financial statements. |
F-347
Table of Contents
December 31 | ||||||||
2009 | 2008(1) | |||||||
(In millions) | ||||||||
Deferred tax assets | ||||||||
Tax loss carryforwards | ||||||||
Federal | $ | 42 | $ | 15 | ||||
State and local | 3 | — | ||||||
Foreign | 12 | 18 | ||||||
Tax Credits | 15 | 5 | ||||||
Pensions(2) | 240 | 412 | ||||||
Postretirement benefits | 37 | 38 | ||||||
Benefits ofASC 740-10 | 11 | 11 | ||||||
Other items | 29 | 14 | ||||||
Valuation allowance(3) | (35 | ) | (33 | ) | ||||
Total deferred tax assets | $ | 354 | $ | 480 | ||||
Deferred tax liabilities | ||||||||
Property and equipment | 362 | 324 | ||||||
Total deferred tax liabilities | 362 | 324 | ||||||
Net deferred tax (assets) liabilities | $ | 8 | $ | (156 | ) | |||
(1) | Adjusted for the change in inventory accounting method, as described in Note 2 to the financial statements. | |
(2) | Decrease mainly due to realized tax benefits from pension contributions. | |
(3) | Related to federal and foreign tax loss and tax credit carryforwards. |
F-348
Table of Contents
2009 | 2008 | |||||||
(In millions) | ||||||||
Balance at January 31 | $ | 57 | $ | 53 | ||||
Increases related to prior year tax positions | 20 | 12 | ||||||
Decreases related to prior year tax positions | (4 | ) | (1 | ) | ||||
Increases pertaining to current year tax positions | 1 | 5 | ||||||
Settlements | (2 | ) | (11 | ) | ||||
Expiration of statute of limitations | (14 | ) | (1 | ) | ||||
Balance at December 31 | $ | 58 | $ | 57 | ||||
Note 11. | Common Stock |
(In thousands) | ||||||||
Thrift plans | 860 | |||||||
2002 incentive compensation plan | 15,151 | |||||||
Total | 16,011 | |||||||
F-349
Table of Contents
Performance | ||||
Shares | ||||
Outstanding, December 31, 2007 | 2,058,968 | |||
Granted | 655,850 | |||
Canceled | (128,089 | ) | ||
Paid | (867,663 | ) | ||
Outstanding, December 31, 2008 | 1,719,066 | |||
Granted | 606,325 | |||
Canceled | (152,692 | ) | ||
Paid | (604,410 | ) | ||
Outstanding, December 31, 2009 | 1,568,289 | |||
Weighted-Average | ||||||||||||||||
Grant Date | Pretax | |||||||||||||||
Fair Value | Compensation | Associated Tax | Impact on | |||||||||||||
per Share | Expense | Benefit | Net Income | |||||||||||||
(In millions, except per share data) | ||||||||||||||||
2009 | $ | 20.10 | $ | 16 | $ | 6 | $ | 10 | ||||||||
2008 | 28.31 | 16 | 6 | 10 | ||||||||||||
2007 | 32.64 | 13 | 5 | 8 |
F-350
Table of Contents
Shares Under | Weighted-Average | |||||||
Option | Exercise Price | |||||||
Outstanding, January 1, 2008 | 5,407,096 | $ | 22.69 | |||||
Exercised | (559,703 | ) | 14.52 | |||||
Canceled | (117,096 | ) | 32.81 | |||||
Outstanding, December 31,2008 | 4,730,297 | 23.41 | ||||||
Exercisable, December 31,2008 | 4,730,297 | 23.41 | ||||||
Outstanding, January 1, 2009 | 4,730,297 | 23.41 | ||||||
Exercised | (429,190 | ) | 13.87 | |||||
Canceled | (683,824 | ) | 37.88 | |||||
Outstanding, December 31,2009 | 3,617,283 | 21.80 | ||||||
Exercisable, December 31,2009 | 3,617,283 | 21.80 | ||||||
Outstanding Options | ||||||||||||
Weighted- | Weighted- | |||||||||||
Average | Average | |||||||||||
Remaining | Exercise | |||||||||||
Range of Exercise Price | Number | Contractual Life | Price | |||||||||
$7 to $12 | 153,691 | 0.8 | $ | 11.72 | ||||||||
$13 to $21 | 2,040,042 | 2.9 | 18.51 | |||||||||
$22 to $29 | 983,839 | 4.7 | 23.98 | |||||||||
$30 to $37 | 263,671 | 8.0 | 32.86 | |||||||||
$38 to $45 | 176,040 | 6.3 | 40.00 | |||||||||
3,617,283 | ||||||||||||
F-351
Table of Contents
2009 | 2008(1) | 2007(1) | ||||||||||
(In millions, except share and per share data) | ||||||||||||
Basic earnings per share | ||||||||||||
Income from continuing operations attributable to Pactiv | $ | 308 | $ | 220 | $ | 243 | ||||||
Weighted-average number of shares of common stock outstanding | 131,967,907 | 130,925,861 | 130,912,229 | |||||||||
Basic earnings from continuing operations per share attributable to Pactiv | $ | 2.33 | $ | 1.68 | $ | 1.85 | ||||||
Diluted earnings per share | ||||||||||||
Income from continuing operations attributable to Pactiv | $ | 308 | $ | 220 | $ | 243 | ||||||
Weighted-average number of shares of common stock outstanding | 131,967,907 | 130,925,861 | 130,912,229 | |||||||||
Effect of dilutive securities | ||||||||||||
Stock options | 328,072 | 648,682 | 1,149,964 | |||||||||
Performance shares | 1,175,068 | 897,216 | 805,085 | |||||||||
Restricted shares | — | 1,699 | 2,277 | |||||||||
Weighted-average number of shares of common stock outstanding, including dilutive securities | 133,471,047 | 132,473,458 | 132,869,555 | |||||||||
Diluted earnings from continuing operations per share attributable to Pactiv | $ | 2.31 | $ | 1.66 | $ | 1.83 | ||||||
(1) | Adjusted for the change in inventory accounting method, as described in Note 2 to the financial statements. |
Number of | Average Price | |||||||||||
Shares | Paid per Share | Total Outlay | ||||||||||
(In millions) | ||||||||||||
2009 | — | $ | — | $ | — | |||||||
2008 | 75,218 | $ | 26.38 | $ | 2 | |||||||
2007 | 3,374,821 | $ | 32.14 | $ | 108 |
Note 12. | Preferred Stock |
Note 13. | Pension Plans and Other Postretirement Benefits |
F-352
Table of Contents
F-353
Table of Contents
Pension Plans | Postretirement Plans | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
(In millions) | ||||||||||||||||
Changes in projected benefit obligations(1) | ||||||||||||||||
Benefit obligations at beginning of year | $ | 3,707 | $ | 3,907 | $ | 73 | $ | 85 | ||||||||
Currency rate conversion | 1 | (5 | ) | — | — | |||||||||||
Service cost of benefits earned | 15 | 20 | 1 | 1 | ||||||||||||
Interest cost of benefit obligations | 240 | 300 | 4 | 7 | ||||||||||||
Actuarial (gains) losses | 403 | (166 | ) | (5 | ) | (13 | ) | |||||||||
Benefits paid | (282 | ) | (350 | ) | (11 | ) | (15 | ) | ||||||||
Participant contributions | — | — | 5 | 7 | ||||||||||||
Plan amendments | — | 1 | — | — | ||||||||||||
Medicare Part D reimbursement | — | — | 1 | 1 | ||||||||||||
Projected benefit obligations at December 31 | $ | 4,084 | $ | 3,707 | $ | 68 | $ | 73 | ||||||||
Changes in fair value of plan assets(1) | ||||||||||||||||
Fair value at beginning of year | $ | 2,506 | $ | 3,920 | $ | — | $ | — | ||||||||
Currency rate conversion | 2 | (6 | ) | — | — | |||||||||||
Actual return on plan assets | 665 | (1,069 | ) | — | — | |||||||||||
Employer contributions | 556 | 11 | 6 | 8 | ||||||||||||
Participant contributions | — | — | 5 | 7 | ||||||||||||
Benefits paid | (282 | ) | (350 | ) | (11 | ) | (15 | ) | ||||||||
Fair value of plan assets at December 31 | $ | 3,447 | $ | 2,506 | $ | — | $ | — | ||||||||
Development of amounts recognized in the statement of financial position | ||||||||||||||||
Funded status at December 31 | $ | (637 | ) | $ | (1,201 | ) | $ | (68 | ) | $ | (73 | ) | ||||
Amounts recognized in the statement of financial position | ||||||||||||||||
Noncurrent assets | $ | 2 | $ | 5 | $ | — | $ | — | ||||||||
Current liabilities | (8 | ) | (8 | ) | (6 | ) | (7 | ) | ||||||||
Noncurrent liabilities | (631 | ) | (1,198 | ) | (62 | ) | (66 | ) | ||||||||
Net asset (liability) at December 31 | $ | (637 | ) | $ | (1,201 | ) | $ | (68 | ) | $ | (73 | ) | ||||
Pretax amounts recognized in accumulated other comprehensive income (loss) at December 31 | ||||||||||||||||
Net actuarial gains (losses) | $ | (2,751 | ) | $ | (2,722 | ) | $ | 2 | $ | (2 | ) | |||||
Prior service credit costs | 2 | 2 | (1 | ) | (1 | ) | ||||||||||
$ | (2,749 | ) | $ | (2,720 | ) | $ | 1 | $ | (3 | ) | ||||||
Other changes in plan assets and projected benefit obligations recognized in other comprehensive income (loss) during year | ||||||||||||||||
Net actuarial gains (losses) | $ | (79 | ) | $ | 5 | |||||||||||
Amortization of net actuarial gains | 51 | — | ||||||||||||||
Prior service costs | — | — | ||||||||||||||
Amortization of prior service costs | — | (1 | ) | |||||||||||||
Total other comprehensive income (loss) | $ | (28 | ) | $ | 4 | |||||||||||
F-354
Table of Contents
Pension | Postretirement | |||||||
Plans | Plans | |||||||
Effect of amortization of net actuarial losses and prior service credits on 2010 net periodic benefit income (expense) | ||||||||
Net actuarial gains (losses) | $ | 75 | $ | — | ||||
Prior service costs | — | — | ||||||
$ | 75 | $ | — | |||||
(1) | For 2008, the change in benefit obligation and plan assets are for the period beginning October 1, 2007 and ending December 31, 2008, including amounts recorded in the statement of income and in “other comprehensive income” in 2008. |
Postretirement | ||||||||
Plans, Net of | ||||||||
Expected | ||||||||
Pension Plans | Medicare Subsidy | |||||||
(In millions) | ||||||||
2010 | $ | 297 | $ | 5 | ||||
2011 | 296 | 5 | ||||||
2012 | 300 | 5 | ||||||
2013 | 304 | 4 | ||||||
2014 | 318 | 4 | ||||||
2015-2019 | 1,522 | 23 |
2009 | 2008 | 2007 | ||||||||||
(In millions) | ||||||||||||
Components of net periodic benefit income (expense) | ||||||||||||
Service cost of benefits earned | $ | (15 | ) | $ | (16 | ) | $ | (18 | ) | |||
Interest cost of benefit obligations | (240 | ) | (240 | ) | (228 | ) | ||||||
Expected return on plan assets | 342 | 349 | 344 | |||||||||
Amortization of: | ||||||||||||
Unrecognized net actuarial losses | (50 | ) | (44 | ) | (47 | ) | ||||||
Unrecognized prior service costs | — | — | — | |||||||||
Additional cost due toASC 715-20(1) | (1 | ) | — | (1 | ) | |||||||
Total net periodic benefit income (expense) | $ | 36 | $ | 49 | $ | 50 | ||||||
(1) | ASC715-20, “Compensation — Retirement Benefits, Defined Benefit Plans.” |
F-355
Table of Contents
December 31, | December 31, | September 30, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
Actuarial assumptions | ||||||||||||
Discount rate | 5.75 | % | 6.74 | % | 6.39 | % | ||||||
Compensation increases | 4.00 | 4.00 | 4.00 | |||||||||
Return on assets | 9.00 | 9.00 | 9.00 |
December 31, | December 31, | |||||||
2009 | 2008 | |||||||
(In millions) | ||||||||
Projected benefit obligations | $ | 4,067 | $ | 3,695 | ||||
Accumulated benefit obligations | 4,029 | 3,665 | ||||||
Fair value of plan assets | 3,428 | 2,490 |
F-356
Table of Contents
Fair Value Measurements at December 31, 2009 | ||||||||||||||||
Quoted Prices in | Significant | Significant | ||||||||||||||
Active Markets for | Observable | Unobservable | ||||||||||||||
Identical Assets | Inputs | Inputs | ||||||||||||||
Asset Category | Total | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
(In millions) | ||||||||||||||||
Cash and cash equivalents | $ | 92 | $ | — | $ | 92 | $ | — | ||||||||
Equity securities: | ||||||||||||||||
Common collective funds(a) | 664 | — | 664 | — | ||||||||||||
International companies | 31 | 31 | — | — | ||||||||||||
US large cap companies | 1,251 | 1,251 | — | — | ||||||||||||
US mid cap companies | 360 | 360 | — | — | ||||||||||||
US small cap companies | 122 | 122 | — | — | ||||||||||||
Fixed income securities: | ||||||||||||||||
Common collective funds | 4 | — | 4 | — | ||||||||||||
Corporate bonds | 61 | — | 61 | — | ||||||||||||
Corporate bonds (S&P rating of A or higher) | 325 | — | 325 | — | ||||||||||||
Corporate bonds (S&P rating of lower than A) | 328 | — | 328 | — | ||||||||||||
Government securities | 151 | — | 151 | — | ||||||||||||
Mortgage backed securities | 7 | — | 7 | — | ||||||||||||
Other fixed income(b) | 20 | — | 20 | — | ||||||||||||
Other investments | ||||||||||||||||
Common collective funds | 1 | — | 1 | — | ||||||||||||
Private equity funds(c) | 30 | — | — | 30 | ||||||||||||
Total | $ | 3,447 | $ | 1,764 | $ | 1,653 | $ | 30 | ||||||||
(a) | This asset category includes funds that invest in international companies including companies from countries classified as Emerging Markets by MSCI. | |
(b) | This asset category includes municipal bonds. | |
(c) | This asset category includes venture capital funds. |
F-357
Table of Contents
Fair Value | ||||||||
Measurements Using | ||||||||
Significant Unobservable | ||||||||
Inputs | ||||||||
Private Equity | ||||||||
Funds | Total | |||||||
(In millions) | ||||||||
Beginning balance at December 31, 2008 | $ | 36 | $ | 36 | ||||
Actual return on plan assets: | ||||||||
Relating to assets still held at the reporting date | (9 | ) | (9 | ) | ||||
Relating to assets sold during the period | (1 | ) | (1 | ) | ||||
Purchases, sales, and settlements | 4 | 4 | ||||||
Transfers in and/or out of Level 3 | — | — | ||||||
Ending balance at December 31, 2009 | $ | 30 | $ | 30 | ||||
2009 | 2008 | 2007 | ||||||||||
(In millions) | ||||||||||||
Service cost of benefits earned | $ | 1 | $ | 1 | $ | 1 | ||||||
Interest cost of benefit obligations | 4 | 5 | 5 | |||||||||
Prior service costs | (1 | ) | (1 | ) | (1 | ) | ||||||
Losses | — | 1 | 2 | |||||||||
Total postretirement benefit plan costs | $ | 4 | $ | 6 | $ | 7 | ||||||
F-358
Table of Contents
December 31, | December 31, | September 30, | ||||||||||
2009 | 2008 | 2007 | ||||||||||
Actuarial assumptions | ||||||||||||
Health care cost inflation(1) | ||||||||||||
Prior to age 65 | 8.5 | % | 8.5 | % | 8.6 | % | ||||||
After age 65 | 8.0 | 8.0 | 9.8 | |||||||||
Discount rate | 5.75 | 6.74 | 6.39 |
(1) | Assumed to decline to 5% in 2017. |
1% Increase | 1% Decrease | |||||||
(In millions) | ||||||||
Effect on total service and interest costs | $ | — | $ | — | ||||
Effect on postretirement benefit obligations | 2 | (2 | ) |
Note 14. | Segment and Geographic Area Information |
F-359
Table of Contents
Consumer | Foodservice/ | |||||||||||||||
Products | Food Packaging | Other | Total | |||||||||||||
(In millions) | ||||||||||||||||
For the year ended December 31, 2009 | ||||||||||||||||
Sales to external customers | $ | 1,285 | $ | 2,075 | $ | — | $ | 3,360 | ||||||||
Depreciation and amortization | 63 | 114 | 7 | 184 | ||||||||||||
Operating income (loss) | 297 | 300 | (18 | )(b) | 579 | |||||||||||
Total assets | 1,270 | 2,122 | 182 | 3,574 | ||||||||||||
Capital expenditures related to continuing operations | 13 | 92 | 6 | 111 | ||||||||||||
Noncash items other than depreciation and amortization | — | — | (20 | )(c) | (20 | ) | ||||||||||
For the year ended December 31, 2008 | ||||||||||||||||
Sales to external customers | $ | 1,342 | $ | 2,225 | $ | — | $ | 3,567 | ||||||||
Depreciation and amortization | 63 | 112 | 7 | 182 | ||||||||||||
Operating income (loss)(d) | 207 | 234 | 3 | (b) | 444 | (a) | ||||||||||
Total assets(d) | 1,326 | 2,102 | 333 | 3,761 | ||||||||||||
Capital expenditures related to continuing operations | 25 | 105 | 6 | 136 | ||||||||||||
Noncash items other than depreciation and amortization | — | — | (33 | )(c) | (33 | ) | ||||||||||
For the year ended December 31, 2007 | ||||||||||||||||
Sales to external customers | $ | 1,221 | $ | 2,032 | $ | — | $ | 3,253 | ||||||||
Depreciation and amortization | 62 | 97 | 7 | 166 | ||||||||||||
Operating income (loss)(d) | 226 | 245 | (2 | )(b) | 469 | |||||||||||
Total assets(d) | 1,365 | 2,159 | 274 | 3,798 | ||||||||||||
Capital expenditures related to continuing operations | 16 | 129 | 6 | 151 | ||||||||||||
Noncash items other than depreciation and amortization | — | — | (41 | )(c) | (41 | ) |
(a) | Included restructuring and other charges of $16 million in 2008 ($5 million for Consumer Products, $10 million for Foodservice/Food Packaging, and $1 million for Other). | |
(b) | Included pension plan income and unallocated corporate expense. | |
(c) | Included pension plan income and stock-based compensation expense. | |
(d) | Adjusted for the change in inventory accounting method, as described in Note 2 to the financial statements. |
F-360
Table of Contents
Geographic Area | ||||||||||||
United | ||||||||||||
States | Foreign(1) | Total | ||||||||||
(In millions) | ||||||||||||
At December 31, 2009, and for the year then ended | ||||||||||||
Sales to external customers(2) | $ | 3,054 | $ | 307 | $ | 3,360 | ||||||
Long-lived assets(3) | 1,131 | 103 | 1,234 | |||||||||
Total assets | 3,266 | 307 | 3,574 | |||||||||
At December 31, 2008, and for the year then ended | ||||||||||||
Sales to external customers(2) | $ | 3,240 | $ | 327 | $ | 3,567 | ||||||
Long-lived assets(3) | 1,172 | 107 | 1,279 | |||||||||
Total assets(4) | 3,470 | 292 | 3,761 | |||||||||
At December 31, 2007, and for the year then ended | ||||||||||||
Sales to external customers(2) | $ | 2,946 | $ | 307 | $ | 3,253 | ||||||
Long-lived assets(3) | 1,301 | 121 | 1,422 | |||||||||
Total assets(4) | 3,461 | 337 | 3,798 |
(1) | Sales to external customers and long-lived assets for individual countries (primarily Germany, Canada, and Mexico) were not material. | |
(2) | Geographic assignment is based on location of selling business. | |
(3) | Long-lived assets include all long-term assets other than net assets of discontinued operations, goodwill, intangibles, and deferred taxes. | |
(4) | Adjusted for the change in inventory accounting method, as described in Note 2 to the financial statements. |
Note 15. | Commitments and Contingencies |
F-361
Table of Contents
Note 16. | Quarterly Financial Data (Unaudited) |
Amounts Attributable to Pactiv | ||||||||||||||||||||||||
Income (Loss) | ||||||||||||||||||||||||
Income From | From | |||||||||||||||||||||||
Cost of | Restructuring | Continuing | Discontinued | |||||||||||||||||||||
Sales | Sales(1) | and Other | Operations(1) | Operations | Net Income(1) | |||||||||||||||||||
(In millions) | ||||||||||||||||||||||||
2009 | ||||||||||||||||||||||||
First quarter | $ | 766 | $ | 495 | $ | — | $ | 77 | $ | — | $ | 77 | ||||||||||||
Second quarter | 901 | 601 | — | 81 | (1 | ) | 80 | |||||||||||||||||
Third quarter | 839 | 562 | — | 79 | 15 | 94 | ||||||||||||||||||
Fourth quarter | 854 | 583 | — | 71 | 1 | 72 | ||||||||||||||||||
$ | 3,360 | $ | 2,241 | $ | — | $ | 308 | $ | 15 | $ | 323 | |||||||||||||
2008 | ||||||||||||||||||||||||
First quarter | $ | 808 | $ | 585 | $ | 14 | $ | 43 | $ | (1 | ) | $ | 42 | |||||||||||
Second quarter | 951 | 706 | 2 | 63 | (3 | ) | 60 | |||||||||||||||||
Third quarter | 925 | 700 | (2 | ) | 59 | — | 59 | |||||||||||||||||
Fourth quarter | 883 | 647 | 2 | 55 | — | 55 | ||||||||||||||||||
$ | 3,567 | $ | 2,638 | $ | 16 | $ | 220 | $ | (4 | ) | $ | 216 | ||||||||||||
(1) | First quarter 2009 through third quarter 2009 and all four quarters of 2008 have been adjusted for the change in inventory accounting method. |
F-362
Table of Contents
Attributable to Pactiv Common Shareholders(1) | ||||||||||||||||||||||||||||||||
Basic Earnings per Share of | Diluted Earnings per Share of | |||||||||||||||||||||||||||||||
Common Stock | Common Stock | |||||||||||||||||||||||||||||||
Continuing | Discontinued | Net | Continuing | Discontinued | Net | Stock Price/Share | ||||||||||||||||||||||||||
Operations | Operations | Income | Operations | Operations | Income | High | Low | |||||||||||||||||||||||||
2009 | ||||||||||||||||||||||||||||||||
First quarter | $ | 0.58 | $ | — | $ | 0.58 | $ | 0.58 | $ | — | $ | 0.58 | $ | 25.31 | $ | 10.62 | ||||||||||||||||
Second quarter | 0.61 | (0.01 | ) | 0.60 | 0.61 | (0.01 | ) | 0.60 | 23.52 | 14.01 | ||||||||||||||||||||||
Third quarter | 0.60 | 0.12 | 0.72 | 0.59 | 0.11 | 0.70 | 26.81 | 20.04 | ||||||||||||||||||||||||
Fourth quarter | 0.54 | 0.01 | 0.55 | 0.53 | 0.01 | 0.54 | 27.71 | 22.27 | ||||||||||||||||||||||||
Total year | 2.33 | 0.12 | 2.45 | 2.31 | 0.11 | 2.42 | 27.71 | 10.62 | ||||||||||||||||||||||||
2008 | ||||||||||||||||||||||||||||||||
First quarter | $ | 0.32 | $ | — | $ | 0.32 | $ | 0.32 | $ | — | $ | 0.32 | $ | 29.52 | $ | 23.00 | ||||||||||||||||
Second quarter | 0.49 | (0.03 | ) | 0.46 | 0.48 | (0.03 | ) | 0.45 | 27.34 | 20.82 | ||||||||||||||||||||||
Third quarter | 0.45 | — | 0.45 | 0.45 | — | 0.45 | 28.49 | 18.98 | ||||||||||||||||||||||||
Fourth quarter | 0.42 | — | 0.42 | 0.41 | — | 0.41 | 26.95 | 20.44 | ||||||||||||||||||||||||
Total year | 1.68 | (0.03 | ) | 1.65 | 1.66 | (0.03 | ) | 1.63 | 29.52 | 18.98 |
(1) | The sum of amounts shown for individual quarters may not equal the total for the year because of changes in the weighted-average number of shares outstanding throughout the year. First quarter 2009 through third quarter 2009 and the full year 2008 have been adjusted for the change in inventory accounting method. |
Three Months Ended | Three Months Ended | |||||||||||||||||||||||
September 30, 2009 | Three Months Ended June 30, 2009 | March 31, 2009 | ||||||||||||||||||||||
As Originally | As Originally | As Originally | ||||||||||||||||||||||
Reported | As Adjusted | Reported | As Adjusted | Reported | As Adjusted | |||||||||||||||||||
(In millions) | ||||||||||||||||||||||||
Cost of Sales, excluding depreciation and amortization | $ | 573 | $ | 562 | $ | 575 | $ | 601 | $ | 473 | $ | 495 | ||||||||||||
Operating income | 137 | 148 | 179 | 153 | 167 | 145 | ||||||||||||||||||
Income tax expense | 41 | 45 | 59 | 49 | 53 | 45 | ||||||||||||||||||
Income from continuing operations | 73 | 80 | 97 | 81 | 91 | 77 | ||||||||||||||||||
Net income attributable to Pactiv | 87 | 94 | 96 | 80 | 91 | 77 | ||||||||||||||||||
Earnings (loss) per share of common stock: | ||||||||||||||||||||||||
Basic | $ | 0.67 | $ | 0.72 | $ | 0.72 | $ | 0.60 | $ | 0.69 | $ | 0.58 | ||||||||||||
Diluted | $ | 0.65 | $ | 0.70 | $ | 0.72 | $ | 0.60 | $ | 0.69 | $ | 0.58 |
Nine Months Ended | Six Months Ended | Three Months Ended | ||||||||||||||||||||||
September 30, 2009 | June 30, 2009 | March 31, 2009 | ||||||||||||||||||||||
As Originally | As Originally | As Originally | ||||||||||||||||||||||
Reported | As Adjusted | Reported | As Adjusted | Reported | As Adjusted | |||||||||||||||||||
(In millions) | ||||||||||||||||||||||||
Net income | $ | 275 | $ | 252 | $ | 187 | $ | 157 | $ | 91 | $ | 77 | ||||||||||||
Deferred income taxes | 114 | 100 | 52 | 34 | 20 | 11 | ||||||||||||||||||
Net working capital(1) | 92 | 129 | 91 | 139 | 67 | 90 |
(1) | Impacts the (increase) decrease in inventories |
F-363
Table of Contents
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||
September 30, 2009 | June 30, 2009 | March 31, 2009 | ||||||||||||||||||||||
As Originally | As Originally | As Originally | ||||||||||||||||||||||
Reported | As Adjusted | Reported | As Adjusted | Reported | As Adjusted | |||||||||||||||||||
(In millions) | ||||||||||||||||||||||||
Operating income (loss) | ||||||||||||||||||||||||
Consumer Products | $ | 72 | $ | 80 | $ | 94 | $ | 80 | $ | 74 | $ | 63 | ||||||||||||
Foodservice/Food Packaging | 70 | 73 | 89 | 77 | 95 | 84 | ||||||||||||||||||
Other | (5 | ) | (5 | ) | (4 | ) | (4 | ) | (2 | ) | (2 | ) | ||||||||||||
Total operating income (loss) | $ | 137 | $ | 148 | $ | 179 | $ | 153 | $ | 167 | $ | 145 | ||||||||||||
Nine Months Ended | Six Months Ended | Three Months Ended | ||||||||||||||||||||||
September 30, 2009 | June 30, 2009 | March 31, 2009 | ||||||||||||||||||||||
As Originally | As Originally | As Originally | ||||||||||||||||||||||
Reported | As Adjusted | Reported | As Adjusted | Reported | As Adjusted | |||||||||||||||||||
(In millions) | ||||||||||||||||||||||||
Total assets | ||||||||||||||||||||||||
Consumer Products | $ | 1,248 | $ | 1,250 | $ | 1,280 | $ | 1,275 | $ | 1,240 | $ | 1,249 | ||||||||||||
Foodservice/Food Packaging | 2,099 | 2,111 | 2,122 | 2,130 | 2,115 | 2,135 | ||||||||||||||||||
Other | 216 | 211 | 397 | 396 | 365 | 354 | ||||||||||||||||||
Total assets | $ | 3,563 | $ | 3,572 | $ | 3,799 | $ | 3,801 | $ | 3,720 | $ | 3,738 | ||||||||||||
Note 17. | Noncontrolling Interests |
F-364
Table of Contents
Note 18. | Guarantor. |
F-365
Table of Contents
For the year ended December 31, 2009
Guarantor | Non-Guarantor | |||||||||||||||||||
Parent | Entities | Entities | Eliminations | Consolidated | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Sales | $ | — | $ | 3,306 | $ | 54 | $ | — | $ | 3,360 | ||||||||||
Cost of sales | — | (2,199 | ) | (42 | ) | — | (2,241 | ) | ||||||||||||
Selling, general, and administrative | (46 | ) | (298 | ) | (5 | ) | — | (349 | ) | |||||||||||
Depreciation and amortization | (7 | ) | (175 | ) | (2 | ) | — | (184 | ) | |||||||||||
Other | (2 | ) | (5 | ) | — | — | (7 | ) | ||||||||||||
Operating income (loss) | (55 | ) | 629 | 5 | — | 579 | ||||||||||||||
Interest (expense) income | (96 | ) | 3 | — | — | (93 | ) | |||||||||||||
Share of equity earnings of subsidiaries, net of tax | 404 | — | — | (404 | ) | — | ||||||||||||||
Income (loss) before income taxes | 253 | 632 | 5 | (404 | ) | 486 | ||||||||||||||
Income tax expense | 55 | (230 | ) | (2 | ) | — | (177 | ) | ||||||||||||
Income (loss) from continuing operations | 308 | 402 | 3 | (404 | ) | 309 | ||||||||||||||
Discontinued operations, net of tax | 15 | — | — | — | 15 | |||||||||||||||
Net income | 323 | 402 | 3 | (404 | ) | 324 | ||||||||||||||
Less : Net income attributable to the noncontrolling interest | — | — | (1 | ) | — | (1 | ) | |||||||||||||
Net income attributable to Pactiv | $ | 323 | $ | 402 | $ | 2 | $ | (404 | ) | $ | 323 | |||||||||
F-366
Table of Contents
December 31, 2009
Guarantor | Non-Guarantor | |||||||||||||||||||
Parent | Entities | Entities | Eliminations | Consolidated | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Cash and temporary cash investments | $ | 5 | $ | 26 | $ | 15 | $ | — | $ | 46 | ||||||||||
Accounts and notes receivable | 29 | 285 | 14 | — | 328 | |||||||||||||||
Inventories | — | 383 | 7 | — | 390 | |||||||||||||||
Intercompany accounts | 22 | 70 | 1 | (93 | ) | — | ||||||||||||||
Deferred income tax assets | 53 | — | — | — | 53 | |||||||||||||||
Other | 6 | 9 | — | — | 15 | |||||||||||||||
Total current | 115 | 773 | 37 | (93 | ) | 832 | ||||||||||||||
Property, plant, and equipment, net | 53 | 1,107 | 12 | — | 1,172 | |||||||||||||||
Goodwill | — | 1,135 | — | — | 1,135 | |||||||||||||||
Intangible assets, net | — | 371 | 1 | — | 372 | |||||||||||||||
Investments in affiliates & intercompany accounts | 2,272 | (1 | ) | 2 | (2,271 | ) | 2 | |||||||||||||
Other | 41 | 20 | — | — | 61 | |||||||||||||||
Total other assets | 2,313 | 1,525 | 3 | (2,271 | ) | 1,570 | ||||||||||||||
Total assets | $ | 2,481 | $ | 3,405 | $ | 52 | $ | (2,364 | ) | $ | 3,574 | |||||||||
Liabilities and Equity | ||||||||||||||||||||
Short-term debt, including current maturities of long-term debt | $ | — | $ | 5 | $ | — | $ | — | $ | 5 | ||||||||||
Accounts payable | 3 | 137 | 4 | — | 144 | |||||||||||||||
Short-term borrowings-affiliates | 11 | (9 | ) | 9 | (11 | ) | — | |||||||||||||
Intercompany accounts | — | 70 | 3 | (73 | ) | — | ||||||||||||||
Other liabilities | 87 | 180 | 1 | — | 268 | |||||||||||||||
Total current liabilities | 101 | 383 | 17 | (84 | ) | 417 | ||||||||||||||
Long-term debt | 1,270 | — | — | — | 1,270 | |||||||||||||||
Deferred income taxes | — | 62 | (1 | ) | — | 61 | ||||||||||||||
Intercompany accounts | — | 25 | — | (25 | ) | — | ||||||||||||||
Pension and postretirement benefits | — | 694 | — | — | 694 | |||||||||||||||
Other | 116 | 4 | — | — | 120 | |||||||||||||||
Noncurrent liabilities related to discontinued operations | 9 | — | 2 | — | 11 | |||||||||||||||
Total Pactiv shareholders’ equity | 985 | 2,237 | 18 | (2,255 | ) | 985 | ||||||||||||||
Noncontrolling interest | — | — | 16 | — | 16 | |||||||||||||||
Total equity | 985 | 2,237 | 34 | (2,255 | ) | 1,001 | ||||||||||||||
Total liabilities and equity | $ | 2,481 | $ | 3,405 | $ | 52 | $ | (2,364 | ) | $ | 3,574 | |||||||||
F-367
Table of Contents
For the year ended December 31, 2009
Guarantor | Non-Guarantor | |||||||||||||||||||
Parent | Entities | Entities | Eliminations | Consolidated | ||||||||||||||||
(In millions) | ||||||||||||||||||||
Cash provided (used) by operating activities | $ | — | $ | 176 | $ | (4 | ) | $ | (11 | ) | $ | 161 | ||||||||
Cash provided (used) by investing activities | (25 | ) | (91 | ) | — | (13 | ) | (129 | ) | |||||||||||
Included in investing activities: | ||||||||||||||||||||
Expenditures for property, plant, and equipment | (5 | ) | (106 | ) | — | — | (111 | ) | ||||||||||||
Acquisitions of business and assets | (20 | ) | — | — | — | (20 | ) | |||||||||||||
Other investing activities | — | 15 | — | (13 | ) | 2 | ||||||||||||||
Cash provided (used) by financing activities | 28 | (117 | ) | (1 | ) | 24 | (66 | ) | ||||||||||||
Included in financing activities: | ||||||||||||||||||||
Issuance of common stock | 6 | — | — | — | 6 | |||||||||||||||
Revolving credit facility payment | (70 | ) | — | — | — | (70 | ) | |||||||||||||
Intercompany borrowings/loans | 95 | (95 | ) | — | — | — | ||||||||||||||
Dividends paid to noncontrolling interest | (3 | ) | (22 | ) | — | 24 | (1 | ) | ||||||||||||
Other | — | — | (1 | ) | — | (1 | ) | |||||||||||||
Increase (decrease) in cash and temporary cash investments | 3 | (32 | ) | (5 | ) | — | (34 | ) | ||||||||||||
Cash and temporary cash investments, January 1, 2009 | 2 | 58 | 20 | — | 80 | |||||||||||||||
Cash and temporary investments, December 31, 2009 | $ | 5 | $ | 26 | $ | 15 | $ | — | $ | 46 | ||||||||||
F-368
Table of Contents
Note 19. | Reserve Roll Forward |
Column A | Column B | Column C | Column D | Column E | ||||||||||||||||
Additions | ||||||||||||||||||||
Charged to | Charged to | |||||||||||||||||||
Balance at | (reversed | (reversed | Balance | |||||||||||||||||
beginning | from) costs | from) other | at end of | |||||||||||||||||
Description | of year | and expenses | accounts | Deductions | Year | |||||||||||||||
Allowance for doubtful accounts | ||||||||||||||||||||
Year ended December 31, 2009 | $ | 7 | $ | 1 | $ | (2 | ) | $ | — | $ | 6 | |||||||||
Year ended December 31, 2008 | 6 | 6 | (5 | ) | — | 7 | ||||||||||||||
Year ended December 31, 2007 | 9 | (1 | ) | (2 | ) | — | 6 | |||||||||||||
Inventory valuation | ||||||||||||||||||||
Year ended December 31, 2009 | $ | 5 | $ | 3 | $ | — | $ | — | $ | 8 | ||||||||||
Year ended December 31, 2008(1) | 4 | 1 | — | — | 5 | |||||||||||||||
Year ended December 31, 2007(1) | 6 | (2 | ) | — | — | 4 | ||||||||||||||
Deferred tax asset valuation | ||||||||||||||||||||
Year ended December 31, 2009 | $ | 33 | $ | 2 | $ | — | $ | — | $ | 35 | ||||||||||
Year ended December 31, 2008 | 40 | (4 | ) | (3 | ) | — | 33 | |||||||||||||
Year ended December 31, 2007 | 42 | (5 | ) | 3 | — | 40 |
(1) | Adjusted for the change in inventory accounting method, as described in Note 2 to the financial statements. |
F-369
Table of Contents
F-370
Table of Contents
Reynolds Group Holdings Limited
July 8, 2011
F-371
Table of Contents
As of May 1, | As of December 26, | |||||||||||
2011 | 2010 | |||||||||||
Note | $ | $ | ||||||||||
(In thousands of US dollars) | ||||||||||||
Assets | ||||||||||||
Current assets | ||||||||||||
Cash | 29 | 28 | ||||||||||
Receivables | 4 | 33,022 | 33,919 | |||||||||
Inventories | 5 | 54,034 | 60,006 | |||||||||
Prepaid expenses | 2,876 | 2,399 | ||||||||||
Deferred income tax asset | 5,354 | 5,740 | ||||||||||
95,315 | 102,092 | |||||||||||
Investment in significantly influenced company | 17 | 2,177 | 2,215 | |||||||||
Property, plant and equipment | 6 | 152,177 | 157,627 | |||||||||
Customer relationships and client lists | 7 | 15,775 | 15,998 | |||||||||
Goodwill | 8 | 20,371 | 20,066 | |||||||||
Deferred income tax asset | 11 | 11,076 | 7,258 | |||||||||
Other long-term assets | 2,088 | 2,071 | ||||||||||
298,979 | 307,327 | |||||||||||
Liabilities and Invested Equity | ||||||||||||
Current liabilities | ||||||||||||
Accounts payable and accrued liabilities | ||||||||||||
— Third parties | 9 | 35,406 | 35,031 | |||||||||
— Related parties | 9,16 | 2,644 | 2,089 | |||||||||
Income taxes payable | 978 | 559 | ||||||||||
39,028 | 37,679 | |||||||||||
Other long-term liabilities | 10 | 15,373 | 13,506 | |||||||||
Deferred income tax liability | 11 | 43,550 | 46,535 | |||||||||
97,951 | 97,720 | |||||||||||
Commitments and contingencies | 13 | |||||||||||
Invested equity | ||||||||||||
Owner’s net investment | 187,956 | 204,139 | ||||||||||
Accumulated other comprehensive income | 15 | 13,072 | 5,468 | |||||||||
201,028 | 209,607 | |||||||||||
298,979 | 307,327 | |||||||||||
F-372
Table of Contents
For the | ||||||||||||||||
126-Day | For the | For the | ||||||||||||||
Period Ended | Year Ended | Year Ended | ||||||||||||||
May 1, | December 26, | December 27, | ||||||||||||||
2011 | 2010 | 2009 | ||||||||||||||
Note | $ | $ | $ | |||||||||||||
(In thousands of US dollars) | ||||||||||||||||
Sales | 152,510 | 456,211 | 449,351 | |||||||||||||
Cost of sales and expenses | ||||||||||||||||
Cost of sales | ||||||||||||||||
— Third parties | 118,589 | 349,439 | 344,215 | |||||||||||||
— Related parties | 16 | 14,153 | 41,225 | 44,740 | ||||||||||||
Selling and administrative expenses | ||||||||||||||||
— Third parties | 14,260 | 32,000 | 32,788 | |||||||||||||
— Related parties | 16 | 140 | 599 | 627 | ||||||||||||
Other operating expenses (net) | 13 | (b) | 50 | 7,183 | 759 | |||||||||||
147,192 | 430,446 | 423,129 | ||||||||||||||
Operating income | 5,318 | 25,765 | 26,222 | |||||||||||||
Interest income | 22 | 41 | 140 | |||||||||||||
Foreign exchange gain | 134 | 394 | 982 | |||||||||||||
156 | 435 | 1,122 | ||||||||||||||
Earnings before income taxes | 5,474 | 26,200 | 27,344 | |||||||||||||
Provision for income taxes | 11 | 516 | 659 | 3,658 | ||||||||||||
Share of results of significantly influenced company | 17 | 121 | 571 | 207 | ||||||||||||
Net earnings for the period | 5,079 | 26,112 | 23,893 | |||||||||||||
F-373
Table of Contents
For the | ||||||||||||||||
126-Day | For the | For the | ||||||||||||||
Period Ended | Year Ended | Year Ended | ||||||||||||||
May 1, | December 26, | December 27, | ||||||||||||||
2011 | 2010 | 2009 | ||||||||||||||
Note | $ | $ | $ | |||||||||||||
(In thousands of US dollars) | ||||||||||||||||
Net earnings for the period | 5,079 | 26,112 | 23,893 | |||||||||||||
Change in foreign currency translation adjustment of foreign operations | 6,556 | 3,091 | 9,943 | |||||||||||||
Actuarial gain on employee future benefits, net of taxes | 12 | (e) | 1,048 | 258 | 2,991 | |||||||||||
Other comprehensive income | 7,604 | 3,349 | 12,934 | |||||||||||||
Comprehensive income for the period | 12,683 | 29,461 | 36,827 | |||||||||||||
F-374
Table of Contents
Accumulated | ||||||||||||
other | Total | |||||||||||
Owner’s net | comprehensive | invested | ||||||||||
investment | income (loss) | equity | ||||||||||
$ | $ | $ | ||||||||||
(In thousands of US dollars) | ||||||||||||
Balance — December 28, 2008 | 220,681 | (10,815 | ) | 209,866 | ||||||||
Net earnings for the year | 23,893 | — | 23,893 | |||||||||
Net transfer to Owner | (33,337 | ) | — | (33,337 | ) | |||||||
Other comprehensive income | — | 12,934 | 12,934 | |||||||||
Balance — December 27, 2009 | 211,237 | 2,119 | 213,356 | |||||||||
Net earnings for the year | 26,112 | — | 26,112 | |||||||||
Net transfer to Owner | (33,210 | ) | — | (33,210 | ) | |||||||
Other comprehensive income | — | 3,349 | 3,349 | |||||||||
Balance — December 26, 2010 | 204,139 | 5,468 | 209,607 | |||||||||
Net earnings for the period | 5,079 | — | 5,079 | |||||||||
Net transfer to Owner | (21,262 | ) | — | (21,262 | ) | |||||||
Other comprehensive income | — | 7,604 | 7,604 | |||||||||
Balance — May 1, 2011 | 187,956 | 13,072 | 201,028 | |||||||||
F-375
Table of Contents
For the | ||||||||||||
126-Day | For the | For the | ||||||||||
Period Ended | Year Ended | Year Ended | ||||||||||
May 1, | December 26, | December 27, | ||||||||||
2011 | 2010 | 2009 | ||||||||||
$ | $ | $ | ||||||||||
(In thousands of US dollars) | ||||||||||||
Operating activities | ||||||||||||
Net earnings for the period | 5,079 | 26,112 | 23,893 | |||||||||
Adjustments to reconcile net earnings to cash flows from operations | ||||||||||||
Depreciation and amortization | 8,021 | 23,613 | 21,767 | |||||||||
Share of results of significantly influenced company | (121 | ) | (571 | ) | (207 | ) | ||||||
Deferred income taxes | (6,170 | ) | (6,043 | ) | 524 | |||||||
Other | 3,222 | 1,555 | (2,967 | ) | ||||||||
Changes in current assets and liabilities | ||||||||||||
Receivables | 1,349 | (3,264 | ) | 694 | ||||||||
Inventories | 6,499 | (1,121 | ) | 7,688 | ||||||||
Prepaid expenses | (467 | ) | (398 | ) | 1,655 | |||||||
Income taxes | 358 | 558 | 367 | |||||||||
Accounts payable and accrued liabilities | ||||||||||||
— Third parties | 65 | 2,624 | 2,066 | |||||||||
— Related parties | 555 | (208 | ) | (233 | ) | |||||||
Net cash provided by operations | 18,390 | 42,857 | 55,247 | |||||||||
Investing activities | ||||||||||||
Additions to property, plant and equipment | (1,532 | ) | (12,252 | ) | (27,556 | ) | ||||||
Other | 145 | 596 | 464 | |||||||||
Net cash used in investing activities | (1,387 | ) | (11,656 | ) | (27,092 | ) | ||||||
Financing activities | ||||||||||||
Net transfer to Owner | (17,002 | ) | (31,206 | ) | (28,069 | ) | ||||||
Net cash used in financing activities | (17,002 | ) | (31,206 | ) | (28,069 | ) | ||||||
Net change in cash | 1 | (5 | ) | 86 | ||||||||
Cash — Beginning of period | 28 | 33 | (53 | ) | ||||||||
Cash — End of period | 29 | 28 | 33 | |||||||||
Supplemental disclosure | ||||||||||||
Income taxes received | — | — | 388 |
F-376
Table of Contents
Notes to combined financial statements
May 1, 2011, December 26, 2010 and December 27, 2009
(In thousands of US dollars)
1 | Nature of activities |
F-377
Table of Contents
1 | Nature of activities (continued) |
2 | Significant accounting policies |
F-378
Table of Contents
2 | Significant accounting policies (continued) |
F-379
Table of Contents
2 | Significant accounting policies (continued) |
F-380
Table of Contents
2 | Significant accounting policies (continued) |
• | The cost of pension and post-retirement benefits provided in exchange for employees’ services rendered during the period; | |
• | The interest cost of pension and post-retirement obligations; | |
• | The expected long-term return on pension fund assets based on a market value of pension fund assets; | |
• | Gains or losses on settlements and curtailments; | |
• | The straight-line amortization of past service costs and plan amendments over the average remaining service period of approximately 12 years of the active employee group covered by the plans; and | |
• | The amortization of cumulative net actuarial gains and losses in excess of 10% of the greater of the accrued benefit obligation or market value of plan assets at the beginning of the year over the average remaining service period of approximately 12 years of the active employee group covered by the plans. |
F-381
Table of Contents
2 | Significant accounting policies (continued) |
3 | New accounting standards |
• | transfers in and out of Level 1 and 2 measurements and the reasons for the transfers; and | |
• | a gross presentation of activity within the Level 3 roll-forward. |
4 | Receivables |
2011 | 2010 | |||||||
$ | $ | |||||||
Trade receivables | 30,560 | 32,863 | ||||||
Other accounts receivable | 2,462 | 1,056 | ||||||
33,022 | 33,919 | |||||||
F-382
Table of Contents
5 | Inventories |
2011 | 2010 | |||||||
$ | $ | |||||||
Raw materials and supplies | 13,775 | 16,906 | ||||||
Work in process | 17,125 | 17,040 | ||||||
Finished goods | 23,134 | 26,060 | ||||||
54,034 | 60,006 | |||||||
6 | Property, plant and equipment |
2011 | ||||||||||||
Accumulated | ||||||||||||
Cost | depreciation | Net | ||||||||||
$ | $ | $ | ||||||||||
Buildings and leasehold improvements | 14,049 | 7,496 | 6,553 | |||||||||
Machinery and equipment | 369,875 | 228,840 | 141,035 | |||||||||
Computer equipment | 14,347 | 12,643 | 1,704 | |||||||||
Assets under construction | 2,885 | — | 2,885 | |||||||||
401,156 | 248,979 | 152,177 | ||||||||||
2010 | ||||||||||||
Accumulated | ||||||||||||
Cost | depreciation | Net | ||||||||||
$ | $ | $ | ||||||||||
Buildings and leasehold improvements | 13,465 | 7,046 | 6,419 | |||||||||
Machinery and equipment | 366,097 | 220,759 | 145,338 | |||||||||
Computer equipment | 14,081 | 12,387 | 1,694 | |||||||||
Assets under construction | 4,176 | — | 4,176 | |||||||||
397,819 | 240,192 | 157,627 | ||||||||||
7 | Customer relationships and client lists |
Accumulated | ||||||||||||
Cost | amortization | Net | ||||||||||
$ | $ | $ | ||||||||||
Balance — December 27, 2009 | 20,000 | 3,335 | 16,665 | |||||||||
Amortization | — | 667 | 667 | |||||||||
Balance — December 26, 2010 | 20,000 | 4,002 | 15,998 | |||||||||
Amortization | — | 223 | 223 | |||||||||
Balance — May 1, 2011 | 20,000 | 4,225 | 15,775 | |||||||||
F-383
Table of Contents
8 | Goodwill |
2011 | 2010 | |||||||
$ | $ | |||||||
Balance — Beginning of period | 20,066 | 19,921 | ||||||
Foreign currency translation | 305 | 145 | ||||||
Balance — End of period | 20,371 | 20,066 | ||||||
9 | Accounts payable and accrued liabilities |
2011 | 2010 | |||||||||||
Note | $ | $ | ||||||||||
Third parties | 13,896 | 11,622 | ||||||||||
Wages and withholdings | 1,395 | 1,042 | ||||||||||
Management bonus | 1,625 | 2,435 | ||||||||||
Profit sharing | 844 | 2,649 | ||||||||||
Worker’s compensation | 3,320 | 3,774 | ||||||||||
Vacation | 2,770 | 2,652 | ||||||||||
Legal claims | 13 | (b) | 7,240 | 7,240 | ||||||||
Other | 4,316 | 3,617 | ||||||||||
35,406 | 35,031 | |||||||||||
Related parties | 2,644 | 2,089 | ||||||||||
38,050 | 37,120 | |||||||||||
10 | Other long-term liabilities |
2011 | 2010 | |||||||||||
Note | $ | $ | ||||||||||
Employee future benefits | 12 | (b) | 15,317 | 13,466 | ||||||||
Other | 238 | 222 | ||||||||||
15,555 | 13,688 | |||||||||||
Less: Current portion, included in accounts payable and accrued liabilities | 182 | 182 | ||||||||||
15,373 | 13,506 | |||||||||||
11 | Income taxes |
2011 | 2010 | 2009 | ||||||||||
$ | $ | $ | ||||||||||
United States | 1,454 | 13,315 | 17,263 | |||||||||
Canada | 4,020 | 12,885 | 10,081 | |||||||||
5,474 | 26,200 | 27,344 | ||||||||||
F-384
Table of Contents
11 | Income taxes (continued) |
2011 | 2010 | 2009 | ||||||||||
$ | $ | $ | ||||||||||
Current | ||||||||||||
United States | 6,328 | 6,144 | �� | 3,134 | ||||||||
Canada | 358 | 558 | — | |||||||||
6,686 | 6,702 | 3,134 | ||||||||||
Deferred | ||||||||||||
United States | (6,701 | ) | (4,766 | ) | 2,753 | |||||||
Canada | 531 | (1,277 | ) | (2,229 | ) | |||||||
(6,170 | ) | (6,043 | ) | 524 | ||||||||
516 | 659 | 3,658 | ||||||||||
2011 | 2010 | 2009 | ||||||||||
$ | $ | $ | ||||||||||
Provision for income taxes based on statutory federal and state income tax rate in the United States | 2,015 | 9,618 | 10,038 | |||||||||
Reconciling items | ||||||||||||
Difference in statutory income tax rate of foreign operations | (407 | ) | (1,209 | ) | (1,017 | ) | ||||||
Non-taxable dividend from the Owner* | — | (4,166 | ) | (4,922 | ) | |||||||
Investment tax credit | (200 | ) | (2,727 | ) | — | |||||||
Other permanent differences | (511 | ) | (765 | ) | (114 | ) | ||||||
Change in valuation allowance | (179 | ) | — | — | ||||||||
Other | (202 | ) | (92 | ) | (327 | ) | ||||||
Provision for income taxes | 516 | 659 | 3,658 | |||||||||
* | Dopaco Canada Inc. entered into a tax structure with its Owner whereby Dopaco Canada Inc. incurred tax deductible interest expense on a note due from the Owner and received non-taxable dividends on preferred shares issued by the Owner. Both the note payable to the Owner and the investment in preferred shares are included in Owner’s net investment. Effective August 5, 2010, the tax structure was dismantled. |
F-385
Table of Contents
11 | Income taxes (continued) |
2011 | 2010 | |||||||
$ | $ | |||||||
Deferred income tax assets | ||||||||
Tax benefit arising from income tax losses | 4,426 | 5,231 | ||||||
Provision | 11,236 | 7,101 | ||||||
Other | 768 | 666 | ||||||
16,430 | 12,998 | |||||||
Deferred income tax liabilities | ||||||||
Property, plant and equipment | 36,861 | 39,624 | ||||||
Customer relationships and client lists | 6,578 | 6,635 | ||||||
Other | 111 | 276 | ||||||
43,550 | 46,535 | |||||||
Deferred income taxes | ||||||||
Deferred income tax asset — Short-term | 5,354 | 5,740 | ||||||
Deferred income tax asset — Long-term | 11,076 | 7,258 | ||||||
Deferred income tax liability — Long-term | 43,550 | 46,535 | ||||||
27,120 | 33,537 | |||||||
$ | ||||
Years ending December 2028 | 735 | |||
2029 | 2,551 | |||
2030 | 1,140 | |||
4,426 | ||||
F-386
Table of Contents
12 | Employee future benefits |
Pension | Other | |||||||||||
plan | benefits | Total | ||||||||||
$ | $ | $ | ||||||||||
126-day period ended May 1, 2011 | ||||||||||||
Current service cost | 526 | — | 526 | |||||||||
Interest cost | 438 | 9 | 447 | |||||||||
Expected return on plan assets | (369 | ) | — | (369 | ) | |||||||
Recognized prior service cost | 89 | — | 89 | |||||||||
Recognized actuarial loss | 78 | — | 78 | |||||||||
Recognized net transitional obligation | 2 | — | 2 | |||||||||
Curtailment* | 2,680 | — | 2,680 | |||||||||
Establishment of a post-retirement health benefits plan* | — | 663 | 663 | |||||||||
Net periodic benefit cost | 3,444 | 672 | 4,116 | |||||||||
Year ended December 26, 2010 | ||||||||||||
Current service cost | 2,116 | — | 2,116 | |||||||||
Interest cost | 1,359 | — | 1,359 | |||||||||
Expected return on plan assets | (909 | ) | — | (909 | ) | |||||||
Recognized prior service cost | 560 | — | 560 | |||||||||
Recognized actuarial loss | 88 | — | 88 | |||||||||
Recognized net transitional obligation | 5 | — | 5 | |||||||||
Net periodic benefit cost | 3,219 | — | 3,219 | |||||||||
Year ended December 27, 2009 | ||||||||||||
Current service cost | 2,964 | — | 2,964 | |||||||||
Interest cost | 1,251 | — | 1,251 | |||||||||
Expected return on plan assets | (713 | ) | — | (713 | ) | |||||||
Recognized prior service cost | 561 | — | 561 | |||||||||
Recognized actuarial loss | 483 | — | 483 | |||||||||
Recognized net transitional obligation | 5 | — | 5 | |||||||||
Settlement** | 721 | — | 721 | |||||||||
Net periodic benefit cost | 5,272 | — | 5,272 | |||||||||
* | On February 1, 2011, Dopaco amended the Supplemental Executive Retirement Plan (“SERP”) of one of its executives. The additional liability recognized at the date of the execution of the amendment was $2,384. The amendment fixes the benefit payable under the SERP to a lump sum of approximately $8,050 on the executive’s date of separation from service. This amount is part of the accrued benefit obligation presented in note 12 b). A curtailment charge of $2,680 was recognized following the amendment, from which an amount of $296 was reclassified from accumulated other comprehensive income. In addition to the amendment described above, on February 1, 2011, Dopaco entered into an agreement to provide a post-retirement health benefits plan to one of its executives. An expense of $663 was recognized at the inception of this plan. | |
** | In 2009, Dopaco paid an amount of $4,000 to one of its executives as a partial settlement of its unfunded defined benefit pension plan. A net loss of $721 was recognized following this payment. |
F-387
Table of Contents
12 | Employee future benefits (continued) |
Pension | Other | |||||||||||||||
plan | benefits | Total | ||||||||||||||
Note | $ | $ | $ | |||||||||||||
126-day period ended May 1, 2011 | ||||||||||||||||
Accrued benefit obligation | ||||||||||||||||
Beginning of period | 29,180 | — | 29,180 | |||||||||||||
Current service cost | 526 | — | 526 | |||||||||||||
Interest cost | 438 | 9 | 447 | |||||||||||||
Actuarial losses | (623 | ) | — | (623 | ) | |||||||||||
Benefits paid | (178 | ) | — | (178 | ) | |||||||||||
Establishment of a post-retirement health benefits plan | — | 663 | 663 | |||||||||||||
Settlement | 12 | (a) | 2,384 | — | 2,384 | |||||||||||
Other | 60 | — | 60 | |||||||||||||
End of period | 31,787 | 672 | 32,459 | |||||||||||||
Plan assets | ||||||||||||||||
Beginning of period | 15,714 | — | 15,714 | |||||||||||||
Actual return on plan assets | 977 | — | 977 | |||||||||||||
Employer’s contributions | 695 | — | 695 | |||||||||||||
Benefits paid | (179 | ) | — | (179 | ) | |||||||||||
Other | 66 | — | 66 | |||||||||||||
End of period | 17,273 | — | 17,273 | |||||||||||||
Year ended December 26, 2010 | ||||||||||||||||
Accrued benefit obligation | ||||||||||||||||
Beginning of year | 25,292 | — | 25,292 | |||||||||||||
Current service cost | 2,116 | — | 2,116 | |||||||||||||
Interest cost | 1,359 | — | 1,359 | |||||||||||||
Actuarial gains | 904 | — | 904 | |||||||||||||
Benefits paid | (608 | ) | — | (608 | ) | |||||||||||
Prior service cost | 80 | — | 80 | |||||||||||||
Other | 37 | — | 37 | |||||||||||||
End of year | 29,180 | — | 29,180 | |||||||||||||
Plan assets | ||||||||||||||||
Beginning of year | 13,051 | — | 13,051 | |||||||||||||
Actual return on plan assets | 1,732 | — | 1,732 | |||||||||||||
Employer’s contributions | 1,504 | — | 1,504 | |||||||||||||
Benefits paid | (608 | ) | — | (608 | ) | |||||||||||
Other | 35 | — | 35 | |||||||||||||
End of year | 15,714 | — | 15,714 | |||||||||||||
F-388
Table of Contents
12 | Employee future benefits (continued) |
2011 | 2010 | |||||||
$ | $ | |||||||
Reconciliation of amounts recognized in combined balance sheets | ||||||||
Fair value of plan assets | 17,273 | 15,714 | ||||||
Accrued benefit obligation | 32,459 | 29,180 | ||||||
Funded status of plan — Deficit | (15,186 | ) | (13,466 | ) | ||||
Pension plan asset | 131 | — | ||||||
Pension plan liability — Current | (182 | ) | (182 | ) | ||||
Pension plan liability — Long-term | (14,463 | ) | (13,284 | ) | ||||
Other benefits liability — Long-term | (672 | ) | — | |||||
(15,317 | ) | (13,466 | ) | |||||
Net amount recognized | (15,186 | ) | (13,466 | ) | ||||
Pension | Other | |||||||||||
plan | benefits | Total | ||||||||||
$ | $ | $ | ||||||||||
126-day period ended May 1, 2011 | ||||||||||||
Fair value of plan assets | 16,175 | — | 16,175 | |||||||||
Accrued benefit obligation | 30,820 | 672 | 31,492 | |||||||||
Funded deficit | (14,645 | ) | (672 | ) | (15,317 | ) | ||||||
Year ended December 26, 2010 | ||||||||||||
Fair value of plan assets | 15,714 | — | 15,714 | |||||||||
Accrued benefit obligation | 29,180 | — | 29,180 | |||||||||
Funded deficit | (13,466 | ) | — | (13,466 | ) | |||||||
F-389
Table of Contents
12 | Employee future benefits (continued) |
Pension | ||||
plan* | ||||
$ | ||||
126-day period ended May 1, 2011 | ||||
Transition obligation | (26 | ) | ||
Prior service cost | (1,536 | ) | ||
Accumulated loss | (4,151 | ) | ||
Income taxes | 2,159 | |||
Accumulated other comprehensive loss | (3,554 | ) | ||
Year ended December 26, 2010 | ||||
Transition obligation | (28 | ) | ||
Prior service cost | (2,731 | ) | ||
Accumulated loss | (4,678 | ) | ||
Income taxes | 2,835 | |||
Accumulated other comprehensive loss | (4,602 | ) | ||
* | Consists solely of amounts relating to the pension plan as no amounts are recognized in accumulated other comprehensive income for other benefits |
F-390
Table of Contents
12 | Employee future benefits (continued) |
Pension | ||||
plan* | ||||
$ | ||||
126-day period ended May 1, 2011 | ||||
Prior service cost | — | |||
Recognized prior service cost | 89 | |||
Net gain | 1,259 | |||
Recognized net actuarial loss | 78 | |||
Recognized net transition obligation | 2 | |||
Recognized prior service cost in curtailment charge | 1,106 | |||
Recognized net actuarial loss in curtailment charge | (810 | ) | ||
Income taxes | (676 | ) | ||
Net amount recognized in other comprehensive income | 1,048 | |||
Year ended December 26, 2010 | ||||
Prior service cost | (88 | ) | ||
Recognized prior service cost | 560 | |||
Net loss | (89 | ) | ||
Recognized net actuarial loss | 88 | |||
Recognized net transition obligation | 5 | |||
Income taxes | (218 | ) | ||
Net amount recognized in other comprehensive income | 258 | |||
Year ended December 27, 2009 | ||||
Prior service cost | (20 | ) | ||
Recognized prior service cost | 561 | |||
Net gain | 3,183 | |||
Recognized net actuarial loss | 1,204 | |||
Recognized net transition obligation | 5 | |||
Income taxes | (1,942 | ) | ||
Net amount recognized in other comprehensive income | 2,991 | |||
* | Consists solely of amounts relating to the pension plan as no amounts are recognized in accumulated other comprehensive income for other benefits |
$ | ||||
Transition obligation | 3 | |||
Prior service cost | (117 | ) | ||
Accumulated loss | (167 | ) | ||
(281 | ) | |||
F-391
Table of Contents
12 | Employee future benefits (continued) |
2011 | 2010 | 2009 | ||||||||||
% | % | % | ||||||||||
Accrued benefit obligation as of May 1, 2011, December 26, 2010 and December 27, 2009 | ||||||||||||
Pension plan discount rate | 5.59 | 5.00 | 5.50 | |||||||||
Other benefits discount rate | 5.50 | |||||||||||
Benefit costs for the periods | ||||||||||||
Pension expense discount rate | 5.90 | 4.67 | 4.51 | |||||||||
Other benefits expense discount rate | 5.50 | |||||||||||
Expected long-term return on assets | 7.00 | 7.00 | 7.00 | |||||||||
Rate increase in health care costs | 10.00 | n/a | n/a | |||||||||
Cost trend rates decline to | 5.50 | n/a | n/a | |||||||||
Year the rate should stabilize | 2016 | n/a | n/a |
Increase of | Decrease of | |||||||
1% | 1% | |||||||
Current service costs and interest cost | 2 | (2 | ) | |||||
Accrued benefit obligation — End of year | 149 | (122 | ) |
2011 | 2010 | |||||||
% | % | |||||||
Pension plan assets allocation | ||||||||
Debt securities | 40 | 37 | ||||||
Equity securities | 60 | 63 | ||||||
100 | 100 | |||||||
F-392
Table of Contents
12 | Employee future benefits (continued) |
2011 | 2010 | |||||||
% | % | |||||||
Investment target allocation | ||||||||
Debt securities | 35 | 35 | ||||||
Equity securities | 65 | 65 | ||||||
100 | 100 | |||||||
2011 | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
$ | $ | $ | $ | |||||||||||||
Assets | ||||||||||||||||
Short-term securities | 119 | — | — | 119 | ||||||||||||
Fixed income | 6,324 | — | — | 6,324 | ||||||||||||
Equities | 9,733 | 1,097 | — | 10,830 | ||||||||||||
16,176 | 1,097 | — | 17,273 | |||||||||||||
F-393
Table of Contents
12 | Employee future benefits (continued) |
2010 | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
$ | $ | $ | $ | |||||||||||||
Assets | ||||||||||||||||
Short-term securities | 60 | — | — | 60 | ||||||||||||
Fixed income | 5,392 | — | — | 5,392 | ||||||||||||
Equities | 9,314 | 948 | — | 10,262 | ||||||||||||
14,766 | 948 | — | 15,714 | |||||||||||||
Funded | Unfunded | Other | ||||||||||
pension | pension | benefit | ||||||||||
plans | plans | plan | ||||||||||
$ | $ | $ | ||||||||||
238-day period ending December 25, 2011 | 320 | 121 | — | |||||||||
Years ending December 2012 | 540 | 182 | 3 | |||||||||
2013 | 603 | 182 | 7 | |||||||||
2014 | 663 | 182 | 16 | |||||||||
2015 | 736 | 182 | 20 | |||||||||
2016 — 2020 | 4,767 | 908 | 220 |
13 | Commitments and contingencies |
Buildings | Equipment | |||||||||||
$ | $ | |||||||||||
238-day period ending December 25, 2011 | 4,219 | 766 | ||||||||||
Years ending December 2012 | 7,260 | 186 | ||||||||||
2013 | 5,848 | 118 | ||||||||||
2014 | 5,843 | 105 | ||||||||||
2015 | 5,344 | 24 | ||||||||||
2016 | 2,871 | 5 | ||||||||||
Thereafter | 6,006 | — |
F-394
Table of Contents
13 | Commitments and contingencies (continued) |
2011 | 2010 | 2009 | ||||||||||
$ | $ | $ | ||||||||||
Rental expense on operating leases, including rent of buildings | 2,744 | 8,526 | 8,410 | |||||||||
F-395
Table of Contents
2011 | 2010 | 2009 | ||||||||||
$ | $ | $ | ||||||||||
Customer A | 35,200 | 110,000 | 92,200 | |||||||||
Customer B | 24,400 | 72,000 | 77,000 | |||||||||
Customer C | 22,200 | 68,300 | 62,400 | |||||||||
81,800 | 250,300 | 231,600 | ||||||||||
F-396
Table of Contents
As of May 1, 2011 | ||||||||||||||||||||||||
Between | Between | More | ||||||||||||||||||||||
Carrying | Contractual | Less than | one and | two and | than five | |||||||||||||||||||
amount | cash flows | one year | two years | five years | years | |||||||||||||||||||
$ | $ | $ | $ | $ | $ | |||||||||||||||||||
Accounts payable and accrued liabilities | 38,050 | 38,050 | 38,050 | — | — | — | ||||||||||||||||||
Income taxes payable | 978 | 978 | 978 | — | — | — | ||||||||||||||||||
39,028 | 39,028 | 39,028 | — | — | — | |||||||||||||||||||
As of December 26, 2010 | ||||||||||||||||||||||||
Between | Between | More | ||||||||||||||||||||||
Carrying | Contractual | Less than | one and | two and | than five | |||||||||||||||||||
amount | cash flows | one year | two years | five years | years | |||||||||||||||||||
$ | $ | $ | $ | $ | $ | |||||||||||||||||||
Accounts payable and accrued liabilities | 37,120 | 37,120 | 37,120 | — | — | — | ||||||||||||||||||
Income taxes payable | 559 | 559 | 559 | — | — | — | ||||||||||||||||||
37,679 | 37,679 | 37,679 | — | — | — | |||||||||||||||||||
2011 | 2010 | |||||||||||
Note | $ | $ | ||||||||||
Foreign currency translation adjustment | 16,626 | 10,070 | ||||||||||
Actuarial losses on employee future benefits, net of taxes | 12 | (d) | (3,554 | ) | (4,602 | ) | ||||||
13,072 | 5,468 | |||||||||||
16 | Related party transactions |
2011 | 2010 | 2009 | ||||||||||
$ | $ | $ | ||||||||||
Transactions with the Owner | ||||||||||||
Purchases | 14,153 | 41,225 | 44,740 | |||||||||
Allocation of corporate expenses | 140 | 599 | 627 | |||||||||
Transactions with joint venture | ||||||||||||
Sales | 49 | 42 | 353 | |||||||||
Purchases | — | — | 429 | |||||||||
Balances with the Owner | ||||||||||||
Accounts payable and accrued liabilities | 2,644 | 2,089 | 2,297 |
F-397
Table of Contents
17 | Investment in significantly influenced company |
2011 | 2010 | 2009 | ||||||||||
$ | $ | $ | ||||||||||
Current assets | 1,413 | 1,341 | ||||||||||
Long-term assets | 1,399 | 1,496 | ||||||||||
Current liabilities | 455 | 360 | ||||||||||
Long-term liabilities | 180 | 262 | ||||||||||
Sales | 2,150 | 4,923 | 5,517 | |||||||||
Cost of sales | 1,508 | 3,159 | 3,910 | |||||||||
Net earnings | 121 | 571 | 207 |
18 | Information by operating segment |
2011 | 2010 | 2009 | ||||||||||
$ | $ | $ | ||||||||||
Sales | ||||||||||||
Canada | 34,014 | 102,642 | 103,292 | |||||||||
United States | 118,496 | 353,569 | 346,059 | |||||||||
152,510 | 456,211 | 449,351 | ||||||||||
Long-lived assets | ||||||||||||
Canada | 15,190 | 15,087 | ||||||||||
United States | 152,762 | 158,538 | ||||||||||
167,952 | 173,625 | |||||||||||
Goodwill | ||||||||||||
Canada | 4,540 | 4,235 | ||||||||||
United States | 15,831 | 15,831 | ||||||||||
20,371 | 20,066 | |||||||||||
19 | Subsequent event |
20 | Comparative figures |
F-398
Table of Contents
for the three and six month periods ended June 30, 2011 and June 30, 2010
F-399
Table of Contents
Condensed consolidated balance sheets
(Unaudited)
June 30, | December 31, | |||||||
2011 | 2010 | |||||||
(In thousands) | ||||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 162,059 | $ | 152,964 | ||||
Accounts receivable, net | 315,769 | 216,368 | ||||||
Inventories | 272,330 | 247,166 | ||||||
Deferred income taxes | 30,796 | 14,616 | ||||||
Prepaid expenses and other current assets | 40,545 | 42,363 | ||||||
Total current assets | 821,499 | 673,477 | ||||||
Property, plant and equipment, net | 1,207,593 | 1,203,142 | ||||||
Intangible assets, net | 186,639 | 195,780 | ||||||
Goodwill | 658,255 | 643,064 | ||||||
Other non-current assets | 73,549 | 91,364 | ||||||
Total assets | $ | 2,947,535 | $ | 2,806,827 | ||||
Liabilities and equity (deficit) | ||||||||
Current liabilities: | ||||||||
Current portion of long-term debt | $ | 31,599 | $ | 34,007 | ||||
Accounts payable | 245,257 | 142,585 | ||||||
Accrued expenses and other current liabilities | 205,897 | 196,432 | ||||||
Deferred revenue | 40,294 | 32,471 | ||||||
Total current liabilities | 523,047 | 405,495 | ||||||
Long-term debt | 2,790,984 | 2,798,824 | ||||||
Deferred income taxes | 41,214 | 32,428 | ||||||
Other non-current liabilities | 113,140 | 100,804 | ||||||
Commitments and contingent liabilities (see Notes 15 and 16) | ||||||||
Equity (deficit): | ||||||||
Graham Packaging Company Inc. stockholders’ equity (deficit): | ||||||||
Preferred stock, $0.01 par value, 100,000,000 shares authorized, 0 shares issued and outstanding | — | — | ||||||
Common stock, $0.01 par value, 500,000,000 shares authorized, shares issued and outstanding 67,754,824 and 63,311,512 | 678 | 633 | ||||||
Additional paid-in capital | 466,373 | 459,422 | ||||||
Retained earnings (deficit) | (992,662 | ) | (977,318 | ) | ||||
Notes and interest receivable for ownership interests | (5,037 | ) | (4,838 | ) | ||||
Accumulated other comprehensive income (loss) | 188 | (22,508 | ) | |||||
Graham Packaging Company Inc. stockholders’ equity (deficit) | (530,460 | ) | (544,609 | ) | ||||
Noncontrolling interests | 9,610 | 13,885 | ||||||
Equity (deficit) | (520,850 | ) | (530,724 | ) | ||||
Total liabilities and equity (deficit) | $ | 2,947,535 | $ | 2,806,827 | ||||
F-400
Table of Contents
Condensed consolidated statements of operations
(Unaudited)
Three months ended | Six months ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
(In thousands, except share and per share data) | ||||||||||||||||
Net sales | $ | 821,238 | $ | 652,832 | $ | 1,577,735 | $ | 1,238,408 | ||||||||
Cost of goods sold | 696,896 | 532,234 | 1,338,307 | 1,015,492 | ||||||||||||
Gross profit | 124,342 | 120,598 | 239,428 | 222,916 | ||||||||||||
Selling, general and administrative expenses | 74,738 | 28,414 | 114,238 | 95,941 | ||||||||||||
Asset impairment charges | 1,369 | 554 | 2,478 | 2,792 | ||||||||||||
Net (gain) loss on disposal of property, plant and equipment | (795 | ) | 826 | (95 | ) | 1,053 | ||||||||||
Operating income | 49,030 | 90,804 | 122,807 | 123,130 | ||||||||||||
Interest expense | 53,261 | 41,891 | 106,190 | 87,275 | ||||||||||||
Interest income | (471 | ) | (178 | ) | (664 | ) | (298 | ) | ||||||||
Net loss on debt extinguishment | — | — | — | 2,664 | ||||||||||||
Increase in income tax receivable obligations | 7,993 | 3,600 | 12,567 | 4,900 | ||||||||||||
Other expense (income), net | 211 | 349 | (424 | ) | 3,212 | |||||||||||
(Loss) income before income taxes | (11,964 | ) | 45,142 | 5,138 | 25,377 | |||||||||||
Income tax provision | 14,640 | 7,342 | 23,644 | 12,088 | ||||||||||||
Net (loss) income | (26,604 | ) | 37,800 | (18,506 | ) | 13,289 | ||||||||||
Net income attributable to noncontrolling interests | 1,835 | 4,264 | 2,849 | 1,974 | ||||||||||||
Net (loss) income attributable to Graham Packaging Company Inc. stockholders | $ | (28,439 | ) | $ | 33,536 | $ | (21,355 | ) | $ | 11,315 | ||||||
Earnings per share: | ||||||||||||||||
Net (loss) income attributable to Graham Packaging Company Inc. stockholders per share: | ||||||||||||||||
Basic | $ | (0.43 | ) | $ | 0.54 | $ | (0.32 | ) | $ | 0.20 | ||||||
Diluted | $ | (0.43 | ) | $ | 0.53 | $ | (0.32 | ) | $ | 0.19 | ||||||
Weighted average shares outstanding: | ||||||||||||||||
Basic | 66,457,589 | 62,555,962 | 65,873,577 | 57,780,042 | ||||||||||||
Diluted | 66,457,589 | 62,555,962 | 65,873,577 | 57,780,042 |
F-401
Table of Contents
Condensed consolidated statements of comprehensive income (loss)
(Unaudited)
Three months ended | Six months ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
(In thousands) | ||||||||||||||||
Net (loss) income | $ | (26,604 | ) | $ | 37,800 | $ | (18,506 | ) | $ | 13,289 | ||||||
Other comprehensive income (loss): | ||||||||||||||||
Changes in fair value of derivatives designated and accounted for as cash flow hedges (net of tax of $0 for all periods presented) | 252 | — | 386 | — | ||||||||||||
Amortization of amounts in accumulated other comprehensive income (loss) as of the date the Company discontinued hedge accounting for its interest rate collar and swap agreements (net of tax of $0 for all periods presented) | — | 2,018 | — | 4,107 | ||||||||||||
Amortization of prior service costs and unrealized actuarial losses included in net periodic benefit costs for pension and post-retirement plans (net of tax provisions of $65 and $130 for the three and six months ended June 30, 2011, respectively, and $9 and $19 for the three and six months ended June 30, 2010, respectively) | 396 | 516 | 726 | 859 | ||||||||||||
Foreign currency translation adjustments (net of tax provisions of $2,354 and $2,358 for the three and six months ended June 30, 2011, respectively, and $77 for each of the three and six months ended June 30, 2010) | 5,248 | (22,850 | ) | 20,548 | (24,537 | ) | ||||||||||
Total other comprehensive income (loss) | 5,896 | (20,316 | ) | 21,660 | (19,571 | ) | ||||||||||
Comprehensive (loss) income | (20,708 | ) | 17,484 | 3,154 | (6,282 | ) | ||||||||||
Comprehensive income attributable to noncontrolling interests | 2,156 | 2,406 | 4,243 | 206 | ||||||||||||
Comprehensive (loss) income attributable to Graham Packaging Company Inc. stockholders | $ | (22,864 | ) | $ | 15,078 | $ | (1,089 | ) | $ | (6,488 | ) | |||||
F-402
Table of Contents
Condensed consolidated statements of cash flows
(Unaudited)
Six months ended | ||||||||
June 30, | ||||||||
2011 | 2010 | |||||||
(In thousands) | ||||||||
Operating activities: | ||||||||
Net (loss) income | $ | (18,506 | ) | $ | 13,289 | |||
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 104,723 | 77,645 | ||||||
Amortization of debt issuance fees | 2,636 | 3,184 | ||||||
Accretion of senior unsecured notes | 236 | 238 | ||||||
Net loss on debt extinguishment | — | 2,664 | ||||||
Net (gain) loss on disposal of property, plant and equipment | (95 | ) | 1,053 | |||||
Pension expense | 1,500 | 1,577 | ||||||
Asset impairment charges | 2,478 | 2,792 | ||||||
Unrealized (gain) loss on termination of cash flow hedge accounting | (6,502 | ) | 359 | |||||
Stock compensation expense | 498 | 656 | ||||||
Equity income from unconsolidated subsidiaries | (34 | ) | (40 | ) | ||||
Deferred tax provision | 14,231 | 7,263 | ||||||
Increase in income tax receivable obligations | 12,567 | 4,900 | ||||||
Foreign currency transaction (gain) loss | (300 | ) | 507 | |||||
Interest receivable on loans to owners | (199 | ) | (151 | ) | ||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (95,345 | ) | (47,419 | ) | ||||
Inventories | (22,212 | ) | 2,397 | |||||
Prepaid expenses and other current assets | 2,998 | 20,490 | ||||||
Other non-current assets | (12,434 | ) | (4,769 | ) | ||||
Accounts payable and accrued expenses | 108,536 | 15,015 | ||||||
Pension contributions | (2,468 | ) | (2,916 | ) | ||||
Other non-current liabilities | (270 | ) | 468 | |||||
Net cash provided by operating activities | 92,038 | 99,202 | ||||||
Investing activities: | ||||||||
Cash paid for property, plant and equipment | (80,580 | ) | (75,937 | ) | ||||
Proceeds from sale of property, plant and equipment | 2,004 | 255 | ||||||
Cash paid for sale of business | (61 | ) | — | |||||
Net cash used in investing activities | (78,637 | ) | (75,682 | ) | ||||
Financing activities: | ||||||||
Proceeds from issuance of long-term debt | 27,072 | 42,518 | ||||||
Payment of long-term debt | (38,899 | ) | (240,478 | ) | ||||
Debt issuance fees | (462 | ) | (648 | ) | ||||
Proceeds from the issuance of common stock, net of underwriting discount of $11.3 million | — | 171,055 | ||||||
Payment of other expenses for the issuance of common stock | — | (5,419 | ) | |||||
Proceeds from issuance of ownership interests | 6,421 | — | ||||||
Net cash used in financing activities | (5,868 | ) | (32,972 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 1,562 | (2,244 | ) | |||||
Increase (decrease) in cash and cash equivalents | 9,095 | (11,696 | ) | |||||
Cash and cash equivalents at beginning of period | 152,964 | 147,808 | ||||||
Cash and cash equivalents at end of period | $ | 162,059 | $ | 136,112 | ||||
Supplemental disclosures: | ||||||||
Cash paid for interest, net of amounts capitalized | $ | 99,953 | $ | 74,401 | ||||
Cash paid for income taxes (net of refunds) | 8,349 | 9,686 | ||||||
Non-cash investing and financing activities: | ||||||||
Accruals for purchases of property, plant and equipment | 18,621 | 6,051 | ||||||
Accruals for debt issuance fees | 1 | 136 | ||||||
Accruals related to acquisitions | 676 | — | ||||||
Accruals for fees related to the initial public offering | — | 250 |
F-403
Table of Contents
1. | Basis of presentation |
F-404
Table of Contents
1. | Basis of presentation (continued) |
2. | Acquisition |
F-405
Table of Contents
2. | Acquisition (continued) |
As | ||||||||||||
originally | Cumulative | Adjusted | ||||||||||
presented | adjustments | balance | ||||||||||
Cash | $ | 1,184 | $ | — | $ | 1,184 | ||||||
Accounts receivable | 36,858 | (144 | ) | 36,714 | ||||||||
Inventories | 35,029 | 136 | 35,165 | |||||||||
Prepaid expenses and other current assets | 1,247 | 40 | 1,287 | |||||||||
Total current assets | 74,318 | 32 | 74,350 | |||||||||
Property, plant and equipment | 193,186 | (11,303 | ) | 181,883 | ||||||||
Intangible assets | 156,500 | (600 | ) | 155,900 | ||||||||
Goodwill | 201,437 | 14,140 | 215,577 | |||||||||
Total assets acquired | 625,441 | 2,269 | 627,710 | |||||||||
Less liabilities assumed | 61,140 | 2,269 | 63,409 | |||||||||
Net cost of acquisition | $ | 564,301 | $ | — | $ | 564,301 | ||||||
F-406
Table of Contents
2. | Acquisition (continued) |
Three months ended | Six months ended | |||||||
June 30, 2010 | June 30, 2010 | |||||||
(In millions, except per share data) | ||||||||
Net sales | $ | 752 | $ | 1,429 | ||||
Net income attributable to Graham Packaging Company Inc. stockholders | $ | 26 | $ | 14 | ||||
Basic net income attributable to Graham Packaging Company Inc. stockholders per share | $ | 0.42 | $ | 0.23 |
3. | Accounts receivable, net |
4. | Concentration of credit risk |
F-407
Table of Contents
5. | Inventories |
June 30, | December 31, | |||||||
2011 | 2010 | |||||||
(In thousands) | ||||||||
Finished goods | $ | 182,226 | $ | 162,136 | ||||
Raw materials | 90,104 | 85,030 | ||||||
Total | $ | 272,330 | $ | 247,166 | ||||
6. | Property, plant and equipment, net |
Expected | ||||||||||||
useful | June 30, | December 31, | ||||||||||
lives | 2011 | 2010 | ||||||||||
(In years) | (In thousands) | |||||||||||
Land | $ | 53,246 | $ | 52,651 | ||||||||
Buildings and improvements | 7-31.5 | 285,035 | 280,222 | |||||||||
Machinery and equipment(1) | 2-15 | 1,514,896 | 1,463,614 | |||||||||
Molds and tooling | 3-5 | 346,630 | 321,254 | |||||||||
Furniture and fixtures | 7 | 6,668 | 6,574 | |||||||||
Computer hardware and software | 3-7 | 42,567 | 41,843 | |||||||||
Construction in progress | 94,005 | 82,439 | ||||||||||
Property, plant and equipment | 2,343,047 | 2,248,597 | ||||||||||
Less: accumulated depreciation and amortization | 1,135,454 | 1,045,455 | ||||||||||
Property, plant and equipment, net | $ | 1,207,593 | $ | 1,203,142 | ||||||||
(1) | Includes longer-lived machinery and equipment of approximately $1,456.5 million and $1,407.0 million as of June 30, 2011, and December 31, 2010, respectively, having estimated useful lives, when purchased new, ranging from 8 to 15 years; and shorter-lived machinery and equipment of approximately $58.4 million and $56.6 million as of June 30, 2011, and December 31, 2010, respectively, having estimated useful lives, when purchased new, ranging from 2 to 8 years. |
F-408
Table of Contents
7. | Intangible assets, net |
Weighted | ||||||||||||||||
Gross | average | |||||||||||||||
carrying | Accumulated | amortization | ||||||||||||||
amount | amortization | Net | period | |||||||||||||
(In thousands) | ||||||||||||||||
Patented technology | $ | 87,765 | $ | (16,915 | ) | $ | 70,850 | 10 years | ||||||||
Customer relationships | 125,374 | (15,627 | ) | 109,747 | 14 years | |||||||||||
Trade names | 5,000 | (1,250 | ) | 3,750 | 3 years | |||||||||||
Non-compete agreements | 3,511 | (1,219 | ) | 2,292 | 2 years | |||||||||||
Total | $ | 221,650 | $ | (35,011 | ) | $ | 186,639 | |||||||||
Weighted | ||||||||||||||||
Gross | average | |||||||||||||||
carrying | Accumulated | amortization | ||||||||||||||
amount | amortization | Net | period | |||||||||||||
(In thousands) | ||||||||||||||||
Patented technology | $ | 86,783 | $ | (12,611 | ) | $ | 74,172 | 10 years | ||||||||
Customer relationships | 124,864 | (10,932 | ) | 113,932 | 14 years | |||||||||||
Trade names | 5,000 | (417 | ) | 4,583 | 3 years | |||||||||||
Non-compete agreements | 3,511 | (418 | ) | 3,093 | 2 years | |||||||||||
Total | $ | 220,158 | $ | (24,378 | ) | $ | 195,780 | |||||||||
2012 | $ | 20,100 | ||
2013 | 18,400 | |||
2014 | 16,800 | |||
2015 | 16,400 | |||
2016 | 15,300 |
F-409
Table of Contents
8. | Goodwill |
North | South | |||||||||||||||||||
America | Europe | America | Asia | |||||||||||||||||
segment | segment | segment | segment | Total | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Balance at January 1, 2011 | $ | 626,156 | $ | 15,449 | $ | 7 | $ | 1,452 | $ | 643,064 | ||||||||||
Adjustments to Liquid Entities purchase price allocation (see Note 2) | 12,115 | — | — | — | 12,115 | |||||||||||||||
Foreign currency translation adjustments | 1,718 | 1,320 | — | 38 | 3,076 | |||||||||||||||
Balance at June 30, 2011 | $ | 639,989 | $ | 16,769 | $ | 7 | $ | 1,490 | $ | 658,255 | ||||||||||
9. | Asset impairment charges |
10. | Accrued expenses and other current liabilities |
June 30, | December 31, | |||||||
2011 | 2010 | |||||||
(In thousands) | ||||||||
Accrued employee compensation and benefits | $ | 63,830 | $ | 72,508 | ||||
Accrued interest | 51,109 | 41,241 | ||||||
Accrued sales allowance | 21,188 | 24,294 | ||||||
Other | 69,770 | 58,389 | ||||||
$ | 205,897 | $ | 196,432 | |||||
F-410
Table of Contents
11. | Debt arrangements |
June 30, | December 31, | |||||||
2011 | 2010 | |||||||
(In thousands) | ||||||||
Term loans (net of $7.3 million and $8.9 million unamortized net discount as of June 30, 2011, and December 31, 2010, respectively) | $ | 1,926,544 | $ | 1,934,707 | ||||
Revolver | — | — | ||||||
Foreign and other revolving credit facilities | 7,066 | 6,126 | ||||||
Senior notes due 2017 (net of $2.6 million and $2.9 million unamortized discount as of June 30, 2011, and December 31, 2010, respectively) | 250,759 | 250,523 | ||||||
Senior notes due 2018 | 250,000 | 250,000 | ||||||
Senior subordinated notes | 375,000 | 375,000 | ||||||
Capital leases | 962 | 1,514 | ||||||
Other | 12,252 | 14,961 | ||||||
2,822,583 | 2,832,831 | |||||||
Less amounts classified as current (net of $3.8 million unamortized net discount as of each of June 30, 2011, and December 31, 2010) | 31,599 | 34,007 | ||||||
Total | $ | 2,790,984 | $ | 2,798,824 | ||||
F-411
Table of Contents
11. | Debt arrangements (continued) |
F-412
Table of Contents
11. | Debt arrangements (continued) |
12. | Fair value measurement |
F-413
Table of Contents
12. | Fair value measurement (continued) |
Fair value measurements using | ||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||
(In thousands) | ||||||||||||
Assets: | ||||||||||||
Foreign currency exchange contracts | $ | — | $ | 87 | $ | — | ||||||
Liabilities: | ||||||||||||
Interest rate swap agreements | $ | — | $ | 1,310 | $ | — | ||||||
Foreign currency exchange contract | — | 30 | — |
Fair value measurements using | ||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||
(In thousands) | ||||||||||||
Liabilities: | ||||||||||||
Interest rate swap agreements | $ | — | $ | 7,813 | $ | — | ||||||
Foreign currency exchange contracts | — | 9 | — |
13. | Derivative financial instruments |
F-414
Table of Contents
13. | Derivative financial instruments (continued) |
June 30, | December 31, | |||||||
2011 | 2010 | |||||||
(In thousands) | ||||||||
Derivatives designated as hedges: | ||||||||
Foreign currency exchange contracts | $ | 3,825 | $ | 2,222 | ||||
Total derivatives designated as hedges | $ | 3,825 | $ | 2,222 | ||||
Derivatives not designated as hedges: | ||||||||
Interest rate swap agreements | $ | 350,000 | $ | 350,000 | ||||
Total derivatives not designated as hedges | $ | 350,000 | $ | 350,000 | ||||
F-415
Table of Contents
13. | Derivative financial instruments (continued) |
June 30, | December 31, | |||||||||
Balance sheet location | 2011 | 2010 | ||||||||
(In thousands) | ||||||||||
Asset derivatives: | ||||||||||
Derivatives designated as hedges: | ||||||||||
Foreign currency exchange contracts | Prepaid expenses and other current assets | $ | 87 | $ | — | |||||
Total derivatives designated as hedges | 87 | — | ||||||||
Total asset derivatives | $ | 87 | $ | — | ||||||
Liability derivatives: | ||||||||||
Derivatives designated as hedges: | ||||||||||
Foreign currency exchange contracts | Accrued expenses and other current liabilities | $ | 30 | $ | 9 | |||||
Total derivatives designated as hedges | 30 | 9 | ||||||||
Derivatives not designated as hedges: | ||||||||||
Interest rate swap agreements | Accrued expenses and other current liabilities | 1,310 | 7,813 | |||||||
Total derivatives not designated as hedges | 1,310 | 7,813 | ||||||||
Total liability derivatives | $ | 1,340 | $ | 7,822 | ||||||
F-416
Table of Contents
13. | Derivative financial instruments (continued) |
Amount of gain or | Amount of gain or | |||||||||||||||||
(loss) recognized | (loss) reclassified from | |||||||||||||||||
in AOCI (a) | AOCI into income | |||||||||||||||||
(effective portion) | (effective portion) | |||||||||||||||||
for the | for the | |||||||||||||||||
period ended | period ended | |||||||||||||||||
June 30, | Income statement | June 30, | ||||||||||||||||
2011 | classification | 2011 | ||||||||||||||||
Three | Six | Three | Six | |||||||||||||||
months | months | months | months | |||||||||||||||
(In thousands) | (In thousands) | |||||||||||||||||
Derivatives designated as hedges: | ||||||||||||||||||
Cash flow hedges: | ||||||||||||||||||
Foreign currency exchange contracts | $ | 258 | $ | 429 | Other expense (income), net | $ | 6 | $ | 43 | |||||||||
Total derivatives designated as hedges | $ | 258 | $ | 429 | $ | 6 | $ | 43 | ||||||||||
Amount of gain or | ||||||||||
(loss) recognized in | ||||||||||
income for the | ||||||||||
period ended | ||||||||||
June 30, | ||||||||||
2011 | ||||||||||
Three | Six | |||||||||
months | months | |||||||||
(In thousands) | ||||||||||
Derivatives not designated as hedges: | ||||||||||
Interest rate swap agreements | Interest expense | $ | (52 | ) | $ | (155 | ) | |||
Total derivatives not designated as hedges | $ | (52 | ) | $ | (155 | ) | ||||
(a) | Accumulated other comprehensive income (loss) (“AOCI”). |
F-417
Table of Contents
13. | Derivative financial instruments (continued) |
Amount of Gain or | Amount of Gain or | |||||||||||||||||
(Loss) Recognized | (Loss) Reclassified from | |||||||||||||||||
in AOCI (a) | AOCI into Income | |||||||||||||||||
(Effective Portion) | (effective portion) | |||||||||||||||||
for the | for the | |||||||||||||||||
period ended | period ended | |||||||||||||||||
June 30, | Income statement | June 30, | ||||||||||||||||
2010 | classification | 2010 | ||||||||||||||||
Three | Six | Three | Six | |||||||||||||||
Months | Months | Months | Months | |||||||||||||||
(In thousands) | (In thousands) | |||||||||||||||||
Derivatives designated as hedges: | ||||||||||||||||||
Cash flow hedges: | ||||||||||||||||||
Foreign currency exchange contract | $ | (21 | ) | $ | (110 | ) | Other expense (income), net | $ | (21 | ) | $ | (110 | ) | |||||
Total derivatives designated as hedges | $ | (21 | ) | $ | (110 | ) | $ | (21 | ) | $ | (110 | ) | ||||||
Amount of Gain or | ||||||||||
(Loss) Recognized in | ||||||||||
Income for the | ||||||||||
period ended | ||||||||||
June 30, | ||||||||||
2010 | ||||||||||
Three | Six | |||||||||
months | months | |||||||||
(In thousands) | ||||||||||
Derivatives not designated as hedges: | ||||||||||
Interest rate collar agreements | Interest expense | $ | — | $ | (86 | ) | ||||
Interest rate swap agreements | Interest expense | (2,499 | ) | (7,027 | ) | |||||
Total derivatives not designated as hedges | $ | (2,499 | ) | $ | (7,113 | ) | ||||
14. | Income taxes |
F-418
Table of Contents
14. | Income taxes (continued) |
15. | Commitments |
F-419
Table of Contents
15. | Commitments (continued) |
16. | Contingencies and legal proceedings |
F-420
Table of Contents
16. | Contingencies and legal proceedings (continued) |
F-421
Table of Contents
17. | Segment information |
North | South | |||||||||||||||||||||||||
America | Europe | America | Asia | Eliminations(a) | Total | |||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||
Net sales(b)(c) | Three months ended June 30, 2011 | $ | 721,145 | $ | 64,648 | $ | 29,285 | $ | 7,471 | $ | (1,311 | ) | $ | 821,238 | ||||||||||||
Three months ended June 30, 2010 | 574,136 | 54,527 | 24,413 | — | (244 | ) | 652,832 | |||||||||||||||||||
Six months ended June 30, 2011 | 1,385,121 | 123,626 | 57,890 | 12,956 | (1,858 | ) | 1,577,735 | |||||||||||||||||||
Six months ended June 30, 2010 | 1,079,290 | 112,791 | 46,861 | — | (534 | ) | 1,238,408 | |||||||||||||||||||
Operating income (loss) | Three months ended June 30, 2011 | $ | 44,619 | $ | 4,930 | $ | (340 | ) | $ | (179 | ) | $ | — | $ | 49,030 | |||||||||||
Three months ended June 30, 2010 | 83,844 | 5,693 | 1,267 | — | — | 90,804 | ||||||||||||||||||||
Six months ended June 30, 2011 | 113,769 | 11,866 | (2,364 | ) | (464 | ) | — | 122,807 | ||||||||||||||||||
Six months ended June 30, 2010 | 106,507 | 13,043 | 3,580 | — | — | 123,130 | ||||||||||||||||||||
Depreciation and | Three months ended June 30, 2011 | $ | 45,006 | $ | 4,101 | $ | 2,069 | $ | 516 | $ | — | $ | 51,692 | |||||||||||||
amortization | Three months ended June 30, 2010 | 33,555 | 4,109 | 1,408 | — | — | 39,072 | |||||||||||||||||||
Six months ended June 30, 2011 | 89,927 | 8,024 | 5,802 | 970 | — | 104,723 | ||||||||||||||||||||
Six months ended June 30, 2010 | 66,669 | 8,440 | 2,536 | — | — | 77,645 | ||||||||||||||||||||
Asset impairment charges | Three months ended June 30, 2011 | $ | 229 | $ | 152 | $ | 988 | $ | — | $ | — | $ | 1,369 | |||||||||||||
Three months ended June 30, 2010 | 515 | — | 39 | — | — | 554 | ||||||||||||||||||||
Six months ended June 30, 2011 | 961 | 529 | 988 | — | — | 2,478 | ||||||||||||||||||||
Six months ended June 30, 2010 | 2,414 | 322 | 56 | — | — | 2,792 | ||||||||||||||||||||
Interest expense, net | Three months ended June 30, 2011 | $ | 51,680 | $ | 331 | $ | 637 | $ | 142 | $ | — | $ | 52,790 | |||||||||||||
Three months ended June 30, 2010 | 40,654 | 307 | 752 | — | — | 41,713 | ||||||||||||||||||||
Six months ended June 30, 2011 | 103,118 | 587 | 1,542 | 279 | — | 105,526 | ||||||||||||||||||||
Six months ended June 30, 2010 | 85,123 | 638 | 1,216 | — | — | 86,977 | ||||||||||||||||||||
Other (income) expense, net | Three months ended June 30, 2011 | $ | (1,033 | ) | $ | 1,737 | $ | (142 | ) | $ | (351 | ) | $ | — | $ | 211 | ||||||||||
Three months ended June 30, 2010 | (1,309 | ) | 1,829 | (171 | ) | — | — | 349 | ||||||||||||||||||
Six months ended June 30, 2011 | (3,429 | ) | 3,622 | (415 | ) | (202 | ) | — | (424 | ) | ||||||||||||||||
Six months ended June 30, 2010 | (2,651 | ) | 3,352 | 2,511 | (d) | — | — | 3,212 | ||||||||||||||||||
Income tax provision (benefit) | Three months ended June 30, 2011 | $ | 13,293 | $ | 665 | $ | 801 | $ | (119 | ) | $ | — | $ | 14,640 | ||||||||||||
Three months ended June 30, 2010 | 5,606 | 1,764 | (28 | ) | — | — | 7,342 | |||||||||||||||||||
Six months ended June 30, 2011 | 20,733 | 2,076 | 1,198 | (363 | ) | — | 23,644 | |||||||||||||||||||
Six months ended June 30, 2010 | 8,784 | 3,098 | 206 | — | — | 12,088 | ||||||||||||||||||||
Identifiable assets(b)(c)(e) | As of June 30, 2011 | $ | 985,639 | $ | 130,492 | $ | 66,710 | $ | 24,752 | $ | — | $ | 1,207,593 | |||||||||||||
As of December 31, 2010 | 991,676 | 125,433 | 69,044 | 16,989 | — | 1,203,142 | ||||||||||||||||||||
Goodwill | As of June 30, 2011 | $ | 639,989 | $ | 16,769 | $ | 7 | $ | 1,490 | $ | — | $ | 658,255 | |||||||||||||
As of December 31, 2010 | 626,156 | 15,449 | 7 | 1,452 | — | 643,064 | ||||||||||||||||||||
Cash paid for property, | Six months ended June 30, 2011 | $ | 67,299 | $ | 4,889 | $ | 1,857 | $ | 6,535 | $ | — | $ | 80,580 | |||||||||||||
plant and equipment | Six months ended June 30, 2010 | 50,269 | 8,323 | 17,345 | — | — | 75,937 |
(a) | To eliminate intercompany transactions. |
F-422
Table of Contents
17. | Segment information (continued) |
(b) | The Company’s net sales for Europe include countries having significant sales as follows: |
Six months | ||||||||||||||||
Three months ended | ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
(In millions) | ||||||||||||||||
Poland | $ | 15.0 | $ | 12.6 | $ | 29.1 | $ | 26.5 | ||||||||
Belgium | 13.7 | 12.6 | 26.1 | 26.8 | ||||||||||||
Spain | 7.7 | 6.9 | 14.7 | 14.2 | ||||||||||||
France | 8.6 | 7.0 | 17.2 | 14.7 |
June 30, | December 31, | |||||||
2011 | 2010 | |||||||
(In millions) | ||||||||
Poland | $ | 34.7 | $ | 33.0 | ||||
Belgium | 29.3 | 27.2 | ||||||
Spain | 19.9 | 21.0 | ||||||
France | 22.2 | 20.9 |
(c) | The Company’s net sales for North America include sales in Mexico which totaled $56.9 million and $47.0 million for the three months ended June 30, 2011 and 2010, respectively, and $103.3 million and $86.6 million for the six months ended June 30, 2011 and 2010, respectively. Identifiable assets in Mexico totaled $77.3 million and $70.6 million as of June 30, 2011, and December 31, 2010, respectively. Substantially all of the North America reportable segment’s remaining net sales and identifiable assets are in the United States. | |
(d) | Beginning January 1, 2010, Venezuela’s economy is considered to be highly inflationary for accounting purposes. Accordingly, the Company has adopted the U.S. dollar as the functional currency for its Venezuelan operations. All bolivar-denominated transactions, as well as monetary assets and liabilities, are remeasured into U.S. dollars. As a result of the application of hyper-inflationary accounting requiring the revaluation of monetary assets and liabilities, the Company recorded a $2.5 million loss in other expense for the six months ended June 30, 2010. Net sales for Venezuela were $1.8 million and $3.9 million for the three and six months ended June 30, 2011, respectively, and net assets for Venezuela were less than 1.5% of the Company’s total net assets as of June 30, 2011, and December 31, 2010. As the Venezuelan operations are not significant to the overall operations of the Company, future rate changes in the bolivar would not have a significant impact on the Company’s financial statements. | |
(e) | Represents property, plant and equipment, net. |
F-423
Table of Contents
17. | Segment information (continued) |
Three months ended | Six months ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
(In thousands) | ||||||||||||||||
Food and Beverage | $ | 560,062 | $ | 407,819 | $ | 1,047,845 | $ | 769,752 | ||||||||
Household | 131,457 | 111,084 | 269,868 | 218,008 | ||||||||||||
Personal Care/Specialty | 43,549 | 40,935 | 85,060 | 82,505 | ||||||||||||
Automotive Lubricants | 86,170 | 92,994 | 174,962 | 168,143 | ||||||||||||
Total Net Sales | $ | 821,238 | $ | 652,832 | $ | 1,577,735 | $ | 1,238,408 | ||||||||
18. | Pension plans |
Three months ended | Six months ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
(In thousands) | ||||||||||||||||
Components of net periodic pension cost: | ||||||||||||||||
Service cost | $ | 603 | $ | 546 | $ | 1,204 | $ | 1,094 | ||||||||
Interest cost | 1,659 | 1,585 | 3,316 | 3,176 | ||||||||||||
Expected return on plan assets | (1,976 | ) | (1,740 | ) | (3,952 | ) | (3,483 | ) | ||||||||
Net amortization and deferral of prior service costs | 466 | 396 | 932 | 790 | ||||||||||||
Net periodic pension cost | $ | 752 | $ | 787 | $ | 1,500 | $ | 1,577 | ||||||||
19. | Transactions with related parties |
F-424
Table of Contents
19. | Transactions with related parties (continued) |
F-425
Table of Contents
20. | Environmental matters |
21. | Earnings per share |
Adjustment for | ||||||||||||||||||||
Attributable to | potentially | |||||||||||||||||||
GPC | dilutive | Adjusted for | ||||||||||||||||||
stockholders for | options to | computation | ||||||||||||||||||
Attributable to | computation of | purchase | of diluted | |||||||||||||||||
As | noncontrolling | basic loss | partnership | loss per | ||||||||||||||||
reported | interests(1) | per share | units(2) | share | ||||||||||||||||
Numerator: | ||||||||||||||||||||
Net loss | $ | (26,604 | ) | $ | (1,835 | ) | $ | (28,439 | ) | $ | — | $ | (28,439 | ) | ||||||
Denominator: | ||||||||||||||||||||
Weighted average number of GPC shares outstanding(3)(4) | 66,457,589 | 66,457,589 | ||||||||||||||||||
Basic | Diluted | |||||||||||||||||||
Loss per share: | ||||||||||||||||||||
Net loss attributable to GPC stockholders | $ | (0.43 | ) | $ | (0.43 | ) | ||||||||||||||
F-426
Table of Contents
21. | Earnings per share (continued) |
Adjustment for | ||||||||||||||||||||
Attributable to | potentially | |||||||||||||||||||
GPC | dilutive | Adjusted for | ||||||||||||||||||
stockholders for | options to | computation | ||||||||||||||||||
Attributable to | computation of | purchase | of diluted | |||||||||||||||||
As | noncontrolling | basic earnings | partnership | earnings per | ||||||||||||||||
reported | interests(1) | per share | units(2) | share | ||||||||||||||||
Numerator: | ||||||||||||||||||||
Net income | $ | 37,800 | $ | (4,264 | ) | $ | 33,536 | $ | (671 | ) | $ | 32,865 | ||||||||
Denominator: | ||||||||||||||||||||
Weighted average number of GPC shares outstanding(3)(4) | 62,555,962 | 62,555,962 | ||||||||||||||||||
Basic | Diluted | |||||||||||||||||||
Earnings per share: | ||||||||||||||||||||
Net income attributable to GPC stockholders | $ | 0.54 | $ | 0.53 | ||||||||||||||||
Adjustment for | ||||||||||||||||||||
Attributable to | potentially | |||||||||||||||||||
GPC | dilutive | Adjusted for | ||||||||||||||||||
stockholders for | options to | computation | ||||||||||||||||||
Attributable to | computation of | purchase | of diluted | |||||||||||||||||
As | noncontrolling | basic loss | partnership | loss per | ||||||||||||||||
reported | interests(1) | per share | units(2) | share | ||||||||||||||||
Numerator: | ||||||||||||||||||||
Net loss | $ | (18,506 | ) | $ | (2,849 | ) | $ | (21,355 | ) | $ | — | $ | (21,355 | ) | ||||||
Denominator: | ||||||||||||||||||||
Weighted average number of GPC shares outstanding(3)(4) | 65,873,577 | 65,873,577 | ||||||||||||||||||
Basic | Diluted | |||||||||||||||||||
Loss per share: | ||||||||||||||||||||
Net loss attributable to GPC stockholders | $ | (0.32 | ) | $ | (0.32 | ) | ||||||||||||||
F-427
Table of Contents
21. | Earnings per share (continued) |
Adjustment for | ||||||||||||||||||||
attributable to | potentially | |||||||||||||||||||
GPC | dilutive | Adjusted for | ||||||||||||||||||
stockholders for | options to | computation | ||||||||||||||||||
Attributable to | computation of | purchase | of diluted | |||||||||||||||||
As | noncontrolling | basic earnings | partnership | earnings per | ||||||||||||||||
reported | interests(1) | per share | units(2) | share | ||||||||||||||||
Numerator: | ||||||||||||||||||||
Net income | $ | 13,289 | $ | (1,974 | ) | $ | 11,315 | $ | (464 | ) | $ | 10,851 | ||||||||
Denominator: | ||||||||||||||||||||
Weighted average number of GPC shares outstanding(3)(4) | 57,780,042 | 57,780,042 | ||||||||||||||||||
Basic | Diluted | |||||||||||||||||||
Earnings per share: | ||||||||||||||||||||
Net income attributable to GPC stockholders | $ | 0.20 | $ | 0.19 | ||||||||||||||||
(1) | The allocation of earnings is based on the noncontrolling interests’ relative ownership percentage. | |
(2) | Holdings adjustment is based on incremental earnings that would be attributable to those potentially dilutive options to purchase partnership units on an “as-if converted” basis. For the three months ended June 30, 2011 and 2010, and the six months ended June 30, 2011 and 2010, 2,255,297, 722,112, 2,255,297 and 722,112 potential options to purchase partnership units, respectively, have been excluded as the options are either antidilutive or as a result of the related contingency not being met as of the reporting dates. Regarding the contingency, options that contain a contingency are those which vest and become exercisable upon the attainment of certain financial performance goals associated with a sale by Blackstone of 75% of its original ownership interest in the Company. | |
(3) | In conjunction with the IPO, and as further discussed in Note 22, the Graham Family entered into an Exchange Agreement. For the three months ended June 30, 2011 and 2010, and the six months ended June 30, 2011 and 2010, 2,692,525, 6,298,288, 2,692,525 and 6,298,288 of exchange rights, respectively, were excluded from diluted (loss) earnings per share as the effects were anti-dilutive. | |
(4) | For the three months ended June 30, 2011 and 2010, and the six months ended June 30, 2011 and 2010, 848,572, 803,088, 848,572 and 803,088 potential options to purchase GPC common stock, respectively, were excluded from diluted (loss) earnings per share as the effects were anti-dilutive. |
22. | Capital stock and changes in equity (deficit) |
F-428
Table of Contents
22. | Capital stock and changes in equity (deficit) (continued) |
Notes and | Graham | |||||||||||||||||||||||||||||||||||
interest | Packaging | |||||||||||||||||||||||||||||||||||
receivable | Accumulated | Company Inc. | ||||||||||||||||||||||||||||||||||
Additional | Retained | for | other | stockholders’ | Non- | |||||||||||||||||||||||||||||||
Common stock | paid-in | earnings | ownership | comprehensive | equity | controlling | Equity | |||||||||||||||||||||||||||||
Shares | Amount | capital | (deficit) | interests | income (loss) | (deficit) | interests | (deficit) | ||||||||||||||||||||||||||||
Consolidated balance at January 1, 2011 | 63,311,512 | $ | 633 | $ | 459,422 | $ | (977,318 | ) | $ | (4,838 | ) | $ | (22,508 | ) | $ | (544,609 | ) | $ | 13,885 | $ | (530,724 | ) | ||||||||||||||
Net (loss) income | — | — | — | (21,355 | ) | — | — | (21,355 | ) | 2,849 | (18,506 | ) | ||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | — | 20,266 | 20,266 | 1,394 | 21,660 | |||||||||||||||||||||||||||
Stock compensation expense | — | — | 468 | — | — | — | 468 | 30 | 498 | |||||||||||||||||||||||||||
Units of Holdings issued under compensation plans | — | — | — | — | — | — | — | 6,421 | 6,421 | |||||||||||||||||||||||||||
Interest on notes receivable | — | — | — | — | (199 | ) | — | (199 | ) | — | (199 | ) | ||||||||||||||||||||||||
Common stock issued under exchange agreements | 4,443,312 | 45 | 6,483 | 6,011 | — | 2,430 | 14,969 | (14,969 | ) | — | ||||||||||||||||||||||||||
Consolidated balance at June 30, 2011 | 67,754,824 | $ | 678 | $ | 466,373 | $ | (992,662 | ) | $ | (5,037 | ) | $ | 188 | $ | (530,460 | ) | $ | 9,610 | $ | (520,850 | ) | |||||||||||||||
F-429
Table of Contents
22. | Capital stock and changes in equity (deficit) (continued) |
Notes and | Graham | |||||||||||||||||||||||||||||||||||
interest | Packaging | |||||||||||||||||||||||||||||||||||
receivable | Accumulated | Company Inc. | ||||||||||||||||||||||||||||||||||
Additional | Retained | for | other | stockholders’ | Non- | |||||||||||||||||||||||||||||||
Common stock | paid-in | earnings | ownership | comprehensive | equity | controlling | Equity | |||||||||||||||||||||||||||||
Shares | Amount | capital | (deficit) | interests | income (loss) | (deficit) | interests | (deficit) | ||||||||||||||||||||||||||||
Consolidated balance at January 1, 2010 | 42,998,786 | $ | 430 | $ | 297,470 | $ | (1,032,887 | ) | $ | (6,353 | ) | $ | (31,123 | ) | $ | (772,463 | ) | $ | 9,349 | $ | (763,114 | ) | ||||||||||||||
Net income | — | — | — | 11,315 | — | — | 11,315 | 1,974 | 13,289 | |||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | (17,803 | ) | (17,803 | ) | (1,768 | ) | (19,571 | ) | |||||||||||||||||||||||
Stock compensation expense | — | — | 585 | — | — | — | 585 | 71 | 656 | |||||||||||||||||||||||||||
Interest on notes receivable | — | — | — | — | (151 | ) | — | (151 | ) | — | (151 | ) | ||||||||||||||||||||||||
Net proceeds from issuance of common stock | 18,232,267 | 183 | 162,975 | — | — | — | 163,158 | — | 163,158 | |||||||||||||||||||||||||||
Common stock issued under exchange agreements | 1,324,909 | 13 | 50 | 857 | — | 2,393 | 3,313 | (3,313 | ) | — | ||||||||||||||||||||||||||
Initial obligations under income tax receivable agreements | — | — | (6,500 | ) | — | — | — | (6,500 | ) | — | (6,500 | ) | ||||||||||||||||||||||||
Consolidated balance at June 30, 2010 | 62,555,962 | $ | 626 | $ | 454,580 | $ | (1,020,715 | ) | $ | (6,504 | ) | $ | (46,533 | ) | $ | (618,546 | ) | $ | 6,313 | $ | (612,233 | ) | ||||||||||||||
23. | Stock-based compensation |
Weighted | ||||||||||||||||
Weighted | average | |||||||||||||||
Units | average | remaining | Aggregate | |||||||||||||
under | exercise | contractual | intrinsic | |||||||||||||
options | price/option | term | value | |||||||||||||
(In years) | (In millions) | |||||||||||||||
Outstanding at January 1, 2011 | 3,099,462 | $ | 8.05 | |||||||||||||
Granted | — | — | ||||||||||||||
Exercised | (837,549 | ) | 8.83 | |||||||||||||
Forfeited | (6,616 | ) | 12.19 | |||||||||||||
Outstanding at June 30, 2011 | 2,255,297 | $ | 7.76 | 6.1 | $ | 37.8 | ||||||||||
Vested or expected to vest | 1,628,018 | $ | 8.14 | 5.8 | $ | 26.6 | ||||||||||
Exercisable at June 30, 2011 | 1,265,922 | $ | 7.94 | 5.6 | $ | 21.0 |
F-430
Table of Contents
23. | Stock-based compensation (continued) |
Weighted | ||||||||||||||||
Common | Weighted | average | ||||||||||||||
stock | average | remaining | Aggregate | |||||||||||||
under | exercise | contractual | intrinsic | |||||||||||||
options | price/option | term | value | |||||||||||||
(In years) | (In millions) | |||||||||||||||
Outstanding at January 1, 2011 | 835,522 | $ | 10.18 | |||||||||||||
Granted | 13,050 | (1) | 16.72 | |||||||||||||
Exercised | — | — | ||||||||||||||
Forfeited | — | — | ||||||||||||||
Outstanding at June 30, 2011 | 848,572 | $ | 10.28 | 8.7 | $ | 12.1 | ||||||||||
Vested or expected to vest | 848,572 | $ | 10.28 | 8.7 | $ | 12.1 | ||||||||||
Exercisable at June 30, 2011 | 205,806 | $ | 10.16 | 8.6 | $ | 3.0 |
(1) | For the options granted in 2011, the Company will incur incremental compensation expense of approximately $0.1 million over the four-year vesting period of the options. |
24. | Proposed merger |
F-431
Table of Contents
24. | Proposed merger (continued) |
25. | Subsequent events |
F-432
Table of Contents
25. | Subsequent events (continued) |
• | increased the consent fee from $15 to $25 per $1,000 principal amount of Senior Notes for which consents were validly delivered prior to the Early Tender/Consent Deadline; | |
• | extended the Early Tender/Consent Deadline applicable to the tender offers and consent solicitations for the Senior Notes previously scheduled for 5:00 p.m., New York City time, on July 19, 2011, to 5:00 p.m., New York City time, on July 20, 2011; and | |
• | decreased a base offer consideration offered to holders of the Senior Notes who validly tender their Senior Notes from $995 to $985 per $1,000 principal amount of Senior Notes tendered. |
F-433
Table of Contents
25. | Subsequent events (continued) |
26. | Satisfaction and discharge of Notes and condensed guarantor data |
F-434
Table of Contents
Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
(In thousands) | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 117,631 | $ | 44,428 | $ | — | $ | 162,059 | ||||||||||||
Accounts receivable, net | 222,862 | 92,907 | — | 315,769 | ||||||||||||||||
Inventories | 216,197 | 56,133 | — | 272,330 | ||||||||||||||||
Deferred income taxes | 23,864 | 6,932 | — | 30,796 | ||||||||||||||||
Prepaid expenses and other current assets | 23,128 | 17,417 | — | 40,545 | ||||||||||||||||
Total current assets | 603,682 | 217,817 | — | 821,499 | ||||||||||||||||
Property, plant and equipment, net | 900,306 | 307,287 | — | 1,207,593 | ||||||||||||||||
Intangible assets, net | 180,367 | 6,272 | — | 186,639 | ||||||||||||||||
Goodwill | 602,329 | 55,926 | — | 658,255 | ||||||||||||||||
Net intercompany | 117,903 | — | (117,903 | ) | — | |||||||||||||||
Investment in subsidiaries | 335,958 | — | (335,958 | ) | — | |||||||||||||||
Other non-current assets | 57,445 | 16,104 | — | 73,549 | ||||||||||||||||
Total assets | 2,797,990 | $ | 603,406 | $ | (453,861 | ) | $ | 2,947,535 | ||||||||||||
Liabilities and Equity (Deficit) | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Current portion of long-term debt | $ | 16,649 | $ | 14,950 | $ | — | $ | 31,599 | ||||||||||||
Accounts payable | 207,390 | 37,867 | — | 245,257 | ||||||||||||||||
Accrued expenses and other current liabilities | 152,397 | 53,500 | — | 205,897 | ||||||||||||||||
Deferred revenue | 34,802 | 5,492 | — | 40,294 | ||||||||||||||||
Total current liabilities | 411,238 | 111,809 | — | 523,047 | ||||||||||||||||
Long-term debt | 2,786,644 | 4,340 | — | 2,790,984 | ||||||||||||||||
Deferred income taxes | 28,417 | 12,797 | — | 41,214 | ||||||||||||||||
Other non-current liabilities | 92,541 | 20,599 | — | 113,140 | ||||||||||||||||
Net intercompany | — | 117,903 | (117,903 | ) | — | |||||||||||||||
Commitments and contingent liabilities | ||||||||||||||||||||
Equity (deficit): | ||||||||||||||||||||
Graham Packaging Company Inc. stockholders’ equity (deficit): | ||||||||||||||||||||
Preferred stock, $0.01 par value, 100,000,000 shares authorized, 0 shares issued and outstanding | — | — | — | — | ||||||||||||||||
Common stock, $0.01 par value, 500,000,000 shares authorized, shares issued and outstanding 67,754,824 | 678 | — | — | 678 | ||||||||||||||||
Additional paid-in capital | 466,373 | — | — | 466,373 | ||||||||||||||||
Retained earnings (deficit) | (992,662 | ) | — | — | (992,662 | ) | ||||||||||||||
Notes and interest receivable for ownership interests | (5,037 | ) | — | — | (5,037 | ) | ||||||||||||||
Accumulated other comprehensive income (loss) | 188 | — | — | 188 | ||||||||||||||||
Graham Packaging Company Inc. stockholders’ equity (deficit) | (530,460 | ) | — | — | (530,460 | ) | ||||||||||||||
Noncontrolling interests | 9,610 | — | — | 9,610 | ||||||||||||||||
Equity (deficit) | (520,850 | ) | — | — | (520,850 | ) | ||||||||||||||
Partners’ capital (deficit) | — | 335,958 | (335,958 | ) | — | |||||||||||||||
Total liabilities and equity (deficit) | $ | 2,797,990 | $ | 603,406 | $ | (453,861 | ) | $ | 2,947,535 | |||||||||||
F-435
Table of Contents
Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||
(In thousands) | ||||||||||||||||
Net sales | $ | 1,262,498 | $ | 315,237 | $ | — | $ | 1,577,735 | ||||||||
Cost of goods sold | 1,065,323 | 272,984 | — | 1,338,307 | ||||||||||||
Gross profit | 197,175 | 42,253 | — | 239,428 | ||||||||||||
Selling, general and administrative expenses | 97,577 | 16,661 | — | 114,238 | ||||||||||||
Asset impairment charges | 1,621 | 857 | — | 2,478 | ||||||||||||
Net loss (gain) on disposal of property, plant and equipment | 564 | (659 | ) | — | (95 | ) | ||||||||||
Operating income | 97,413 | 25,394 | — | 122,807 | ||||||||||||
Interest expense, net | 103,168 | 2,358 | — | 105,526 | ||||||||||||
Increase in income tax receivable obligations | 12,567 | — | — | 12,567 | ||||||||||||
Other (income) expense, net | (4,820 | ) | 4,396 | — | (424 | ) | ||||||||||
Equity in earnings of subsidiaries | (9,634 | ) | — | 9,634 | — | |||||||||||
(Loss) income before income taxes | (3,868 | ) | 18,640 | (9,634 | ) | 5,138 | ||||||||||
Income tax provision | 14,638 | 9,006 | — | 23,644 | ||||||||||||
Net (loss) income | (18,506 | ) | 9,634 | (9,634 | ) | (18,506 | ) | |||||||||
Net income attributable to noncontrolling interests | 2,849 | — | — | 2,849 | ||||||||||||
Net (loss) income attributable to Graham Packaging Company Inc. stockholders | $ | (21,355 | ) | $ | 9,634 | $ | (9,634 | ) | $ | (21,355 | ) | |||||
F-436
Table of Contents
Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||
(In thousands) | ||||||||||||||||
Net sales | $ | 980,211 | $ | 258,197 | $ | — | $ | 1,238,408 | ||||||||
Cost of goods sold | 796,780 | 218,712 | — | 1,015,492 | ||||||||||||
Gross profit | 183,431 | 39,485 | — | 222,916 | ||||||||||||
Selling, general and administrative expenses | 82,703 | 13,238 | — | 95,941 | ||||||||||||
Asset impairment charges | 2,116 | 676 | — | 2,792 | ||||||||||||
Net loss on disposal of property, plant and equipment | 704 | 349 | — | 1,053 | ||||||||||||
Operating income | 97,908 | 25,222 | — | 123,130 | ||||||||||||
Interest expense, net | 85,134 | 1,843 | — | 86,977 | ||||||||||||
Net loss on debt extinguishment | 2,664 | — | — | 2,664 | ||||||||||||
Increase in income tax receivable obligations | 4,900 | — | — | 4,900 | ||||||||||||
Other (income) expense, net | (3,990 | ) | 7,202 | — | 3,212 | |||||||||||
Equity in earnings of subsidiaries | (11,076 | ) | — | 11,076 | — | |||||||||||
Income (loss) before income taxes | 20,276 | 16,177 | (11,076 | ) | 25,377 | |||||||||||
Income tax provision | 6,987 | 5,101 | — | 12,088 | ||||||||||||
Net income (loss) | 13,289 | 11,076 | (11,076 | ) | 13,289 | |||||||||||
Net income attributable to noncontrolling interests | 1,974 | — | — | 1,974 | ||||||||||||
Net income (loss) attributable to Graham Packaging Company Inc. stockholders | $ | 11,315 | $ | 11,076 | $ | (11,076 | ) | $ | 11,315 | |||||||
F-437
Table of Contents
Non- | ||||||||||||||||
Guarantors | Guarantors | Eliminations | Consolidated | |||||||||||||
(In thousands) | ||||||||||||||||
Operating activities: | ||||||||||||||||
Net cash provided by operating activities | $ | 74,491 | $ | 17,547 | $ | — | $ | 92,038 | ||||||||
Investing activities: | ||||||||||||||||
Net cash paid for property, plant and equipment | (58,480 | ) | (20,096 | ) | — | (78,576 | ) | |||||||||
Acquisitions of/investments in businesses, net of cash acquired | (9,965 | ) | 9,965 | — | — | |||||||||||
Intercompany investing activities | (197 | ) | 1,250 | (1,053 | ) | — | ||||||||||
Cash paid for sale of business | (61 | ) | — | — | (61 | ) | ||||||||||
Net cash used in investing activities | (68,703 | ) | (8,881 | ) | (1,053 | ) | (78,637 | ) | ||||||||
Financing activities: | ||||||||||||||||
Proceeds from issuance of long-term debt | — | 27,072 | — | 27,072 | ||||||||||||
Payment of long-term debt | (8,671 | ) | (30,228 | ) | — | (38,899 | ) | |||||||||
Debt issuance fees | (462 | ) | — | — | (462 | ) | ||||||||||
Intercompany financing activities | (1,250 | ) | 197 | 1,053 | — | |||||||||||
Proceeds from issuance of ownership interests | 6,421 | — | — | 6,421 | ||||||||||||
Net cash (used in) provided by financing activities | (3,962 | ) | (2,959 | ) | 1,053 | (5,868 | ) | |||||||||
Effect of exchange rate changes on cash and cash equivalents | — | 1,562 | — | 1,562 | ||||||||||||
Increase in cash and cash equivalents | 1,826 | 7,269 | — | 9,095 | ||||||||||||
Cash and cash equivalents at beginning of period | 115,805 | 37,159 | — | 152,964 | ||||||||||||
Cash and cash equivalents at end of period | $ | 117,631 | $ | 44,428 | $ | — | $ | 162,059 | ||||||||
F-438
Table of Contents
Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||
(In thousands) | ||||||||||||||||
Operating activities: | ||||||||||||||||
Net cash provided by operating activities | $ | 67,754 | $ | 31,448 | $ | — | $ | 99,202 | ||||||||
Investing activities: | ||||||||||||||||
Net cash paid for property, plant and equipment | (39,986 | ) | (35,696 | ) | — | (75,682 | ) | |||||||||
Intercompany investing activities | (9,000 | ) | — | 9,000 | — | |||||||||||
Net cash (used in) provided by investing activities | (48,986 | ) | (35,696 | ) | 9,000 | (75,682 | ) | |||||||||
Financing activities: | ||||||||||||||||
Proceeds from issuance of long-term debt | 245 | 42,273 | — | 42,518 | ||||||||||||
Payment of long-term debt | (200,995 | ) | (39,483 | ) | — | (240,478 | ) | |||||||||
Intercompany financing activities | — | 9,000 | (9,000 | ) | — | |||||||||||
Debt issuance fees | (648 | ) | — | — | (648 | ) | ||||||||||
Proceeds from the issuance of common stock, net of underwriting discount of $11.3 million | 171,055 | — | — | 171,055 | ||||||||||||
Payment of other expenses for the issuance of common stock | (5,419 | ) | — | — | (5,419 | ) | ||||||||||
Net cash (used in) provided by financing activities | (35,762 | ) | 11,790 | (9,000 | ) | (32,972 | ) | |||||||||
Effect of exchange rate changes on cash and cash equivalents | 30 | (2,274 | ) | — | (2,244 | ) | ||||||||||
(Decrease) increase in cash and cash equivalents | (16,964 | ) | 5,268 | — | (11,696 | ) | ||||||||||
Cash and cash equivalents at beginning of period | 124,265 | 23,543 | — | 147,808 | ||||||||||||
Cash and cash equivalents at end of period | $ | 107,301 | $ | 28,811 | $ | — | $ | 136,112 | ||||||||
F-439
Table of Contents
Table of Contents
F-441
Table of Contents
December 31, | ||||||||
2010 | 2009 | |||||||
(In thousands, except share data) | ||||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 152,964 | $ | 147,808 | ||||
Accounts receivable, net | 216,368 | 191,685 | ||||||
Inventories | 247,166 | 194,702 | ||||||
Deferred income taxes | 14,616 | 3,446 | ||||||
Prepaid expenses and other current assets | 42,363 | 58,297 | ||||||
Total current assets | 673,477 | 595,938 | ||||||
Property, plant and equipment | 2,248,597 | 1,974,152 | ||||||
Less accumulated depreciation and amortization | 1,045,455 | 956,374 | ||||||
Property, plant and equipment, net | 1,203,142 | 1,017,778 | ||||||
Intangible assets, net | 195,780 | 43,012 | ||||||
Goodwill | 643,064 | 437,058 | ||||||
Other non-current assets | 91,364 | 32,506 | ||||||
Total assets | $ | 2,806,827 | $ | 2,126,292 | ||||
Liabilities and Equity (Deficit) | ||||||||
Current liabilities: | ||||||||
Current portion of long-term debt | $ | 34,007 | $ | 100,657 | ||||
Accounts payable | 142,585 | 111,013 | ||||||
Accrued expenses and other current liabilities | 196,432 | 186,806 | ||||||
Deferred revenue | 32,471 | 30,245 | ||||||
Total current liabilities | 405,495 | 428,721 | ||||||
Long-term debt | 2,798,824 | 2,336,206 | ||||||
Deferred income taxes | 32,428 | 24,625 | ||||||
Other non-current liabilities | 100,804 | 99,854 | ||||||
Commitments and contingent liabilities (see Notes 22 and 23) | ||||||||
Equity (deficit): | ||||||||
Graham Packaging Company Inc. stockholders’ equity (deficit): | ||||||||
Preferred stock, $0.01 par value, 100,000,000 shares authorized, 0 shares issued and outstanding | — | — | ||||||
Common stock, $0.01 par value, 500,000,000 shares authorized, shares issued and outstanding 63,311,512 and 42,998,786 | 633 | 430 | ||||||
Additional paid-in capital | 459,422 | 297,470 | ||||||
Retained earnings (deficit) | (977,318 | ) | (1,032,887 | ) | ||||
Notes and interest receivable for ownership interests | (4,838 | ) | (6,353 | ) | ||||
Accumulated other comprehensive income (loss) | (22,508 | ) | (31,123 | ) | ||||
Graham Packaging Company Inc. stockholders’ equity (deficit) | (544,609 | ) | (772,463 | ) | ||||
Noncontrolling interests | 13,885 | 9,349 | ||||||
Equity (deficit) | (530,724 | ) | (763,114 | ) | ||||
Total liabilities and equity (deficit) | $ | 2,806,827 | $ | 2,126,292 | ||||
F-442
Table of Contents
Year ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
(In thousands, except share and per share data) | ||||||||||||
Net sales | $ | 2,512,733 | $ | 2,271,034 | $ | 2,558,954 | ||||||
Cost of goods sold | 2,076,284 | 1,866,585 | 2,183,286 | |||||||||
Gross profit | 436,449 | 404,449 | 375,668 | |||||||||
Selling, general and administrative expenses | 181,359 | 122,490 | 127,568 | |||||||||
Asset impairment charges | 9,621 | 41,826 | 96,064 | |||||||||
Net loss on disposal of property, plant and equipment | 3,758 | 6,452 | 6,834 | |||||||||
Operating income | 241,711 | 233,681 | 145,202 | |||||||||
Interest expense | 185,581 | 176,861 | 180,042 | |||||||||
Interest income | (663 | ) | (1,103 | ) | (804 | ) | ||||||
Net loss on debt extinguishment | 31,132 | 8,726 | — | |||||||||
Write-off of amounts in accumulated other comprehensive income related to interest rate swaps | 6,988 | — | — | |||||||||
Increase in income tax receivable obligations | 4,971 | — | — | |||||||||
Other expense (income), net | 2,613 | (1,551 | ) | 404 | ||||||||
Income (loss) before income taxes | 11,089 | 50,748 | (34,440 | ) | ||||||||
Income tax (benefit) provision | (50,700 | ) | 27,014 | 12,977 | ||||||||
Income (loss) from continuing operations | 61,789 | 23,734 | (47,417 | ) | ||||||||
Loss from discontinued operations | — | (9,481 | ) | (10,506 | ) | |||||||
Net income (loss) | 61,789 | 14,253 | (57,923 | ) | ||||||||
Net income attributable to noncontrolling interests | 7,077 | 3,174 | — | |||||||||
Net income (loss) attributable to Graham Packaging Company Inc. stockholders | $ | 54,712 | $ | 11,079 | $ | (57,923 | ) | |||||
Earnings per share: | ||||||||||||
Income (loss) from continuing operations per share: | ||||||||||||
Basic | $ | 0.91 | $ | 0.45 | $ | (1.10 | ) | |||||
Diluted | $ | 0.89 | $ | 0.44 | $ | (1.10 | ) | |||||
Loss from discontinued operations per share: | ||||||||||||
Basic | $ | — | $ | (0.19 | ) | $ | (0.25 | ) | ||||
Diluted | $ | — | $ | (0.19 | ) | $ | (0.25 | ) | ||||
Net income (loss) attributable to Graham Packaging Company Inc. stockholders per share: | ||||||||||||
Basic | $ | 0.91 | $ | 0.26 | $ | (1.35 | ) | |||||
Diluted | $ | 0.89 | $ | 0.25 | $ | (1.35 | ) | |||||
Weighted average shares outstanding: | ||||||||||||
Basic | 60,334,473 | 42,981,204 | 42,975,419 | |||||||||
Diluted | 61,410,535 | 42,985,179 | 42,975,419 |
F-443
Table of Contents
Year ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
(In thousands) | ||||||||||||
Net income (loss) | $ | 61,789 | $ | 14,253 | $ | (57,923 | ) | |||||
Other comprehensive income (loss): | ||||||||||||
Changes in fair value of derivatives designated and accounted for as cash flow hedges (net of tax of $0 for all years presented) | — | 490 | (22,361 | ) | ||||||||
Amortization of amounts in accumulated other comprehensive income (loss) as of the date the Company discontinued hedge accounting for its interest rate collar and swap agreements (net of tax of $0 for all years presented)(1) | 12,956 | 9,621 | — | |||||||||
Amortization of prior service costs and unrealized actuarial losses included in net periodic benefit costs for pension and post-retirement plans (net of tax benefits of $206, $118 and $342 for 2010, 2009 and 2008, respectively) | (4,118 | ) | 10,432 | (29,028 | ) | |||||||
Foreign currency translation adjustments (net of tax benefits of $90, $22 and $985 for 2010, 2009 and 2008, respectively) | (1,966 | ) | 19,579 | (65,941 | ) | |||||||
Total other comprehensive income (loss) | 6,872 | 40,122 | (117,330 | ) | ||||||||
Comprehensive income (loss) | 68,661 | 54,375 | (175,253 | ) | ||||||||
Comprehensive income attributable to noncontrolling interests | 7,727 | 9,215 | — | |||||||||
Comprehensive income (loss) attributable to Graham Packaging Company Inc. stockholders | $ | 60,934 | $ | 45,160 | $ | (175,253 | ) | |||||
(1) | Amount for the year ended December 31, 2010, includes the write-off of the remaining amount of $7.0 million as a result of the extinguishment of the Term Loan B (as defined herein) on September 23, 2010. |
F-444
Table of Contents
Notes and | Graham | |||||||||||||||||||||||||||||||||||
interest | Packaging | |||||||||||||||||||||||||||||||||||
receivable | Accumulated | Company Inc. | ||||||||||||||||||||||||||||||||||
Additional | Retained | for | other | stockholders’ | Non- | |||||||||||||||||||||||||||||||
Common stock | paid-in | earnings | ownership | comprehensive | equity | controlling | Equity | |||||||||||||||||||||||||||||
Shares | Amount | capital | (deficit) | interests | income (loss) | (deficit) | interests | (deficit) | ||||||||||||||||||||||||||||
(In thousands, except share data) | ||||||||||||||||||||||||||||||||||||
Consolidated balance at January 1, 2008 | 42,975,419 | $ | 430 | $ | 293,850 | $ | (986,043 | ) | $ | (6,171 | ) | $ | 52,126 | $ | (645,808 | ) | $ | — | $ | (645,808 | ) | |||||||||||||||
Net loss for the year | — | — | — | (57,923 | ) | — | — | (57,923 | ) | — | (57,923 | ) | ||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | (117,330 | ) | (117,330 | ) | — | (117,330 | ) | ||||||||||||||||||||||||
Stock compensation expense | — | — | 2,560 | — | — | — | 2,560 | — | 2,560 | |||||||||||||||||||||||||||
Interest on notes receivable | — | — | — | — | (121 | ) | — | (121 | ) | — | (121 | ) | ||||||||||||||||||||||||
Equity transaction of consolidated subsidiary | — | — | 240 | — | — | — | 240 | — | 240 | |||||||||||||||||||||||||||
Consolidated balance at December 31, 2008 | 42,975,419 | 430 | 296,650 | (1,043,966 | ) | (6,292 | ) | (65,204 | ) | (818,382 | ) | — | (818,382 | ) | ||||||||||||||||||||||
Net income for the year | — | — | — | 11,079 | — | — | 11,079 | 3,174 | 14,253 | |||||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | — | 34,081 | 34,081 | 6,041 | 40,122 | |||||||||||||||||||||||||||
Stock compensation expense | — | — | 761 | — | — | — | 761 | 134 | 895 | |||||||||||||||||||||||||||
Interest on notes receivable | — | — | — | — | (273 | ) | — | (273 | ) | — | (273 | ) | ||||||||||||||||||||||||
Repayment of notes receivable | — | — | — | — | 387 | — | 387 | — | 387 | |||||||||||||||||||||||||||
Purchase of ownership interests | — | — | — | — | (175 | ) | — | (175 | ) | — | (175 | ) | ||||||||||||||||||||||||
Net proceeds from net issuance of ownership interests | 23,367 | — | 59 | — | — | — | 59 | — | 59 | |||||||||||||||||||||||||||
Consolidated balance at December 31, 2009 | 42,998,786 | 430 | 297,470 | (1,032,887 | ) | (6,353 | ) | (31,123 | ) | (772,463 | ) | 9,349 | (763,114 | ) | ||||||||||||||||||||||
Net income for the year | — | — | — | 54,712 | — | — | 54,712 | 7,077 | 61,789 | |||||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | — | 6,222 | 6,222 | 650 | 6,872 | |||||||||||||||||||||||||||
Stock compensation expense | — | — | 1,090 | — | — | — | 1,090 | 122 | 1,212 | |||||||||||||||||||||||||||
Units of Holdings (as defined herein) issued under compensation plans | — | — | — | — | — | — | — | 4,344 | 4,344 | |||||||||||||||||||||||||||
Interest on notes receivable | — | — | — | — | (367 | ) | — | (367 | ) | — | (367 | ) | ||||||||||||||||||||||||
Repayment of notes receivable | — | — | — | — | 1,882 | — | 1,882 | — | 1,882 | |||||||||||||||||||||||||||
Net proceeds from initial issuance of common stock | 18,232,267 | 183 | 162,975 | — | — | — | 163,158 | — | 163,158 | |||||||||||||||||||||||||||
Common stock issued under exchange agreements | 2,080,459 | 20 | 4,387 | 857 | — | 2,393 | 7,657 | (7,657 | ) | — | ||||||||||||||||||||||||||
Initial obligations under income tax receivable agreements | — | — | (6,500 | ) | — | — | — | (6,500 | ) | — | (6,500 | ) | ||||||||||||||||||||||||
Consolidated balance at December 31, 2010 | 63,311,512 | $ | 633 | $ | 459,422 | $ | (977,318 | ) | $ | (4,838 | ) | $ | (22,508 | ) | $ | (544,609 | ) | $ | 13,885 | $ | (530,724 | ) | ||||||||||||||
F-445
Table of Contents
Year ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
(In thousands) | ||||||||||||
Operating activities: | ||||||||||||
Net income (loss) | $ | 61,789 | $ | 14,253 | $ | (57,923 | ) | |||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||
Depreciation and amortization | 171,088 | 159,417 | 177,784 | |||||||||
Amortization of debt issuance fees | 6,109 | 7,961 | 10,343 | |||||||||
Accretion of senior unsecured notes | 476 | 47 | — | |||||||||
Net loss on debt extinguishment | 31,132 | 8,726 | — | |||||||||
Write-off of amounts in accumulated other comprehensive income related to interest rate swaps | 6,988 | — | — | |||||||||
Net loss on disposal of property, plant and equipment | 3,758 | 9,991 | 6,834 | |||||||||
Pension expense | 3,151 | 5,118 | 2,625 | |||||||||
Asset impairment charges | 9,621 | 47,721 | 103,922 | |||||||||
Unrealized loss on termination of cash flow hedge accounting | (2,973 | ) | 3,798 | — | ||||||||
Stock compensation expense | 1,212 | 895 | 2,560 | |||||||||
Equity income from unconsolidated subsidiaries | (49 | ) | (4 | ) | — | |||||||
Deferred tax (benefit) provision | (65,925 | ) | 9,082 | 932 | ||||||||
Increase in income tax receivable obligations | 4,971 | — | — | |||||||||
Foreign currency transaction (gain) loss | (191 | ) | 254 | (1,621 | ) | |||||||
Interest receivable on loans to owners | (367 | ) | (273 | ) | (121 | ) | ||||||
Changes in operating assets and liabilities, net of acquisitions of businesses: | ||||||||||||
Accounts receivable | 14,134 | 42,203 | 1,651 | |||||||||
Inventories | (14,369 | ) | 28,600 | 30,674 | ||||||||
Prepaid expenses and other current assets | 14,402 | 1,459 | (12,195 | ) | ||||||||
Other non-current assets | (11,633 | ) | (4,599 | ) | (6,426 | ) | ||||||
Accounts payable and accrued expenses | 9,228 | 430 | (41,299 | ) | ||||||||
Pension contributions | (7,339 | ) | (16,328 | ) | (7,991 | ) | ||||||
Other non-current liabilities | (5,126 | ) | 6,718 | 1,452 | ||||||||
Net cash provided by operating activities | 230,087 | 325,469 | 211,201 | |||||||||
Investing activities: | ||||||||||||
Cash paid for property, plant and equipment | (157,119 | ) | (146,011 | ) | (148,576 | ) | ||||||
Proceeds from sale of property, plant and equipment | 631 | 984 | 4,156 | |||||||||
Acquisitions of/investments in businesses, net of cash acquired | (579,049 | ) | (1,385 | ) | — | |||||||
Cash paid for sale of businesses | (55 | ) | (4,118 | ) | — | |||||||
Net cash used in investing activities | (735,592 | ) | (150,530 | ) | (144,420 | ) | ||||||
Financing activities: | ||||||||||||
Proceeds from issuance of long-term debt | 708,841 | 311,889 | 328,182 | |||||||||
Payment of long-term debt | (333,463 | ) | (355,847 | ) | (362,024 | ) | ||||||
Debt issuance fees | (35,856 | ) | (27,193 | ) | — | |||||||
Proceeds from the issuance of common stock, net of underwriting discount of $11.3 million | 171,055 | — | — | |||||||||
Payment of other expenses for the issuance of common stock | (5,669 | ) | (3,023 | ) | — | |||||||
Repayment of notes and interest for ownership interests | 1,882 | 387 | — | |||||||||
Proceeds from issuance of ownership interests | 4,344 | — | 240 | |||||||||
Net proceeds from net issuance of ownership interests | — | 59 | — | |||||||||
Purchase of ownership interests | — | (175 | ) | — | ||||||||
Net cash provided by (used in) financing activities | 511,134 | (73,903 | ) | (33,602 | ) | |||||||
Effect of exchange rate changes on cash and cash equivalents | (473 | ) | 2,893 | (7,614 | ) | |||||||
Increase in cash and cash equivalents | 5,156 | 103,929 | 25,565 | |||||||||
Cash and cash equivalents at beginning of year | 147,808 | 43,879 | 18,314 | |||||||||
Cash and cash equivalents at end of year | $ | 152,964 | $ | 147,808 | $ | 43,879 | ||||||
Supplemental disclosures: | ||||||||||||
Cash paid for interest, net of amounts capitalized | $ | 161,122 | $ | 177,664 | $ | 169,035 | ||||||
Cash paid for income taxes (net of refunds) | $ | 21,064 | $ | 19,210 | $ | 9,295 | ||||||
Non-cash investing and financing activities: | ||||||||||||
Capital leases | $ | — | $ | 1,551 | $ | 403 | ||||||
Accruals for purchases of property, plant and equipment | $ | 10,587 | $ | 10,469 | $ | 13,806 | ||||||
Accruals related to acquisitions | $ | 826 | $ | — | $ | — | ||||||
Accruals for debt issuance fees | $ | 136 | $ | 335 | $ | — |
F-446
Table of Contents
1. | Significant accounting policies |
F-447
Table of Contents
1. | Significant accounting policies (continued) |
F-448
Table of Contents
1. | Significant accounting policies (continued) |
F-449
Table of Contents
1. | Significant accounting policies (continued) |
F-450
Table of Contents
1. | Significant accounting policies (continued) |
F-451
Table of Contents
1. | Significant accounting policies (continued) |
F-452
Table of Contents
1. | Significant accounting policies (continued) |
F-453
Table of Contents
1. | Significant accounting policies (continued) |
2. | Discontinued operations |
Year ended December 31, | ||||||||
2009 | 2008 | |||||||
(In thousands) | ||||||||
Net sales | $ | 16,706 | $ | 24,703 | ||||
Cost of goods sold | 16,744 | 26,873 | ||||||
Selling, general and administrative expenses | (26 | ) | 245 | |||||
Asset impairment charges | 5,895 | 7,858 | ||||||
Net loss on disposal of property, plant and equipment | 3,538 | — | ||||||
Interest expense | 36 | 236 | ||||||
Other income | — | (3 | ) | |||||
Loss from discontinued operations | $ | (9,481 | ) | $ | (10,506 | ) | ||
3. | Acquisitions |
F-454
Table of Contents
3. | Acquisitions (continued) |
As | As of | |||||||||||
originally | December 31, | |||||||||||
presented | Adjustments | 2010 | ||||||||||
Cash | $ | 1,184 | $ | — | $ | 1,184 | ||||||
Accounts receivable | 36,858 | — | 36,858 | |||||||||
Inventories | 35,029 | 136 | 35,165 | |||||||||
Prepaid expenses and other current assets | 1,247 | 194 | 1,441 | |||||||||
Total current assets | 74,318 | 330 | 74,648 | |||||||||
Property, plant and equipment | 193,186 | (4,324 | ) | 188,862 | ||||||||
Intangible assets | 156,500 | (600 | ) | 155,900 | ||||||||
Goodwill | 201,437 | 2,025 | 203,462 | |||||||||
Total assets acquired | 625,441 | (2,569 | ) | 622,872 | ||||||||
Less liabilities assumed | 61,140 | (2,569 | ) | 58,571 | ||||||||
Net cost of acquisition | $ | 564,301 | $ | — | $ | 564,301 | ||||||
F-455
Table of Contents
3. | Acquisitions (continued) |
Year ended December 31, | ||||||||
2010 | 2009 | |||||||
(In millions, except per share data) | ||||||||
Net sales | $ | 2,803 | $ | 2,627 | ||||
Net income attributable to Graham Packaging Company Inc. stockholders | 39 | 16 | ||||||
Basic net income attributable to Graham Packaging Company Inc. stockholders per share | $ | 0.64 | $ | 0.38 |
F-456
Table of Contents
3. | Acquisitions (continued) |
4. | Accounts receivable, net |
5. | Concentration of credit risk |
6. | Inventories |
December 31, | ||||||||
2010 | 2009 | |||||||
(In thousands) | ||||||||
Finished goods | $ | 162,136 | $ | 130,989 | ||||
Raw materials | 85,030 | 63,713 | ||||||
Total | $ | 247,166 | $ | 194,702 | ||||
7. | Property, plant and equipment |
Expected | ||||||||||
useful | ||||||||||
lives | 2010 | 2009 | ||||||||
(In years) | (In thousands) | |||||||||
Land | $ | 52,651 | $ | 39,063 | ||||||
Buildings and improvements | 7-31.5 | 280,222 | 236,446 | |||||||
Machinery and equipment(1) | 2-15 | 1,463,614 | 1,303,241 | |||||||
Molds and tooling | 3-5 | 321,254 | 282,243 | |||||||
Furniture and fixtures | 7 | 6,574 | 5,359 | |||||||
Computer hardware and software | 3-7 | 41,843 | 40,930 | |||||||
Construction in progress | 82,439 | 66,870 | ||||||||
$ | 2,248,597 | $ | 1,974,152 | |||||||
(1) | Includes longer-lived machinery and equipment of approximately $1,407.0 million and $1,230.5 million as of December 31, 2010 and 2009, respectively, having estimated useful lives, when purchased new, ranging |
F-457
Table of Contents
7. | Property, plant and equipment (continued) |
from 8 to 15 years; and shorter-lived machinery and equipment of approximately $56.6 million and $72.7 million as of December 31, 2010 and 2009, respectively, having estimated useful lives, when purchased new, ranging from 2 to 8 years. |
8. | Intangible assets, net |
Gross | Weighted average | |||||||||||||
carrying | Accumulated | amortization | ||||||||||||
amount | amortization | Net | period | |||||||||||
(In thousands) | ||||||||||||||
Patented technology | $ | 86,783 | $ | (12,611 | ) | $ | 74,172 | 10 years | ||||||
Customer relationships | 124,864 | (10,932 | ) | 113,932 | 14 years | |||||||||
Trade names | 5,000 | (417 | ) | 4,583 | 3 years | |||||||||
Non-compete agreements | 3,511 | (418 | ) | 3,093 | 2 years | |||||||||
Total | $ | 220,158 | $ | (24,378 | ) | $ | 195,780 | |||||||
Gross | Weighted average | |||||||||||||
carrying | Accumulated | amortization | ||||||||||||
amount | amortization | Net | period | |||||||||||
(In thousands) | ||||||||||||||
Patented technology | $ | 24,545 | $ | (8,399 | ) | $ | 16,146 | 10 years | ||||||
Customer relationships | 33,863 | (6,997 | ) | 26,866 | 16 years | |||||||||
Total | $ | 58,408 | $ | (15,396 | ) | $ | 43,012 | |||||||
F-458
Table of Contents
8. | Intangible assets, net (continued) |
2011 | $ | 20,300 | ||
2012 | 19,900 | |||
2013 | 18,300 | |||
2014 | 16,600 | |||
2015 | 16,300 |
9. | Goodwill |
North | South | |||||||||||||||||||
America | Europe | America | Asia | |||||||||||||||||
Segment | Segment | Segment | Segment | Total | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Balance at January 1, 2009 | $ | 418,784 | $ | 15,826 | $ | 35 | $ | — | $ | 434,645 | ||||||||||
Foreign currency translation adjustments | 1,981 | 460 | (28 | ) | — | 2,413 | ||||||||||||||
Balance at December 31, 2009 | 420,765 | 16,286 | 7 | — | 437,058 | |||||||||||||||
Goodwill acquired during the year (see Note 3) | 203,462 | — | — | 1,415 | 204,877 | |||||||||||||||
Foreign currency translation adjustments | 1,929 | (837 | ) | — | 37 | 1,129 | ||||||||||||||
Balance at December 31, 2010 | $ | 626,156 | $ | 15,449 | $ | 7 | $ | 1,452 | $ | 643,064 | ||||||||||
10. | Asset impairment charges |
Year ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
(In thousands) | ||||||||||||
Property, plant and equipment | $ | 9,621 | $ | 41,826 | $ | 93,161 | ||||||
Intangible assets | — | — | 1,494 | |||||||||
Goodwill | — | — | 1,409 | |||||||||
$ | 9,621 | $ | 41,826 | $ | 96,064 | |||||||
• | the economic conditions in general; | |
• | a continuing reduction in the automotive quart/liter container business as the Company’s customers convert to multi-quart/liter containers; | |
• | the introduction by the Company, and the Company’s competitors, of newer production technology in the plastic container industry which is improving productivity, causing certain of the Company’s older machinery and equipment to become obsolete; and |
F-459
Table of Contents
10. | Asset impairment charges (continued) |
• | the declineand/or loss of business in certain market segments. |
• | the deteriorating economic conditions in general; | |
• | the expected decrease in volume of a major food and beverage customer; | |
• | a continuing reduction in the automotive quart/liter container business as the Company’s customers convert to multi-quart/liter containers; | |
• | the introduction by the Company, and the Company’s competitors, of newer production technology in the food and beverage sector which is improving productivity, causing certain of the Company’s older machinery and equipment to become obsolete; and | |
• | the loss of business of a large automotive lubricants customer. |
Year ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
(In thousands) | ||||||||||||
North America | $ | 5,290 | $ | 31,512 | $ | 85,367 | ||||||
Europe | 3,543 | 3,918 | 3,534 | |||||||||
South America | 788 | 6,396 | 4,260 | |||||||||
$ | 9,621 | $ | 41,826 | $ | 93,161 | |||||||
• | Brazil (South America) | |
• | Argentina (South America) |
F-460
Table of Contents
11. | Accrued expenses and other current liabilities |
December 31, | ||||||||
2010 | 2009 | |||||||
(In thousands) | ||||||||
Accrued employee compensation and benefits | $ | 72,508 | $ | 64,536 | ||||
Accrued interest | 41,241 | 20,395 | ||||||
Accrued sales allowance | 24,294 | 22,917 | ||||||
Other | 58,389 | 78,958 | ||||||
$ | 196,432 | $ | 186,806 | |||||
12. | Debt arrangements |
December 31, | ||||||||
2010 | 2009 | |||||||
(In thousands) | ||||||||
Term loans (net of $8.9 million and $19.9 million unamortized net discount as of December 31, 2010 and 2009, respectively) | $ | 1,934,707 | $ | 1,781,108 | ||||
Revolver | — | — | ||||||
Foreign and other revolving credit facilities | 6,126 | 3,381 | ||||||
Senior notes due 2017 (net of $2.9 million and $3.3 million unamortized discount as of December 31, 2010 and 2009, respectively) | 250,523 | 250,047 | ||||||
Senior notes due 2018 | 250,000 | — | ||||||
Senior subordinated notes | 375,000 | 375,000 | ||||||
Capital leases | 1,514 | 17,039 | ||||||
Other | 14,961 | 10,288 | ||||||
2,832,831 | 2,436,863 | |||||||
Less amounts classified as current (net of $3.8 million and $5.8 million unamortized net discount as of December 31, 2010 and 2009, respectively) | 34,007 | 100,657 | ||||||
Total | $ | 2,798,824 | $ | 2,336,206 | ||||
F-461
Table of Contents
12. | Debt arrangements (continued) |
F-462
Table of Contents
12. | Debt arrangements (continued) |
• | with respect to overhead, tax and tax-related liabilities, ITRs obligations, legal, accounting and other professional fees and expenses; and | |
• | to fund purchases and redemptions of equity interests of Holdings or GPC held by then present or former officers or employees of Holdings, the Operating Company or their Subsidiaries (as defined therein) or by any employee stock ownership plan upon that person’s death, disability, retirement or termination of employment or other circumstances with annual dollar limitations. |
F-463
Table of Contents
12. | Debt arrangements (continued) |
2011 | $ | 37,818 | ||
2012 | 23,761 | |||
2013 | 19,950 | |||
2014 | 1,385,487 | |||
2015 | 9,130 | |||
Thereafter | 1,368,446 |
Principal amount of Term Loan D | $ | 913.0 | ||
Fair value (see Note 13 for further discussion) | 917.6 | |||
Subtotal | (4.6 | ) | ||
Write-off of deferred financing fees on extinguished debt | (2.4 | ) | ||
Issuance costs and amendment fees | (21.5 | ) | ||
Loss on debt extinguishment | $ | (28.5 | ) | |
Write-off of remaining amount in accumulated other comprehensive income (loss) related to interest rate swaps | $ | (7.0 | ) | |
Recorded value of debt subject to amendment, prior to amendment | $ | 1,200.0 | ||
Fair value of debt resulting from amendment (see Note 13 for further discussion) | (1,177.3 | ) | ||
Gain on extinguished debt, before costs | 22.7 | |||
Write-off of deferred financing fees on extinguished debt | (9.3 | ) | ||
New issuance costs on extinguished debt | (12.6 | ) | ||
Gain on debt extinguishment | $ | 0.8 | ||
F-464
Table of Contents
13. | Fair value measurement |
Fair value measurements using | ||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||
(In thousands) | ||||||||||||
Liabilities: | ||||||||||||
Interest rate swap agreements | $ | — | $ | 7,813 | $ | — | ||||||
Foreign currency exchange contracts | — | 9 | — |
F-465
Table of Contents
13. | Fair value measurement (continued) |
Fair value measurements using | ||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||
(In thousands) | ||||||||||||
Liabilities: | ||||||||||||
Interest rate collar agreements | $ | — | $ | 68 | $ | — | ||||||
Interest rate swap agreements | — | 16,688 | — | |||||||||
Foreign currency exchange contract | — | 27 | — |
F-466
Table of Contents
14. | Derivative financial instruments |
F-467
Table of Contents
14. | Derivative financial instruments (continued) |
As of December 31, | ||||||||
2010 | 2009 | |||||||
(In thousands) | ||||||||
Derivatives designated as hedges: | ||||||||
Foreign currency exchange contracts | $ | 2,222 | $ | 1,544 | ||||
Total derivatives designated as hedges | $ | 2,222 | $ | 1,544 | ||||
Derivatives not designated as hedges: | ||||||||
Interest rate collar agreements | $ | — | $ | 385,000 | ||||
Interest rate swap agreements | 350,000 | 350,000 | ||||||
Total derivatives not designated as hedges | $ | 350,000 | $ | 735,000 | ||||
F-468
Table of Contents
14. | Derivative financial instruments (continued) |
December 31, | ||||||||||
Balance Sheet Location | 2010 | 2009 | ||||||||
(In thousands) | ||||||||||
Liability derivatives: | ||||||||||
Derivatives designated as hedges: | ||||||||||
Foreign currency exchange contracts | Accrued expenses and other current liabilities | $ | 9 | $ | 27 | |||||
Total derivatives designated as hedges | 9 | 27 | ||||||||
Derivatives not designated as hedges: | ||||||||||
Interest rate collar agreements | Accrued expenses and other current liabilities | — | 68 | |||||||
Interest rate swap agreements | Accrued expenses and other current liabilities | 7,813 | 10,466 | |||||||
Interest rate swap agreements | Other non-current liabilities | — | 6,222 | |||||||
Total derivatives not designated as hedges | 7,813 | 16,756 | ||||||||
Total liability derivatives | $ | 7,822 | $ | 16,783 | ||||||
Amount of gain or | ||||||||||||||||||
Amount of gain or | (loss) reclassified | |||||||||||||||||
(loss) recognized in | from AOCI into | |||||||||||||||||
AOCI (a) (effective | income (effective | |||||||||||||||||
portion) for the | portion) for the | |||||||||||||||||
year ended | Income statement | year ended | ||||||||||||||||
December 31, | classification | December 31, | ||||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||||
(In thousands) | (In thousands) | |||||||||||||||||
Derivatives designated as hedges: | ||||||||||||||||||
Cash flow hedges: | ||||||||||||||||||
Foreign currency exchange contracts | $ | (69 | ) | $ | 122 | Other expense (income), net | $ | (69 | ) | $ | 122 | |||||||
Natural gas swap agreements | — | (180 | ) | Cost of goods sold | — | (430 | ) | |||||||||||
Total derivatives designated as hedges | $ | (69 | ) | $ | (58 | ) | $ | (69 | ) | $ | (308 | ) | ||||||
F-469
Table of Contents
14. | Derivative financial instruments (continued) |
Amount of gain or | ||||||||||
(loss) recognized in | ||||||||||
income for the | ||||||||||
year ended | ||||||||||
December 31, | ||||||||||
2010 | 2009 | |||||||||
(In thousands) | ||||||||||
Derivatives not designated as hedges: | ||||||||||
Interest rate collar agreements | Interest expense | $ | (86 | ) | $ | (7,790 | ) | |||
Interest rate swap agreements | Interest expense | (10,321 | ) | (9,131 | ) | |||||
Interest rate swap agreements | Write-off of amounts in accumulated other comprehensive income related to interest rate swaps | (6,988 | ) | — | ||||||
Foreign currency exchange contracts | Other expense (income), net | — | 95 | |||||||
Total derivatives not designated as hedges | $ | (17,395 | ) | $ | (16,826 | ) | ||||
(a) | Accumulated other comprehensive income (loss) (“AOCI”). |
15. | Transactions with related parties |
F-470
Table of Contents
15. | Transactions with related parties (continued) |
Year ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
(In thousands) | ||||||||||||
Equipment and related services purchased from affiliates | $ | 3,127 | $ | 2,504 | $ | 1,272 | ||||||
Management services provided by affiliates(1) | $ | 6,231 | $ | 10,024 | $ | 5,213 | ||||||
Interest income on notes receivable from owners | $ | 367 | $ | 273 | $ | 121 |
(1) | Amount for the year ended December 31, 2010, includes a $4.5 million fee paid to Blackstone Advisory Partners L.P. for advisory and other services rendered in connection with the Liquid Acquisition. This fee was negotiated on an arm’s-length basis for services performed and the prevailing fees being charged by third parties for comparable services. Amount for the year ended December 31, 2009, includes a $5.0 million fee paid to Blackstone Management Partners III L.L.C. in connection with the Fourth Amendment to the Credit Agreement entered into on May 28, 2009. |
As of December 31, | ||||||||
2010 | 2009 | |||||||
(In thousands) | ||||||||
Accounts receivable | $ | 140 | $ | — | ||||
Accounts payable | $ | 219 | $ | 972 | ||||
Other current liabilities | $ | — | $ | 703 | ||||
Notes and interest receivable for ownership interests | $ | — | $ | 1,795 | ||||
Receivable from Blackstone | $ | 4,838 | $ | 4,559 | ||||
ITRs obligations | $ | 11,470 | $ | — |
F-471
Table of Contents
15. | Transactions with related parties (continued) |
F-472
Table of Contents
15. | Transactions with related parties (continued) |
16. | Pension plans |
F-473
Table of Contents
16. | Pension plans (continued) |
Pension plan | ||||||||||||||||||||||||
U.S. | Non-U.S. | |||||||||||||||||||||||
2010 | 2009 | 2008 | 2010 | 2009 | 2008 | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Net periodic benefit cost and amounts recognized in other comprehensive income (loss): | ||||||||||||||||||||||||
Service cost | $ | 1,662 | $ | 1,795 | $ | 1,821 | $ | 509 | $ | 442 | $ | 690 | ||||||||||||
Interest cost | 5,393 | 5,189 | 4,695 | 960 | 847 | 910 | ||||||||||||||||||
Expected return on assets | (6,080 | ) | (4,958 | ) | (5,711 | ) | (884 | ) | (792 | ) | (963 | ) | ||||||||||||
Amortization of prior service cost | 644 | 668 | 665 | 55 | 50 | 54 | ||||||||||||||||||
Amortization of net loss | 792 | 1,602 | 80 | 100 | 42 | 66 | ||||||||||||||||||
Special benefits charge | — | 52 | 318 | — | — | — | ||||||||||||||||||
Settlements/curtailments | — | 181 | — | — | — | — | ||||||||||||||||||
Net periodic pension costs | 2,411 | 4,529 | 1,868 | 740 | 589 | 757 | ||||||||||||||||||
Other changes in plan assets and benefit obligations recognized in other comprehensive income (loss): | ||||||||||||||||||||||||
Prior service cost for period | — | — | 356 | — | — | — | ||||||||||||||||||
Net loss (gain) for period | 5,894 | (9,953 | ) | 29,585 | (268 | ) | 940 | (325 | ) | |||||||||||||||
Amortization of prior service cost | (644 | ) | (849 | ) | (665 | ) | (55 | ) | (50 | ) | (54 | ) | ||||||||||||
Amortization of net loss | (792 | ) | (1,602 | ) | (80 | ) | (100 | ) | (42 | ) | (66 | ) | ||||||||||||
Foreign currency exchange rate change | — | — | — | 142 | 884 | (84 | ) | |||||||||||||||||
Total | 4,458 | (12,404 | ) | 29,196 | (281 | ) | 1,732 | (529 | ) | |||||||||||||||
Total recognized in net periodic benefit cost and other comprehensive income (loss) | $ | 6,869 | $ | (7,875 | ) | $ | 31,064 | $ | 459 | $ | 2,321 | $ | 228 | |||||||||||
F-474
Table of Contents
16. | Pension plans (continued) |
U.S. | Non-U.S. | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(In thousands) | ||||||||||||||||
Change in benefit obligation: | ||||||||||||||||
Benefit obligation at beginning of year | $ | (91,116 | ) | $ | (87,583 | ) | $ | (16,492 | ) | $ | (12,425 | ) | ||||
Service cost | (1,662 | ) | (1,795 | ) | (509 | ) | (442 | ) | ||||||||
Interest cost | (5,393 | ) | (5,189 | ) | (960 | ) | (847 | ) | ||||||||
Benefits paid | 2,661 | 2,422 | 385 | 393 | ||||||||||||
Change in benefit payments due to experience | — | — | 16 | (21 | ) | |||||||||||
Settlements/curtailments | — | 142 | — | — | ||||||||||||
Participant contributions | — | — | (72 | ) | (78 | ) | ||||||||||
Effect of exchange rate changes | — | — | (97 | ) | (2,293 | ) | ||||||||||
Special termination benefits | — | (52 | ) | — | — | |||||||||||
Actuarial (loss) gain | (8,033 | ) | 939 | 42 | (779 | ) | ||||||||||
Benefit obligation at end of year | $ | (103,543 | ) | $ | (91,116 | ) | $ | (17,687 | ) | $ | (16,492 | ) | ||||
Change in plan assets: | ||||||||||||||||
Plan assets at market value at beginning of year | $ | 79,003 | $ | 52,009 | $ | 13,221 | $ | 10,146 | ||||||||
Actual return on plan assets | 8,220 | 13,831 | 1,030 | 1,281 | ||||||||||||
Foreign currency exchange rate changes | — | — | 106 | 1,366 | ||||||||||||
Employer contributions | 6,306 | 15,585 | 1,033 | 743 | ||||||||||||
Participant contributions | — | — | 72 | 78 | ||||||||||||
Benefits paid | (2,661 | ) | (2,422 | ) | (385 | ) | (393 | ) | ||||||||
Plan assets at market value at end of year | $ | 90,868 | $ | 79,003 | $ | 15,077 | $ | 13,221 | ||||||||
Funded status at end of year | $ | (12,675 | ) | $ | (12,113 | ) | $ | (2,610 | ) | $ | (3,271 | ) | ||||
Amounts recognized in the consolidated balance sheets consist of: | ||||||||||||||||
Current liabilities | $ | — | $ | — | $ | (40 | ) | $ | (32 | ) | ||||||
Non-current liabilities | (12,675 | ) | (12,113 | ) | (2,570 | ) | (3,239 | ) | ||||||||
Total | $ | (12,675 | ) | $ | (12,113 | ) | $ | (2,610 | ) | $ | (3,271 | ) | ||||
Amounts recognized in accumulated other comprehensive income (loss): | ||||||||||||||||
Unrecognized prior service cost | $ | 4,665 | $ | 5,309 | $ | 448 | $ | 481 | ||||||||
Unrecognized net actuarial loss | 24,804 | 19,702 | 1,383 | 1,567 | ||||||||||||
Total | $ | 29,469 | $ | 25,011 | $ | 1,831 | $ | 2,048 | ||||||||
Accrued benefit cost: | ||||||||||||||||
Accrued benefit cost at beginning of year | $ | 12,898 | $ | 1,842 | $ | (1,223 | ) | $ | (1,334 | ) | ||||||
Net periodic benefit cost | (2,411 | ) | (4,529 | ) | (740 | ) | (589 | ) | ||||||||
Employer contributions | 6,306 | 15,585 | 1,033 | 743 | ||||||||||||
Effect of exchange rate changes | — | — | 151 | (43 | ) | |||||||||||
Accrued benefit cost at end of year | $ | 16,793 | $ | 12,898 | $ | (779 | ) | $ | (1,223 | ) | ||||||
F-475
Table of Contents
16. | Pension plans (continued) |
As of December 31, | ||||||||
2010 | 2009 | |||||||
(In thousands) | ||||||||
Projected benefit obligation | $ | 121,230 | $ | 107,608 | ||||
Accumulated benefit obligation | 121,230 | 107,608 | ||||||
Fair value of plan assets | 105,945 | 92,224 |
2010 | 2009 | |||||||
Discount rate: | ||||||||
— U.S. | 5.50 | % | 6.00 | % | ||||
— Canada | 5.00 | % | 5.75 | % | ||||
— UK | 5.90 | % | 6.00 | % | ||||
— Mexico | 8.33 | % | 8.60 | % | ||||
Rate of compensation increase: | ||||||||
— U.S. | N/A | N/A | ||||||
— Canada | 4.00 | % | 4.00 | % | ||||
— UK | 3.15 | % | 3.10 | % | ||||
— Mexico | 5.04 | % | 5.04 | % |
Actuarial assumptions | ||||||||||||||||
U.S. | Canada | UK | Mexico | |||||||||||||
Discount rate: | ||||||||||||||||
2010 | 6.00 | % | 6.75 | % | 5.90 | % | 8.33 | % | ||||||||
2009 | 6.00 | % | 5.75 | % | 6.00 | % | 8.60 | % | ||||||||
2008 | 6.00 | % | 5.25 | % | 5.37 | % | 7.64 | % | ||||||||
Long-term rate of return on plan assets: | ||||||||||||||||
2010 | 7.50 | % | 5.75 | % | 6.12 | % | N/A | |||||||||
2009 | 8.00 | % | 7.00 | % | 6.43 | % | N/A | |||||||||
2008 | 8.75 | % | 7.00 | % | 7.10 | % | N/A | |||||||||
Rate of increase for future compensation levels: | ||||||||||||||||
2010 | N/A | 4.00 | % | 3.15 | % | 5.04 | % | |||||||||
2009 | N/A | 4.00 | % | 3.10 | % | 5.04 | % | |||||||||
2008 | N/A | 4.00 | % | 3.60 | % | 4.54 | % |
F-476
Table of Contents
16. | Pension plans (continued) |
Fair value measurements using | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
(In thousands) | ||||||||||||||||
Asset Category: | ||||||||||||||||
Cash and cash equivalents | $ | 5,661 | $ | — | $ | — | $ | 5,661 | ||||||||
Mutual funds | ||||||||||||||||
U.S. equity | 42,378 | — | — | 42,378 | ||||||||||||
International equity | 10,953 | — | — | 10,953 | ||||||||||||
International fixed income | 10,600 | — | — | 10,600 | ||||||||||||
Taxable fixed income funds | 24,723 | — | 24,723 | |||||||||||||
International equity securities | 4,115 | — | — | 4,115 | ||||||||||||
Commingled pools / collective trusts | — | 7,515 | — | 7,515 | ||||||||||||
Total | $ | 98,430 | $ | 7,515 | $ | — | $ | 105,945 | ||||||||
F-477
Table of Contents
16. | Pension plans (continued) |
Fair value measurements using | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
(In thousands) | ||||||||||||||||
Asset Category: | ||||||||||||||||
Cash and cash equivalents | $ | 6,440 | $ | — | $ | — | $ | 6,440 | ||||||||
Mutual funds | ||||||||||||||||
U.S. equity | 26,826 | — | — | 26,826 | ||||||||||||
International equity | 11,149 | — | — | 11,149 | ||||||||||||
International fixed income | 12,147 | — | — | 12,147 | ||||||||||||
Taxable fixed income funds | 25,831 | — | 25,831 | |||||||||||||
International equity securities | 3,571 | — | — | 3,571 | ||||||||||||
Commingled pools / collective trusts | — | 6,260 | — | 6,260 | ||||||||||||
Total | $ | 85,964 | $ | 6,260 | $ | — | $ | 92,224 | ||||||||
Benefit | ||||
payments | ||||
(In thousands) | ||||
2011 | $ | 3,420 | ||
2012 | 3,775 | |||
2013 | 4,108 | |||
2014 | 4,493 | |||
2015 | 4,870 | |||
Years 2016 — 2020 | 31,927 |
F-478
Table of Contents
16. | Pension plans (continued) |
17. | Holdings partnership agreement |
F-479
Table of Contents
17. | Holdings partnership agreement (continued) |
18. | Comprehensive income (loss) |
Total other | Total other | |||||||||||||||||||||||
comprehensive | comprehensive | |||||||||||||||||||||||
income (loss) | income (loss) | |||||||||||||||||||||||
Cash | Cumulative | Total other | attributable to | attributable to | ||||||||||||||||||||
flow | Pension | translation | comprehensive | noncontrolling | GPC | |||||||||||||||||||
hedges | liability | adjustments | income (loss) | interests | stockholders | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Balance at January 1, 2008 | $ | (706 | ) | $ | (8,959 | ) | $ | 61,791 | $ | 52,126 | $ | — | $ | 52,126 | ||||||||||
Other comprehensive income | (22,361 | ) | (29,028 | ) | (65,941 | ) | (117,330 | ) | — | (117,330 | ) | |||||||||||||
Balance at December 31, 2008 | (23,067 | ) | (37,987 | ) | (4,150 | ) | (65,204 | ) | — | (65,204 | ) | |||||||||||||
Other comprehensive income | 10,111 | (1) | 10,432 | 19,579 | 40,122 | 6,041 | 34,081 | |||||||||||||||||
Balance at December 31, 2009 | (12,956 | ) | (27,555 | ) | 15,429 | (25,082 | ) | 6,041 | (31,123 | ) | ||||||||||||||
Other comprehensive income | 12,956 | (1) | (4,118 | ) | (1,966 | ) | 6,872 | 650 | 6,222 | |||||||||||||||
Common stock issued under exchange agreements | — | — | — | — | (2,393 | ) | 2,393 | |||||||||||||||||
Balance at December 31, 2010 | $ | — | $ | (31,673 | ) | $ | 13,463 | $ | (18,210 | ) | $ | 4,298 | $ | (22,508 | ) | |||||||||
(1) | Includes amortization and write-off of amounts in accumulated other comprehensive income (loss) as of the date the Company discontinued hedge accounting for its interest rate collar and swap agreements of $13.0 million (net of tax of $0) and $9.6 million (net of tax of $0) for the years ended December 31, 2010 and 2009, respectively. |
19. | Option plans |
F-480
Table of Contents
19. | Option plans (continued) |
F-481
Table of Contents
19. | Option plans (continued) |
2010 | 2009 | 2008 | ||||||||||
Dividend yield | 0 | % | 0 | % | 0 | % | ||||||
Expected volatility | 30 | % | 30 | % | 30 | % | ||||||
Risk-free interest rate | 1.90 | % | 2.05 | % | 2.28 | % | ||||||
Expected option life (in years) | 4.0 | 4.5 | 4.5 |
Weighted | ||||||||||||||||
Weighted | average | |||||||||||||||
Units | average | remaining | Aggregate | |||||||||||||
under | exercise | contractual | intrinsic | |||||||||||||
options | price/option | term | value | |||||||||||||
(In years) | (In millions) | |||||||||||||||
Outstanding at beginning of year | 4,813,115 | $ | 8.35 | |||||||||||||
Granted | — | — | ||||||||||||||
Exercised(1) | (1,485,906 | ) | 9.08 | |||||||||||||
Forfeited | (227,747 | ) | 7.70 | |||||||||||||
Outstanding at end of year | 3,099,462 | $ | 8.05 | 6.5 | $ | 14.7 | ||||||||||
Vested or expected to vest at end of year | 2,322,522 | $ | 8.30 | 6.3 | $ | 10.5 | ||||||||||
Exercisable at end of year | 1,889,443 | $ | 8.22 | 6.2 | $ | 8.7 |
Weighted | ||||||||||||||||
Common | Weighted | average | ||||||||||||||
stock | average | remaining | Aggregate | |||||||||||||
under | exercise | contractual | intrinsic | |||||||||||||
options | price/option | term | value | |||||||||||||
(In years) | (In millions) | |||||||||||||||
Outstanding at beginning of year | — | $ | — | |||||||||||||
Granted(2) | 913,797 | 10.17 | ||||||||||||||
Exercised | — | — | ||||||||||||||
Forfeited | (78,275 | ) | 10.00 | |||||||||||||
Outstanding at end of year | 835,522 | $ | 10.18 | 9.1 | $ | 2.2 | ||||||||||
Vested or expected to vest at end of year | 835,522 | $ | 10.18 | 9.1 | $ | 2.2 | ||||||||||
Exercisable at end of year | — | $ | — | — | $ | — |
F-482
Table of Contents
19. | Option plans (continued) |
(1) | Under the terms of the Option Plans, Warren Knowlton, the Operating Company’s former Chief Executive Officer, net settled his 894,538 Options in exchange for 164,182 Units of Holdings, which were then exchanged for shares of GPC’s common stock. The 894,538 Options are included in the “Exercised” line in the table above. | |
(2) | In conjunction with the IPO, the Company granted Options to certain management members to purchase 841,363 shares of GPC’s common stock. Subsequently, the Company granted additional Options to purchase 72,434 shares of GPC’s common stock. As a result, the Company will incur incremental compensation expense of approximately $2.3 million over the four-year vesting period of the Options. The incremental expense recorded during the year ended December 31, 2010, was $0.5 million. |
20. | Other expense (income), net |
Year ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
(In thousands) | ||||||||||||
Foreign exchange loss (gain), net | $ | 3,019 | $ | (1,907 | ) | $ | 215 | |||||
Other | (406 | ) | 356 | 189 | ||||||||
$ | 2,613 | $ | (1,551 | ) | $ | 404 | ||||||
21. | Income taxes |
Year ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
(In thousands) | ||||||||||||
(Loss) income from continuing operations before income taxes: | ||||||||||||
U.S. | $ | (16,765 | ) | $ | (5,256 | ) | $ | (78,705 | ) | |||
Foreign | 27,854 | 56,004 | 44,265 | |||||||||
Total | $ | 11,089 | $ | 50,748 | $ | (34,440 | ) | |||||
Current provision: | ||||||||||||
Federal | $ | 3,054 | $ | 393 | $ | 23 | ||||||
State and local | 697 | 849 | 527 | |||||||||
Foreign | 11,474 | 16,690 | 11,495 | |||||||||
Total current provision | 15,225 | 17,932 | 12,045 | |||||||||
F-483
Table of Contents
21. | Income taxes (continued) |
Year ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
(In thousands) | ||||||||||||
Deferred (benefit) provision: | ||||||||||||
Federal | (49,957 | ) | 6,451 | (536 | ) | |||||||
State and local | (10,192 | ) | 1,008 | 12 | ||||||||
Foreign | (5,776 | ) | 1,623 | 1,456 | ||||||||
Total deferred (benefit) provision | (65,925 | ) | 9,082 | 932 | ||||||||
Total (benefit) provision | $ | (50,700 | ) | $ | 27,014 | $ | 12,977 | |||||
December 31, | ||||||||
2010 | 2009 | |||||||
(In thousands) | ||||||||
Deferred income tax assets: | ||||||||
Net operating loss carryforwards | $ | 322,461 | $ | 327,858 | ||||
Capital loss carryforwards | 7,778 | 7,784 | ||||||
Fixed assets, due to differences in depreciation, impairment and assigned values | — | 4,476 | ||||||
Accrued retirement indemnities | 3,163 | 3,177 | ||||||
Inventories | 2,486 | 2,532 | ||||||
Amortizable intangibles, due to differences in amortization, impairment and assigned values | 16,635 | — | ||||||
Accruals and reserves | 20,512 | 18,677 | ||||||
Deferred revenue | 7,824 | 7,261 | ||||||
Tax credits | 11,133 | 10,755 | ||||||
Other items | 7,546 | 5,616 | ||||||
Gross deferred income tax assets | 399,538 | 388,136 | ||||||
Valuation allowance | (249,908 | ) | (329,909 | ) | ||||
Net deferred income tax assets | 149,630 | 58,227 | ||||||
Deferred income tax liabilities: | ||||||||
Investment in partnership | 24,389 | 14,580 | ||||||
Fixed assets, due to differences in depreciation, impairment and assigned values | 86,372 | 43,244 | ||||||
Inventories | — | 492 | ||||||
Amortizable intangibles, due to differences in amortization, impairment and assigned values | — | 13,824 | ||||||
Unremitted earnings of foreign subsidiaries | 13,814 | 11,875 | ||||||
Other items | 848 | 944 | ||||||
Gross deferred income tax liabilities | 125,423 | 84,959 | ||||||
Net deferred income tax assets (liabilities) | $ | 24,207 | $ | (26,732 | ) | |||
F-484
Table of Contents
21. | Income taxes (continued) |
Year ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
(In thousands) | ||||||||||||
Taxes at U.S. federal statutory rate | $ | 3,881 | $ | 17,762 | $ | (12,054 | ) | |||||
Partnership loss not subject to federal income taxes | 1,053 | 157 | 273 | |||||||||
State income tax net of federal benefit | (6,036 | ) | 1,207 | 350 | ||||||||
Permanent differences between tax and book accounting | 4,683 | 1,287 | 1,372 | |||||||||
Prior year adjustments | 2,567 | (941 | ) | 137 | ||||||||
Tax contingencies | 6,190 | (407 | ) | 5,011 | ||||||||
Income taxed in multiple jurisdictions | 6,980 | 22,913 | 2,703 | |||||||||
Change in valuation allowance | (68,396 | ) | (14,242 | ) | 19,081 | |||||||
Tax credits | (2,298 | ) | (1,813 | ) | (4,191 | ) | ||||||
Other | 676 | 1,091 | 295 | |||||||||
$ | (50,700 | ) | $ | 27,014 | $ | 12,977 | ||||||
F-485
Table of Contents
21. | Income taxes (continued) |
December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
(In thousands) | ||||||||||||
Balance at beginning of year | $ | 50,703 | $ | 52,246 | $ | 41,817 | ||||||
Increases related to prior year tax positions | 1,569 | 30 | 1,304 | |||||||||
Decreases related to prior year tax positions | (206 | ) | (7,542 | ) | (156 | ) | ||||||
Increases related to current year tax positions | 6,687 | 6,788 | 11,328 | |||||||||
Decreases related to settlements with taxing authorities | (778 | ) | — | (52 | ) | |||||||
Decreases related to lapsing of statute of limitations | (828 | ) | (1,059 | ) | (1,128 | ) | ||||||
Currency translation adjustments | (242 | ) | 240 | (867 | ) | |||||||
Balance at end of year | $ | 56,905 | $ | 50,703 | $ | 52,246 | ||||||
F-486
Table of Contents
21. | Income taxes (continued) |
22. | Commitments |
2011 | $ | 33,448 | ||
2012 | 28,199 | |||
2013 | 24,002 | |||
2014 | 18,532 | |||
2015 | 12,774 | |||
Thereafter | 25,755 |
2011 | $ | 985 | ||
2012 | 527 | |||
2013 | 2 |
F-487
Table of Contents
22. | Commitments (continued) |
23. | Contingencies and legal proceedings |
F-488
Table of Contents
23. | Contingencies and legal proceedings (continued) |
24. | Segment information |
North | South | |||||||||||||||||||||||||||
Year | America | Europe | America | Asia | Eliminations(a) | Total | ||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||
Net sales(b)(c) | 2010 | $ | 2,178,118 | $ | 226,065 | $ | 99,683 | $ | 9,684 | $ | (817 | ) | $ | 2,512,733 | ||||||||||||||
2009 | 1,942,747 | 235,766 | 92,771 | — | (250 | ) | 2,271,034 | |||||||||||||||||||||
2008 | 2,196,048 | 274,382 | 89,747 | — | (1,223 | ) | 2,558,954 | |||||||||||||||||||||
Operating income (loss) | 2010 | $ | 220,253 | $ | 20,824 | $ | 387 | $ | 247 | $ | — | $ | 241,711 | |||||||||||||||
2009 | 210,990 | 31,777 | (9,086 | ) | — | — | 233,681 | |||||||||||||||||||||
2008 | 119,648 | 30,181 | (4,627 | ) | — | — | 145,202 | |||||||||||||||||||||
Depreciation and amortization | 2010 | $ | 145,810 | $ | 17,824 | $ | 6,600 | $ | 854 | $ | — | $ | 171,088 | |||||||||||||||
2009 | 136,929 | 17,902 | 3,788 | — | — | 158,619 | ||||||||||||||||||||||
2008 | 149,765 | 20,492 | 5,268 | — | — | 175,525 | ||||||||||||||||||||||
Asset impairment charges | 2010 | $ | 5,290 | $ | 3,543 | $ | 788 | $ | — | $ | — | $ | 9,621 | |||||||||||||||
2009 | 31,512 | 3,918 | 6,396 | — | — | 41,826 | ||||||||||||||||||||||
2008 | 86,861 | 3,534 | 5,669 | — | — | 96,064 | ||||||||||||||||||||||
Interest expense, net | 2010 | $ | 180,443 | $ | 1,104 | $ | 3,202 | $ | 169 | $ | — | $ | 184,918 | |||||||||||||||
2009 | 171,647 | 1,183 | 2,928 | — | — | 175,758 | ||||||||||||||||||||||
2008 | 174,128 | 2,678 | 2,432 | — | — | 179,238 | ||||||||||||||||||||||
Other (income) expense, net | 2010 | $ | (5,770 | ) | $ | 6,139 | $ | (103 | )(d) | $ | (53 | ) | $ | 2,400 | $ | 2,613 | ||||||||||||
2009 | (17,747 | ) | 691 | (9,764 | ) | — | 25,269 | (1,551 | ) | |||||||||||||||||||
2008 | (4,126 | ) | (1,689 | ) | (4 | ) | — | 6,223 | 404 | |||||||||||||||||||
Income tax (benefit) provision | 2010 | $ | (52,634 | ) | $ | 3,146 | $ | (1,163 | ) | $ | (49 | ) | $ | — | $ | (50,700 | ) | |||||||||||
2009 | 16,433 | 9,535 | 1,046 | — | — | 27,014 | ||||||||||||||||||||||
2008 | 3,569 | 9,560 | (152 | ) | — | — | 12,977 | |||||||||||||||||||||
Identifiable assets(b)(c)(e) | 2010 | $ | 991,676 | $ | 125,433 | $ | 69,044 | $ | 16,989 | $ | — | $ | 1,203,142 | |||||||||||||||
2009 | 830,897 | 138,053 | 48,828 | — | — | 1,017,778 | ||||||||||||||||||||||
Goodwill | 2010 | $ | 626,156 | $ | 15,449 | $ | 7 | $ | 1,452 | $ | — | $ | 643,064 | |||||||||||||||
2009 | 420,765 | 16,286 | 7 | — | — | 437,058 | ||||||||||||||||||||||
Cash paid for property, plant and equipment | 2010 | $ | 107,387 | $ | 19,761 | $ | 26,761 | $ | 3,210 | $ | — | $ | 157,119 | |||||||||||||||
2009 | 119,875 | 13,529 | 12,607 | — | — | 146,011 | ||||||||||||||||||||||
2008 | 116,442 | 20,767 | 11,367 | — | — | 148,576 |
(a) | To eliminate intercompany transactions. |
F-489
Table of Contents
24. | Segment information (continued) |
(b) | The Company’s net sales for Europe include countries having significant sales as follows: |
Year ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
(In millions) | ||||||||||||
Poland | $ | 54.4 | $ | 49.3 | $ | 63.7 | ||||||
Belgium | 50.5 | 54.9 | 57.4 | |||||||||
Spain | 29.1 | 40.6 | 40.8 | |||||||||
France | 29.7 | 24.3 | 34.4 |
December 31, | ||||||||
2010 | 2009 | |||||||
(In millions) | ||||||||
Poland | $ | 33.0 | $ | 36.6 | ||||
Belgium | 27.2 | 31.9 | ||||||
Spain | 21.0 | 23.6 | ||||||
France | 20.9 | 15.3 |
(c) | The Company’s net sales for North America include sales in Mexico which totaled $173.4 million, $147.3 million and $150.4 million for the years ended December 31, 2010, 2009 and 2008, respectively. Identifiable assets in Mexico totaled $70.6 million and $58.8 million as of December 31, 2010 and 2009, respectively. Substantially all of the North America reportable segment’s remaining net sales and identifiable assets are in the United States. | |
(d) | Beginning January 1, 2010, Venezuela’s economy is considered to be highly inflationary for accounting purposes. Accordingly, the Company has adopted the U.S. dollar as the functional currency for its Venezuelan operations. All bolivar-denominated transactions, as well as monetary assets and liabilities, are remeasured into U.S. dollars. As a result of the application of hyper-inflationary accounting requiring the revaluation of monetary assets and liabilities, the Company recorded a $2.3 million loss in other expense for the year ended December 31, 2010. Net sales for Venezuela were $6.0 million for the year ended December 31, 2010, and net assets for Venezuela were less than 1.0% of the Company’s total net assets as of December 31, 2010 and 2009. As the Venezuelan operations are not significant to the overall operations of the Company, future rate changes in the bolivar would not have a significant impact on the Company’s financial statements. | |
(e) | Represents property, plant and equipment, net. |
Food and | Personal | Automotive | ||||||||||||||||||
beverage | Household | care/specialty | lubricants | Total | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
2010 | $ | 1,586,417 | $ | 442,928 | $ | 163,931 | $ | 319,457 | $ | 2,512,733 | ||||||||||
2009 | 1,385,544 | 423,004 | 171,278 | 291,208 | 2,271,034 | |||||||||||||||
2008 | 1,561,273 | 491,641 | 186,787 | 319,253 | 2,558,954 |
25. | Environmental matters |
F-490
Table of Contents
25. | Environmental matters (continued) |
26. | Earnings per share |
Adjustment for | ||||||||||||||||||||
Attributable to | potentially | |||||||||||||||||||
GPC | dilutive | Adjusted for | ||||||||||||||||||
stockholders for | options to | computation | ||||||||||||||||||
Attributable to | computation of | purchase | of diluted | |||||||||||||||||
As | noncontrolling | basic earnings | partnership | earnings per | ||||||||||||||||
reported | interests(1) | per share | units(2) | share | ||||||||||||||||
Numerator: | ||||||||||||||||||||
Net income | $ | 61,789 | $ | (7,077 | ) | $ | 54,712 | $ | 111 | $ | 54,823 | |||||||||
Denominator: | ||||||||||||||||||||
Weighted average number of GPC shares outstanding(3) | 60,334,473 | 61,410,535 | ||||||||||||||||||
Basic | Diluted | |||||||||||||||||||
Earnings per share: | ||||||||||||||||||||
Net income attributable to GPC stockholders | $ | 0.91 | $ | 0.89 | ||||||||||||||||
F-491
Table of Contents
26. | Earnings per share (continued) |
Adjustment for | ||||||||||||||||||||
Attributable to | potentially | |||||||||||||||||||
GPC | dilutive | Adjusted for | ||||||||||||||||||
stockholders for | options to | computation | ||||||||||||||||||
Attributable to | computation of | purchase | of diluted | |||||||||||||||||
As | noncontrolling | basic earnings | partnership | earnings per | ||||||||||||||||
reported | interests(1) | per share | units(2) | share | ||||||||||||||||
Numerator: | ||||||||||||||||||||
Income from continuing operations | $ | 23,734 | $ | (4,602 | ) | $ | 19,132 | $ | (273 | ) | $ | 18,859 | ||||||||
Loss from discontinued operations | (9,481 | ) | 1,428 | (8,053 | ) | 85 | (7,968 | ) | ||||||||||||
Net income | $ | 14,253 | $ | (3,174 | ) | $ | 11,079 | $ | (188 | ) | $ | 10,891 | ||||||||
Denominator: | ||||||||||||||||||||
Weighted average number of GPC shares outstanding(4) | 42,981,204 | 42,985,179 | ||||||||||||||||||
Basic | Diluted | |||||||||||||||||||
Earnings per share: | ||||||||||||||||||||
Income from continuing operations | $ | 0.45 | $ | 0.44 | ||||||||||||||||
Loss from discontinued operations | (0.19 | ) | (0.19 | ) | ||||||||||||||||
Net income attributable to GPC stockholders | $ | 0.26 | $ | 0.25 | ||||||||||||||||
F-492
Table of Contents
26. | Earnings per share (continued) |
Adjustment for | ||||||||||||||||||||
Attributable to | potentially | |||||||||||||||||||
GPC | dilutive | Adjusted for | ||||||||||||||||||
stockholders for | options to | computation | ||||||||||||||||||
Attributable to | computation of | purchase | of diluted | |||||||||||||||||
As | noncontrolling | basic loss | partnership | loss per | ||||||||||||||||
reported | interests(1) | per share | units(2) | share | ||||||||||||||||
Numerator: | ||||||||||||||||||||
Loss from continuing operations | $ | (47,417 | ) | $ | — | $ | (47,417 | ) | $ | — | $ | (47,417 | ) | |||||||
Loss from discontinued operations | (10,506 | ) | — | (10,506 | ) | — | (10,506 | ) | ||||||||||||
Net loss | $ | (57,923 | ) | $ | — | $ | (57,923 | ) | $ | — | $ | (57,923 | ) | |||||||
Denominator: | ||||||||||||||||||||
Weighted average number of GPC shares outstanding(5) | 42,975,419 | 42,975,419 | ||||||||||||||||||
Basic | Diluted | |||||||||||||||||||
Loss per share: | ||||||||||||||||||||
Loss from continuing operations | $ | (1.10 | ) | $ | (1.10 | ) | ||||||||||||||
Loss from discontinued operations | (0.25 | ) | (0.25 | ) | ||||||||||||||||
Net loss attributable to GPC stockholders | $ | (1.35 | ) | $ | (1.35 | ) | ||||||||||||||
(1) | The allocation of earnings is based on the noncontrolling interests’ relative ownership percentage. | |
(2) | Holdings adjustment is based on incremental earnings that would be attributable to those potentially dilutive options to purchase partnership units on an “as-if converted” basis. For the years ended December 31, 2010, 2009 and 2008, 669,694, 721,828 and 4,954,011 potential options to purchase partnership units, respectively, have been excluded as the options are either antidilutive or as a result of the related contingencies not being met as of the reporting dates. Regarding contingencies, there are two types of options that contain contingencies: (1) those which vest and become exercisable upon the attainment of certain financial performance goals associated with a sale by Blackstone of 75% of its original ownership interest in the Company, and (2) those which vest and become exercisable upon Holdings’ achievement of specified earnings targets. | |
(3) | For the year ended December 31, 2010, 20,134 potential options to purchase GPC common stock have been excluded as the options are antidilutive. | |
(4) | Reflects 3,975 incremental shares calculated using the treasury stock method. | |
(5) | As of December 31, 2008, there were no potentially dilutive common stock equivalents outstanding regarding GPC shares. Accordingly, the number of basic and diluted weighted average shares outstanding is the same. |
F-493
Table of Contents
27. | Capital stock |
28. | Interim financial results (unaudited) |
2010 | ||||||||||||||||||||
First | Second | Third | Fourth | |||||||||||||||||
quarter | quarter | quarter | quarter | Total | ||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||||
STATEMENT OF OPERATIONS DATA: | ||||||||||||||||||||
Net sales | $ | 585,576 | $ | 652,832 | $ | 630,439 | $ | 643,886 | $ | 2,512,733 | ||||||||||
Gross profit | $ | 102,319 | $ | 120,598 | $ | 112,043 | $ | 101,489 | $ | 436,449 | ||||||||||
Net (loss) income | $ | (24,511 | ) | $ | 37,800 | $ | (4,354 | ) | $ | 52,854 | $ | 61,789 | ||||||||
Net (loss) income attributable to noncontrolling interests | $ | (2,290 | ) | $ | 4,264 | $ | (209 | ) | $ | 5,312 | $ | 7,077 | ||||||||
Net (loss) income attributable to Graham Packaging Company Inc. stockholders | $ | (22,221 | ) | $ | 33,536 | $ | (4,145 | ) | $ | 47,542 | $ | 54,712 | ||||||||
Earnings per share: | ||||||||||||||||||||
Net (loss) income attributable to Graham Packaging Company Inc. stockholders per share(1): | ||||||||||||||||||||
Basic | $ | (0.42 | ) | $ | 0.54 | $ | (0.07 | ) | $ | 0.75 | $ | 0.91 | ||||||||
Diluted | $ | (0.42 | ) | $ | 0.53 | $ | (0.07 | ) | $ | 0.75 | $ | 0.89 |
F-494
Table of Contents
28. | Interim financial results (unaudited) (continued) |
2009 | ||||||||||||||||||||
First | Second | Third | Fourth | |||||||||||||||||
quarter | quarter | quarter | quarter | Total | ||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||||
STATEMENT OF OPERATIONS DATA: | ||||||||||||||||||||
Net sales | $ | 561,851 | $ | 585,714 | $ | 588,803 | $ | 534,666 | $ | 2,271,034 | ||||||||||
Gross profit | $ | 93,576 | $ | 112,693 | $ | 111,799 | $ | 86,381 | $ | 404,449 | ||||||||||
Income (loss) from continuing operations | $ | 17,170 | $ | 34,570 | $ | 13,084 | $ | (41,090 | ) | $ | 23,734 | |||||||||
Net income (loss) | $ | 16,843 | $ | 33,091 | $ | 10,966 | $ | (46,647 | ) | $ | 14,253 | |||||||||
Net income (loss) attributable to noncontrolling interests | $ | 2,826 | $ | 5,262 | $ | 1,930 | $ | (6,844 | ) | $ | 3,174 | |||||||||
Net income (loss) attributable to Graham Packaging Company Inc. stockholders | $ | 14,017 | $ | 27,829 | $ | 9,036 | $ | (39,803 | ) | $ | 11,079 | |||||||||
Earnings per share: | ||||||||||||||||||||
Net income (loss) attributable to Graham Packaging Company Inc. stockholders per share(1): | ||||||||||||||||||||
Basic | $ | 0.33 | $ | 0.65 | $ | 0.21 | $ | (0.93 | ) | $ | 0.26 | |||||||||
Diluted | $ | 0.33 | $ | 0.65 | $ | 0.21 | $ | (0.93 | ) | $ | 0.25 |
(1) | Net (loss) income attributable to Graham Packaging Company Inc. stockholders per share may not necessarily total to the yearly income per share due to the weighting of shares outstanding on a quarterly andyear-to-date basis. |
29. | Subsequent event |
30. | Subsequent events |
F-495
Table of Contents
30. | Subsequent events (continued) |
F-496
Table of Contents
30. | Subsequent events (continued) |
31. | Satisfaction and discharge of Notes and condensed guarantor data |
F-497
Table of Contents
Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||
(In thousands) | ||||||||||||||||
ASSETS | ||||||||||||||||
Current assets: | ||||||||||||||||
Cash and cash equivalents | $ | 115,805 | $ | 37,159 | $ | — | $ | 152,964 | ||||||||
Accounts receivable, net | 140,201 | 76,167 | — | 216,368 | ||||||||||||
Inventories | 203,203 | 43,963 | — | 247,166 | ||||||||||||
Deferred income taxes | 8,330 | 6,286 | — | 14,616 | ||||||||||||
Prepaid expenses and other current assets | 26,379 | 15,984 | — | 42,363 | ||||||||||||
Total current assets | 493,918 | 179,559 | — | 673,477 | ||||||||||||
Property, plant and equipment, net | 914,420 | 288,722 | — | 1,203,142 | ||||||||||||
Intangible assets, net | 189,187 | 6,593 | — | 195,780 | ||||||||||||
Goodwill | 590,214 | 52,850 | — | 643,064 | ||||||||||||
Net intercompany | 105,823 | — | (105,823 | ) | — | |||||||||||
Investment in subsidiaries | 294,786 | — | (294,786 | ) | — | |||||||||||
Other non-current assets | 76,656 | 14,708 | — | 91,364 | ||||||||||||
Total assets | $ | 2,665,004 | $ | 542,432 | $ | (400,609 | ) | $ | 2,806,827 | |||||||
LIABILITIES AND EQUITY (DEFICIT) | ||||||||||||||||
Current liabilities: | ||||||||||||||||
Current portion of long-term debt | $ | 16,749 | $ | 17,258 | $ | — | $ | 34,007 | ||||||||
Accounts payable | 108,266 | 34,319 | — | 142,585 | ||||||||||||
Accrued expenses and other current liabilities | 149,636 | 46,796 | — | 196,432 | ||||||||||||
Deferred revenue | 26,708 | 5,763 | — | 32,471 | ||||||||||||
Total current liabilities | 301,359 | 104,136 | — | 405,495 | ||||||||||||
Long-term debt | 2,794,980 | 3,844 | — | 2,798,824 | ||||||||||||
Deferred income taxes | 21,400 | 11,028 | — | 32,428 | ||||||||||||
Other non-current liabilities | 77,989 | 22,815 | — | 100,804 | ||||||||||||
Net intercompany | — | 105,823 | (105,823 | ) | — | |||||||||||
Commitments and contingent liabilities | ||||||||||||||||
Equity (deficit): | ||||||||||||||||
Graham Packaging Company Inc. stockholders’ equity (deficit): | ||||||||||||||||
Preferred stock, $0.01 par value, 100,000,000 shares authorized, 0 shares issued and outstanding | — | — | — | — | ||||||||||||
Common stock, $0.01 par value, 500,000,000 shares authorized, shares issued and outstanding 63,311,512 | 633 | — | — | 633 | ||||||||||||
Additional paid-in capital | 459,422 | — | — | 459,422 | ||||||||||||
Retained earnings (deficit) | (977,318 | ) | — | — | (977,318 | ) | ||||||||||
Notes and interest receivable for ownership interests | (4,838 | ) | — | — | (4,838 | ) | ||||||||||
Accumulated other comprehensive income (loss) | (22,508 | ) | — | — | (22,508 | ) | ||||||||||
Graham Packaging Company Inc. stockholders’ equity (deficit) | (544,609 | ) | — | — | (544,609 | ) | ||||||||||
Noncontrolling interests | 13,885 | — | — | 13,885 | ||||||||||||
Equity (deficit) | (530,724 | ) | — | — | (530,724 | ) | ||||||||||
Partners’ capital (deficit) | — | 294,786 | (294,786 | ) | — | |||||||||||
Total liabilities and equity (deficit) | $ | 2,665,004 | $ | 542,432 | $ | (400,609 | ) | $ | 2,806,827 | |||||||
F-498
Table of Contents
Condensed consolidating statement of operations
For the year ended December 31, 2010
Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
(In thousands) | ||||||||||||||||||||
Net sales | $ | 1,983,509 | $ | 529,224 | $ | — | $ | 2,512,733 | ||||||||||||
Cost of goods sold | 1,628,395 | 447,889 | — | 2,076,284 | ||||||||||||||||
Gross profit | 355,114 | 81,335 | — | 436,449 | ||||||||||||||||
Selling, general and administrative expenses | 151,606 | 29,753 | — | 181,359 | ||||||||||||||||
Asset impairment charges | 4,890 | 4,731 | — | 9,621 | ||||||||||||||||
Net loss on disposal of property, plant and equipment | 2,339 | 1,419 | — | 3,758 | ||||||||||||||||
Operating income | 196,279 | 45,432 | — | 241,711 | ||||||||||||||||
Interest expense, net | 180,404 | 4,514 | — | 184,918 | ||||||||||||||||
Net loss on debt extinguishment | 31,132 | — | — | 31,132 | ||||||||||||||||
Write-off of amounts in accumulated other comprehensive income related to interest rate swaps | 6,988 | — | — | 6,988 | ||||||||||||||||
Increase in income tax receivable obligations | 4,971 | — | — | 4,971 | ||||||||||||||||
Other (income) expense, net | (6,179 | ) | 8,792 | — | 2,613 | |||||||||||||||
Equity in earnings of subsidiaries | (26,560 | ) | — | 26,560 | — | |||||||||||||||
Income (loss) before income taxes | 5,523 | 32,126 | (26,560 | ) | 11,089 | |||||||||||||||
Income tax (benefit) provision | (56,266 | ) | 5,566 | — | (50,700 | ) | ||||||||||||||
Net income (loss) | 61,789 | 26,560 | (26,560 | ) | 61,789 | |||||||||||||||
Net income attributable to noncontrolling interests | 7,077 | — | — | 7,077 | ||||||||||||||||
Net income (loss) attributable to Graham Packaging Company Inc. stockholders | $ | 54,712 | $ | 26,560 | $ | (26,560 | ) | $ | 54,712 | |||||||||||
F-499
Table of Contents
Condensed consolidating statement of cash flows
For the year ended December 31, 2010
Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||
(In thousands) | ||||||||||||||||
Operating activities: | ||||||||||||||||
Net cash provided by operating activities | $ | 147,344 | $ | 82,743 | $ | — | $ | 230,087 | ||||||||
Investing activities: | ||||||||||||||||
Net cash paid for property, plant and equipment | (88,171 | ) | (68,317 | ) | — | (156,488 | ) | |||||||||
Acquisitions of/investments in businesses, net of cash acquired | (559,264 | ) | (19,785 | ) | — | (579,049 | ) | |||||||||
Intercompany investing activities | (17,947 | ) | 5 | 17,942 | — | |||||||||||
Cash paid for sale of business | (301 | ) | 246 | — | (55 | ) | ||||||||||
Net cash (used in) provided by investing activities | (665,683 | ) | (87,851 | ) | 17,942 | (735,592 | ) | |||||||||
Financing activities: | ||||||||||||||||
Proceeds from issuance of long-term debt | 600,119 | 108,722 | — | 708,841 | ||||||||||||
Payment of long-term debt | (225,991 | ) | (107,472 | ) | — | (333,463 | ) | |||||||||
Intercompany financing activities | (5 | ) | 17,947 | (17,942 | ) | — | ||||||||||
Debt issuance fees | (35,856 | ) | — | — | (35,856 | ) | ||||||||||
Proceeds from the issuance of common stock, net of underwriting discount of $11.3 million | 171,055 | — | — | 171,055 | ||||||||||||
Payment of other expenses for the issuance of common stock | (5,669 | ) | — | — | (5,669 | ) | ||||||||||
Repayment of notes and interest for ownership interests | 1,882 | — | — | 1,882 | ||||||||||||
Proceeds from issuance of ownership interests | 4,344 | — | — | 4,344 | ||||||||||||
Net cash provided by (used in) financing activities | 509,879 | 19,197 | (17,942 | ) | 511,134 | |||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | (473 | ) | — | (473 | ) | ||||||||||
(Decrease) increase in cash and cash equivalents | (8,460 | ) | 13,616 | — | 5,156 | |||||||||||
Cash and cash equivalents at beginning of year | 124,265 | 23,543 | — | 147,808 | ||||||||||||
Cash and cash equivalents at end of year | $ | 115,805 | $ | 37,159 | $ | — | $ | 152,964 | ||||||||
F-500
Table of Contents
due 2019 and Related Guarantees