Financial Information for Subsidiary Guarantors and Non-Guarantors | 6 Months Ended |
Jun. 30, 2014 |
Financial Information for Subsidiary Guarantors and Non-Guarantors | ' |
Financial Information for Subsidiary Guarantors and Non-Guarantors | ' |
17. Financial Information for Subsidiary Guarantors and Non-Guarantors |
|
The following presents condensed consolidating financial information for the Company, segregating: (1) Owens-Illinois, Inc., the issuer of senior debentures (the “Parent”); (2) the two subsidiaries which have guaranteed the senior debentures on a subordinated basis (the “Guarantor Subsidiaries”); and (3) all other subsidiaries (the “Non-Guarantor Subsidiaries”). The Guarantor Subsidiaries are 100% owned direct and indirect subsidiaries of the Company and their guarantees are full, unconditional and joint and several. They have no operations and function only as intermediate holding companies. |
|
Certain reclassifications have been made to conform all of the financial information to the financial presentation on a consolidated basis. The principal eliminations relate to investments in subsidiaries and intercompany balances and transactions. |
|
| | June 30, 2014 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Balance Sheet | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
Current assets: | | | | | | | | | | | |
Cash and cash equivalents | | $ | — | | $ | — | | $ | 194 | | $ | — | | $ | 194 | |
Receivables | | | | | | 1,147 | | | | 1,147 | |
Inventories | | | | | | 1,204 | | | | 1,204 | |
Prepaid expenses | | | | | | 103 | | | | 103 | |
| | | | | | | | | | | |
Total current assets | | | | — | | 2,648 | | | | 2,648 | |
Investments in and advances to subsidiaries | | 2,456 | | 2,206 | | | | (4,662 | ) | — | |
| | | | | | | | | | | |
Property, plant and equipment, net | | | | | | 2,661 | | | | 2,661 | |
Goodwill | | | | | | 2,065 | | | | 2,065 | |
Other assets | | | | | | 1,217 | | | | 1,217 | |
| | | | | | | | | | | |
Total assets | | $ | 2,456 | | $ | 2,206 | | $ | 8,591 | | $ | (4,662 | ) | $ | 8,591 | |
| | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | |
Short-term loans and long-term debt due within one year | | $ | — | | $ | — | | $ | 1,027 | | $ | — | | $ | 1,027 | |
Current portion of asbestos liability | | 150 | | | | | | | | 150 | |
Accounts payable | | | | | | 1,123 | | | | 1,123 | |
Other liabilities | | | | | | 538 | | | | 538 | |
| | | | | | | | | | | |
Total current liabilities | | 150 | | — | | 2,688 | | — | | 2,838 | |
| | | | | | | | | | | |
Long-term debt | | 250 | | | | 2,620 | | (250 | ) | 2,620 | |
Asbestos-related liabilities | | 256 | | | | | | | | 256 | |
Other long-term liabilities | | | | | | 955 | | | | 955 | |
Share owners’ equity | | 1,800 | | 2,206 | | 2,328 | | (4,412 | ) | 1,922 | |
| | | | | | | | | | | |
Total liabilities and share owners’ equity | | $ | 2,456 | | $ | 2,206 | | $ | 8,591 | | $ | (4,662 | ) | $ | 8,591 | |
|
| | December 31, 2013 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Balance Sheet | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
Current assets: | | | | | | | | | | | |
Cash and cash equivalents | | $ | — | | $ | — | | $ | 383 | | $ | — | | $ | 383 | |
Receivables | | | | | | 943 | | | | 943 | |
Inventories | | | | | | 1,117 | | | | 1,117 | |
Prepaid expenses | | | | | | 107 | | | | 107 | |
| | | | | | | | | | | |
Total current assets | | | | | | 2,550 | | | | 2,550 | |
Investments in and advances to subsidiaries | | 2,154 | | 1,904 | | | | (4,058 | ) | — | |
| | | | | | | | | | | |
Property, plant and equipment, net | | | | | | 2,632 | | | | 2,632 | |
Goodwill | | | | | | 2,059 | | | | 2,059 | |
Other assets | | | | | | 1,178 | | | | 1,178 | |
| | | | | | | | | | | |
Total assets | | $ | 2,154 | | $ | 1,904 | | $ | 8,419 | | $ | (4,058 | ) | $ | 8,419 | |
| | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | |
Short-term loans and long-term debt due within one year | | $ | — | | $ | — | | $ | 322 | | $ | — | | $ | 322 | |
Current portion of asbestos liability | | 150 | | | | | | | | 150 | |
Accounts payable | | | | | | 1,144 | | | | 1,144 | |
Other liabilities | | | | | | 638 | | | | 638 | |
| | | | | | | | | | | |
Total current liabilities | | 150 | | — | | 2,104 | | — | | 2,254 | |
| | | | | | | | | | | |
Long-term debt | | 250 | | | | 3,245 | | (250 | ) | 3,245 | |
Asbestos-related liabilities | | 298 | | | | | | | | 298 | |
Other long-term liabilities | | | | | | 1,019 | | | | 1,019 | |
Share owners’ equity | | 1,456 | | 1,904 | | 2,051 | | (3,808 | ) | 1,603 | |
| | | | | | | | | | | |
Total liabilities and share owners’ equity | | $ | 2,154 | | $ | 1,904 | | $ | 8,419 | | $ | (4,058 | ) | $ | 8,419 | |
|
| | June 30, 2013 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Balance Sheet | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
Current assets: | | | | | | | | | | | |
Cash and cash equivalents | | $ | — | | $ | — | | $ | 249 | | $ | — | | $ | 249 | |
Receivables | | | | | | 1,159 | | | | 1,159 | |
Inventories | | | | | | 1,175 | | | | 1,175 | |
Prepaid expenses | | | | | | 110 | | | | 110 | |
| | | | | | | | | | | |
Total current assets | | | | | | 2,693 | | | | 2,693 | |
Investments in and advances to subsidiaries | | 1,696 | | 1,446 | | | | (3,142 | ) | — | |
| | | | | | | | | | | |
Property, plant and equipment, net | | | | | | 2,600 | | | | 2,600 | |
Goodwill | | | | | | 2,031 | | | | 2,031 | |
Other assets | | | | | | 1,086 | | | | 1,086 | |
| | | | | | | | | | | |
Total assets | | $ | 1,696 | | $ | 1,446 | | $ | 8,410 | | $ | (3,142 | ) | $ | 8,410 | |
| | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | |
Short-term loans and long-term debt due within one year | | $ | — | | $ | — | | $ | 437 | | $ | — | | $ | 437 | |
Current portion of asbestos liability | | 155 | | | | | | | | 155 | |
Accounts payable | | | | | | 982 | | | | 982 | |
Other liabilities | | | | | | 545 | | | | 545 | |
| | | | | | | | | | | |
Total current liabilities | | 155 | | — | | 1,964 | | — | | 2,119 | |
| | | | | | | | | | | |
Long-term debt | | 250 | | | | 3,336 | | (250 | ) | 3,336 | |
Asbestos-related liabilities | | 257 | | | | | | | | 257 | |
Other long-term liabilities | | | | | | 1,504 | | | | 1,504 | |
Share owners’ equity | | 1,034 | | 1,446 | | 1,606 | | (2,892 | ) | 1,194 | |
| | | | | | | | | | | |
Total liabilities and share owners’ equity | | $ | 1,696 | | $ | 1,446 | | $ | 8,410 | | $ | (3,142 | ) | $ | 8,410 | |
|
| | Three months ended June 30, 2014 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Results of Operations | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
Net sales | | $ | — | | $ | — | | $ | 1,797 | | $ | — | | $ | 1,797 | |
Cost of goods sold | | | | | | (1,439 | ) | | | (1,439 | ) |
| | | | | | | | | | | |
Gross profit | | — | | — | | 358 | | — | | 358 | |
| | | | | | | | | | | |
Selling and administrative expense | | | | | | (131 | ) | | | (131 | ) |
Research, development and engineering expense | | | | | | (17 | ) | | | (17 | ) |
Net intercompany interest | | 5 | | | | (5 | ) | | | — | |
Interest expense, net | | (5 | ) | | | (49 | ) | | | (54 | ) |
Equity earnings from subsidiaries | | 114 | | 114 | | | | (228 | ) | — | |
Other equity earnings | | | | | | 19 | | | | 19 | |
Other expense, net | | | | | | 4 | | | | 4 | |
| | | | | | | | | | | |
Earnings before income taxes | | 114 | | 114 | | 179 | | (228 | ) | 179 | |
Provision for income taxes | | | | | | (39 | ) | | | (39 | ) |
| | | | | | | | | | | |
Earnings from continuing operations | | 114 | | 114 | | 140 | | (228 | ) | 140 | |
Loss from discontinued operations | | | | | | (20 | ) | | | (20 | ) |
| | | | | | | | | | | |
Net earnings | | 114 | | 114 | | 120 | | (228 | ) | 120 | |
Net earnings attributable to noncontrolling interests | | | | | | (6 | ) | | | (6 | ) |
| | | | | | | | | | | |
Net earnings attributable to the Company | | $ | 114 | | $ | 114 | | $ | 114 | | $ | (228 | ) | $ | 114 | |
|
| | Three months ended June 30, 2014 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Comprehensive Income | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
Net earnings | | $ | 114 | | $ | 114 | | $ | 120 | | $ | (228 | ) | $ | 120 | |
Other comprehensive income, net | | 60 | | 60 | | 48 | | (106 | ) | 62 | |
| | | | | | | | | | | |
Total comprehensive income | | 174 | | 174 | | 168 | | (334 | ) | 182 | |
| | | | | | | | | | | |
Comprehensive income attributable to noncontrolling interests | | | | | | (8 | ) | | | (8 | ) |
| | | | | | | | | | | |
Comprehensive income attributable to the Company | | $ | 174 | | $ | 174 | | $ | 160 | | $ | (334 | ) | $ | 174 | |
|
| | Three months ended June 30, 2013 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Results of Operations | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
Net sales | | $ | — | | $ | — | | $ | 1,781 | | $ | — | | $ | 1,781 | |
Cost of goods sold | | | | | | (1,412 | ) | | | (1,412 | ) |
| | | | | | | | | | | |
Gross profit | | — | | — | | 369 | | — | | 369 | |
| | | | | | | | | | | |
Selling and administrative expense | | | | | | (129 | ) | | | (129 | ) |
Research, development and engineering expense | | | | | | (15 | ) | | | (15 | ) |
Net intercompany interest | | 5 | | | | (5 | ) | | | — | |
Interest expense, net | | (5 | ) | | | (51 | ) | | | (56 | ) |
Equity earnings from subsidiaries | | 132 | | 132 | | | | (264 | ) | — | |
Other equity earnings | | | | | | 16 | | | | 16 | |
Other expense, net | | | | | | (8 | ) | | | (8 | ) |
| | | | | | | | | | | |
Earnings before income taxes | | 132 | | 132 | | 177 | | (264 | ) | 177 | |
Provision for income taxes | | | | | | (37 | ) | | | (37 | ) |
| | | | | | | | | | | |
Earnings from continuing operations | | 132 | | 132 | | 140 | | (264 | ) | 140 | |
Loss from discontinued operations | | | | | | (3 | ) | | | (3 | ) |
| | | | | | | | | | | |
Net earnings | | 132 | | 132 | | 137 | | (264 | ) | 137 | |
Net earnings attributable to noncontrolling interests | | | | | | (5 | ) | | | (5 | ) |
| | | | | | | | | | | |
Net earnings attributable to the Company | | $ | 132 | | $ | 132 | | $ | 132 | | $ | (264 | ) | $ | 132 | |
|
| | Three months ended June 30, 2013 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Comprehensive Income | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
Net earnings | | $ | 132 | | $ | 132 | | $ | 137 | | $ | (264 | ) | $ | 137 | |
Other comprehensive income, net | | (74 | ) | (74 | ) | (100 | ) | 172 | | (76 | ) |
| | | | | | | | | | | |
Total comprehensive income | | 58 | | 58 | | 37 | | (92 | ) | 61 | |
| | | | | | | | | | | |
Comprehensive income attributable to noncontrolling interests | | | | | | (3 | ) | | | (3 | ) |
Comprehensive income attributable to the Company | | $ | 58 | | $ | 58 | | $ | 34 | | $ | (92 | ) | $ | 58 | |
|
| | Six months ended June 30, 2014 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Results of Operations | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
Net sales | | $ | — | | $ | — | | $ | 3,436 | | $ | — | | $ | 3,436 | |
Cost of goods sold | | | | | | (2,757 | ) | | | (2,757 | ) |
| | | | | | | | | | | |
Gross profit | | — | | — | | 679 | | — | | 679 | |
| | | | | | | | | | | |
Selling and administrative expense | | | | | | (264 | ) | | | (264 | ) |
Research, development and engineering expense | | | | | | (32 | ) | | | (32 | ) |
Net intercompany interest | | 10 | | | | (10 | ) | | | — | |
Interest expense, net | | (10 | ) | | | (98 | ) | | | (108 | ) |
Equity earnings from subsidiaries | | 215 | | 215 | | | | (430 | ) | — | |
Other equity earnings | | | | | | 35 | | | | 35 | |
Other expense, net | | | | | | 3 | | | | 3 | |
| | | | | | | | | | | |
Earnings before income taxes | | 215 | | 215 | | 313 | | (430 | ) | 313 | |
Provision for income taxes | | | | | | (66 | ) | | | (66 | ) |
| | | | | | | | | | | |
Earnings from continuing operations | | 215 | | 215 | | 247 | | (430 | ) | 247 | |
Loss from discontinued operations | | | | | | (21 | ) | | | (21 | ) |
| | | | | | | | | | | |
Net earnings | | 215 | | 215 | | 226 | | (430 | ) | 226 | |
Net earnings attributable to noncontrolling interests | | | | | | (11 | ) | | | (11 | ) |
| | | | | | | | | | | |
Net earnings attributable to the Company | | $ | 215 | | $ | 215 | | $ | 215 | | $ | (430 | ) | $ | 215 | |
|
| | Six months ended June 30, 2014 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Comprehensive Income | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
Net earnings | | $ | 215 | | $ | 215 | | $ | 226 | | $ | (430 | ) | $ | 226 | |
Other comprehensive income, net | | 119 | | 119 | | 85 | | (205 | ) | 118 | |
| | | | | | | | | | | |
Total comprehensive income | | 334 | | 334 | | 311 | | (635 | ) | 344 | |
| | | | | | | | | | | |
Comprehensive income attributable to noncontrolling interests | | | | | | (10 | ) | | | (10 | ) |
| | | | | | | | | | | |
Comprehensive income attributable to the Company | | $ | 334 | | $ | 334 | | $ | 301 | | $ | (635 | ) | $ | 334 | |
|
| | Six months ended June 30, 2013 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Results of Operations | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
Net sales | | $ | — | | $ | — | | $ | 3,422 | | $ | — | | $ | 3,422 | |
Cost of goods sold | | | | | | (2,734 | ) | | | (2,734 | ) |
| | | | | | | | | | | |
Gross profit | | — | | — | | 688 | | — | | 688 | |
| | | | | | | | | | | |
Selling and administrative expense | | | | | | (258 | ) | | | (258 | ) |
Research, development and engineering expense | | | | | | (30 | ) | | | (30 | ) |
Net intercompany interest | | 10 | | | | (10 | ) | | | — | |
Interest expense, net | | (10 | ) | | | (114 | ) | | | (124 | ) |
Equity earnings from subsidiaries | | 201 | | 201 | | | | (402 | ) | — | |
Other equity earnings | | | | | | 33 | | | | 33 | |
Other expense, net | | | | | | (15 | ) | | | (15 | ) |
| | | | | | | | | | | |
Earnings before income taxes | | 201 | | 201 | | 294 | | (402 | ) | 294 | |
Provision for income taxes | | | | | | (70 | ) | | | (70 | ) |
| | | | | | | | | | | |
Earnings from continuing operations | | 201 | | 201 | | 224 | | (402 | ) | 224 | |
Loss from discontinued operations | | | | | | (13 | ) | | | (13 | ) |
| | | | | | | | | | | |
Net earnings | | 201 | | 201 | | 211 | | (402 | ) | 211 | |
Net earnings attributable to noncontrolling interests | | | | | | (10 | ) | | | (10 | ) |
| | | | | | | | | | | |
Net earnings attributable to the Company | | $ | 201 | | $ | 201 | | $ | 201 | | $ | (402 | ) | $ | 201 | |
|
| | Six months ended June 30, 2013 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Comprehensive Income | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
Net earnings | | $ | 201 | | $ | 201 | | $ | 211 | | $ | (402 | ) | $ | 211 | |
Other comprehensive income, net | | (53 | ) | (53 | ) | (112 | ) | 159 | | (59 | ) |
| | | | | | | | | | | |
Total comprehensive income | | 148 | | 148 | | 99 | | (243 | ) | 152 | |
| | | | | | | | | | | |
Comprehensive income attributable to noncontrolling interests | | | | | | (4 | ) | | | (4 | ) |
| | | | | | | | | | | |
Comprehensive income attributable to the Company | | $ | 148 | | $ | 148 | | $ | 95 | | $ | (243 | ) | $ | 148 | |
|
| | Six months ended June 30, 2014 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Cash Flows | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
Cash provided by (utilized in) operating activities | | $ | (42 | ) | $ | — | | $ | 9 | | $ | — | | $ | (33 | ) |
Cash utilized in investing activities | | | | | | (178 | ) | | | (178 | ) |
Cash provided by (utilized in) financing activities | | 42 | | | | (16 | ) | | | 26 | |
| | | | | | | | | | | |
Effect of exchange rate change on cash | | | | | | (4 | ) | | | (4 | ) |
| | | | | | | | | | | |
Net change in cash | | — | | — | | (189 | ) | — | | (189 | ) |
Cash at beginning of period | | | | | | 383 | | | | 383 | |
| | | | | | | | | | | |
Cash at end of period | | $ | — | | $ | — | | $ | 194 | | $ | — | | $ | 194 | |
|
| | Six months ended June 30, 2013 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Cash Flows | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
Cash provided by (utilized in) operating activities | | $ | (49 | ) | $ | — | | $ | 66 | | $ | — | | $ | 17 | |
Cash utilized in investing activities | | | | | | (162 | ) | | | (162 | ) |
Cash provided by (utilized in) financing activities | | 49 | | | | (78 | ) | | | (29 | ) |
| | | | | | | | | | | |
Effect of exchange rate change on cash | | | | | | (8 | ) | | | (8 | ) |
| | | | | | | | | | | |
Net change in cash | | — | | — | | (182 | ) | — | | (182 | ) |
Cash at beginning of period | | | | | | 431 | | | | 431 | |
| | | | | | | | | | | |
Cash at end of period | | $ | — | | $ | — | | $ | 249 | | $ | — | | $ | 249 | |