Financial Information for Subsidiary Guarantors and Non-Guarantors | 9 Months Ended |
Sep. 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. |
|
| | September 30, 2014 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Balance Sheet | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
| | | | | | | | | | | |
Current assets: | | | | | | | | | | | |
Cash and cash equivalents | | $ | — | | $ | — | | $ | 264 | | $ | — | | $ | 264 | |
Receivables | | | | | | 1,042 | | | | 1,042 | |
Inventories | | | | | | 1,112 | | | | 1,112 | |
Prepaid expenses | | | | | | 105 | | | | 105 | |
Total current assets | | — | | — | | 2,523 | | — | | 2,523 | |
Investments in and advances to subsidiaries | | 2,325 | | 2,075 | | | | (4,400 | ) | — | |
| | | | | | | | | | | |
Property, plant and equipment, net | | | | | | 2,499 | | | | 2,499 | |
Goodwill | | | | | | 1,960 | | | | 1,960 | |
Other assets | | | | | | 1,176 | | | | 1,176 | |
| | | | | | | | | | | |
Total assets | | $ | 2,325 | | $ | 2,075 | | $ | 8,158 | | $ | (4,400 | ) | $ | 8,158 | |
| | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | |
Short-term loans and long-term debt due within one year | | $ | — | | $ | — | | $ | 1,067 | | $ | — | | $ | 1,067 | |
Current portion of asbestos liability | | 150 | | | | | | | | 150 | |
Accounts payable | | | | | | 1,027 | | | | 1,027 | |
Other liabilities | | | | | | 544 | | | | 544 | |
| | | | | | | | | | | |
Total current liabilities | | 150 | | — | | 2,638 | | — | | 2,788 | |
| | | | | | | | | | | |
Long-term debt | | 250 | | | | 2,434 | | (250 | ) | 2,434 | |
Asbestos-related liabilities | | 226 | | | | | | | | 226 | |
Other long-term liabilities | | | | | | 887 | | | | 887 | |
Share owners’ equity | | 1,699 | | 2,075 | | 2,199 | | (4,150 | ) | 1,823 | |
Total liabilities and share owners’ equity | | $ | 2,325 | | $ | 2,075 | | $ | 8,158 | | $ | (4,400 | ) | $ | 8,158 | |
|
| | 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 | |
|
| | September 30, 2013 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Balance Sheet | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
| | | | | | | | | | | |
Current assets: | | | | | | | | | | | |
Cash and cash equivalents | | $ | — | | $ | — | | $ | 219 | | $ | — | | $ | 219 | |
Receivables | | | | | | 1,172 | | | | 1,172 | |
Inventories | | | | | | 1,178 | | | | 1,178 | |
Prepaid expenses | | | | | | 103 | | | | 103 | |
Total current assets | | — | | — | | 2,672 | | — | | 2,672 | |
Investments in and advances to subsidiaries | | 1,813 | | 1,563 | | | | (3,376 | ) | — | |
| | | | | | | | | | | |
Property, plant and equipment, net | | | | | | 2,657 | | | | 2,657 | |
Goodwill | | | | | | 2,059 | | | | 2,059 | |
Other assets | | | | | | 1,084 | | | | 1,084 | |
| | | | | | | | | | | |
Total assets | | $ | 1,813 | | $ | 1,563 | | $ | 8,472 | | $ | (3,376 | ) | $ | 8,472 | |
| | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | |
Short-term loans and long-term debt due within one year | | $ | — | | $ | — | | $ | 366 | | $ | — | | $ | 366 | |
Current portion of asbestos liability | | 155 | | | | | | | | 155 | |
Accounts payable | | | | | | 989 | | | | 989 | |
Other liabilities | | | | | | 577 | | | | 577 | |
| | | | | | | | | | | |
Total current liabilities | | 155 | | — | | 1,932 | | — | | 2,087 | |
| | | | | | | | | | | |
Long-term debt | | 250 | | | | 3,298 | | (250 | ) | 3,298 | |
Asbestos-related liabilities | | 198 | | | | | | | | 198 | |
Other long-term liabilities | | | | | | 1,512 | | | | 1,512 | |
Share owners’ equity | | 1,210 | | 1,563 | | 1,730 | | (3,126 | ) | 1,377 | |
Total liabilities and share owners’ equity | | $ | 1,813 | | $ | 1,563 | | $ | 8,472 | | $ | (3,376 | ) | $ | 8,472 | |
|
| | Three months ended September 30, 2014 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Results of Operations | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
| | | | | | | | | | | |
Net sales | | $ | — | | $ | — | | $ | 1,745 | | $ | — | | $ | 1,745 | |
Cost of goods sold | | | | | | (1,408 | ) | | | (1,408 | ) |
| | | | | | | | | | | |
Gross profit | | — | | — | | 337 | | — | | 337 | |
| | | | | | | | | | | |
Selling and administrative expense | | | | | | (118 | ) | | | (118 | ) |
Research, development and engineering expense | | | | | | (15 | ) | | | (15 | ) |
Net intercompany interest | | 5 | | | | (5 | ) | | | — | |
Interest expense, net | | (5 | ) | | | (48 | ) | | | (53 | ) |
Equity earnings from subsidiaries | | 60 | | 60 | | | | (120 | ) | — | |
Other equity earnings | | | | | | 13 | | | | 13 | |
Other expense, net | | | | | | (73 | ) | | | (73 | ) |
| | | | | | | | | | | |
Earnings before income taxes | | 60 | | 60 | | 91 | | (120 | ) | 91 | |
Provision for income taxes | | | | | | (23 | ) | | | (23 | ) |
| | | | | | | | | | | |
Earnings from continuing operations | | 60 | | 60 | | 68 | | (120 | ) | 68 | |
Loss from discontinued operations | | | | | | (1 | ) | | | (1 | ) |
| | | | | | | | | | | |
Net earnings | | 60 | | 60 | | 67 | | (120 | ) | 67 | |
Net earnings attributable to noncontrolling interests | | | | | | (7 | ) | | | (7 | ) |
| | | | | | | | | | | |
Net earnings attributable to the Company | | $ | 60 | | $ | 60 | | $ | 60 | | $ | (120 | ) | $ | 60 | |
|
| | Three months ended September 30, 2014 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Comprehensive Income | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
| | | | | | | | | | | |
Net earnings | | $ | 60 | | $ | 60 | | $ | 67 | | $ | (120 | ) | $ | 67 | |
Other comprehensive income (loss) attributable to the Company | | (165 | ) | (165 | ) | (186 | ) | 351 | | (165 | ) |
| | | | | | | | | | | |
Other comprehensive income attributable to noncontrolling interests | | — | | — | | (3 | ) | — | | (3 | ) |
Total comprehensive income (loss) | | (105 | ) | (105 | ) | (122 | ) | 231 | | (101 | ) |
Net earnings attributable to noncontrolling interests | | — | | — | | 7 | | — | | 7 | |
| | | | | | | | | | | |
Comprehensive income (loss) attributable to the Company | | $ | (105 | ) | $ | (105 | ) | $ | (126 | ) | $ | 231 | | $ | (105 | ) |
|
| | Three months ended September 30, 2013 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Results of Operations | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
| | | | | | | | | | | |
Net sales | | $ | — | | $ | — | | $ | 1,784 | | $ | — | | $ | 1,784 | |
Cost of goods sold | | | | | | (1,432 | ) | | | (1,432 | ) |
| | | | | | | | | | | |
Gross profit | | — | | — | | 352 | | — | | 352 | |
| | | | | | | | | | | |
Selling and administrative expense | | | | | | (119 | ) | | | (119 | ) |
Research, development and engineering expense | | | | | | (15 | ) | | | (15 | ) |
Net intercompany interest | | 5 | | | | (5 | ) | | | — | |
Interest expense, net | | (5 | ) | | | (49 | ) | | | (54 | ) |
Equity earnings from subsidiaries | | 130 | | 130 | | | | (260 | ) | — | |
Other equity earnings | | | | | | 16 | | | | 16 | |
Other expense, net | | | | | | (2 | ) | | | (2 | ) |
| | | | | | | | | | | |
Earnings before income taxes | | 130 | | 130 | | 178 | | (260 | ) | 178 | |
Provision for income taxes | | | | | | (40 | ) | | | (40 | ) |
| | | | | | | | | | | |
Earnings from continuing operations | | 130 | | 130 | | 138 | | (260 | ) | 138 | |
Loss from discontinued operations | | | | | | (2 | ) | | | (2 | ) |
| | | | | | | | | | | |
Net earnings | | 130 | | 130 | | 136 | | (260 | ) | 136 | |
Net earnings attributable to noncontrolling interests | | | | | | (6 | ) | | | (6 | ) |
| | | | | | | | | | | |
Net earnings attributable to the Company | | $ | 130 | | $ | 130 | | $ | 130 | | $ | (260 | ) | $ | 130 | |
|
| | Three months ended September 30, 2013 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Comprehensive Income | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
| | | | | | | | | | | |
Net earnings | | $ | 130 | | $ | 130 | | $ | 136 | | $ | (260 | ) | $ | 136 | |
Other comprehensive income (loss) attributable to the Company | | 39 | | 39 | | 12 | | (51 | ) | 39 | |
| | | | | | | | | | | |
Other comprehensive income attributable to noncontrolling interests | | — | | — | | — | | — | | — | |
Total comprehensive income (loss) | | 169 | | 169 | | 148 | | (311 | ) | 175 | |
Net earnings attributable to noncontrolling interests | | — | | — | | 6 | | — | | 6 | |
| | | | | | | | | | | |
Comprehensive income (loss) attributable to the Company | | $ | 169 | | $ | 169 | | $ | 142 | | $ | (311 | ) | $ | 169 | |
|
| | Nine months ended September 30, 2014 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Results of Operations | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
| | | | | | | | | | | |
Net sales | | $ | — | | $ | — | | $ | 5,181 | | $ | — | | $ | 5,181 | |
Cost of goods sold | | | | | | (4,165 | ) | | | (4,165 | ) |
| | | | | | | | | | | |
Gross profit | | — | | — | | 1,016 | | — | | 1,016 | |
| | | | | | | | | | | |
Selling and administrative expense | | | | | | (382 | ) | | | (382 | ) |
Research, development and engineering expense | | | | | | (47 | ) | | | (47 | ) |
Net intercompany interest | | 15 | | | | (15 | ) | | | — | |
Interest expense, net | | (15 | ) | | | (146 | ) | | | (161 | ) |
Equity earnings from subsidiaries | | 275 | | 275 | | | | (550 | ) | — | |
Other equity earnings | | | | | | 48 | | | | 48 | |
Other expense, net | | | | | | (70 | ) | | | (70 | ) |
| | | | | | | | | | | |
Earnings before income taxes | | 275 | | 275 | | 404 | | (550 | ) | 404 | |
Provision for income taxes | | | | | | (89 | ) | | | (89 | ) |
| | | | | | | | | | | |
Earnings from continuing operations | | 275 | | 275 | | 315 | | (550 | ) | 315 | |
Loss from discontinued operations | | | | | | (22 | ) | | | (22 | ) |
| | | | | | | | | | | |
Net earnings | | 275 | | 275 | | 293 | | (550 | ) | 293 | |
Net earnings attributable to noncontrolling interests | | | | | | (18 | ) | | | (18 | ) |
| | | | | | | | | | | |
Net earnings attributable to the Company | | $ | 275 | | $ | 275 | | $ | 275 | | $ | (550 | ) | $ | 275 | |
|
| | Nine months ended September 30, 2014 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Comprehensive Income | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
| | | | | | | | | | | |
Net earnings | | $ | 275 | | $ | 275 | | $ | 293 | | $ | (550 | ) | $ | 293 | |
Other comprehensive income (loss) attributable to the Company | | (46 | ) | (46 | ) | (115 | ) | 161 | | (46 | ) |
| | | | | | | | | | | |
Other comprehensive income attributable to noncontrolling interests | | — | | — | | (4 | ) | — | | (4 | ) |
Total comprehensive income (loss) | | 229 | | 229 | | 174 | | (389 | ) | 243 | |
Net earnings attributable to noncontrolling interests | | — | | — | | 18 | | — | | 18 | |
| | | | | | | | | | | |
Comprehensive income (loss) attributable to the Company | | $ | 229 | | $ | 229 | | $ | 160 | | $ | (389 | ) | $ | 229 | |
|
| | Nine months ended September 30, 2013 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Results of Operations | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
| | | | | | | | | | | |
Net sales | | $ | — | | $ | — | | $ | 5,206 | | $ | — | | $ | 5,206 | |
Cost of goods sold | | | | | | (4,166 | ) | | | (4,166 | ) |
| | | | | | | | | | | |
Gross profit | | — | | — | | 1,040 | | — | | 1,040 | |
| | | | | | | | | | | |
Selling and administrative expense | | | | | | (377 | ) | | | (377 | ) |
Research, development and engineering expense | | | | | | (45 | ) | | | (45 | ) |
Net intercompany interest | | 15 | | | | (15 | ) | | | — | |
Interest expense, net | | (15 | ) | | | (163 | ) | | | (178 | ) |
Equity earnings from subsidiaries | | 331 | | 331 | | | | (662 | ) | — | |
Other equity earnings | | | | | | 49 | | | | 49 | |
Other expense, net | | | | | | (17 | ) | | | (17 | ) |
| | | | | | | | | | | |
Earnings before income taxes | | 331 | | 331 | | 472 | | (662 | ) | 472 | |
Provision for income taxes | | | | | | (110 | ) | | | (110 | ) |
| | | | | | | | | | | |
Earnings from continuing operations | | 331 | | 331 | | 362 | | (662 | ) | 362 | |
Loss from discontinued operations | | | | | | (15 | ) | | | (15 | ) |
| | | | | | | | | | | |
Net earnings | | 331 | | 331 | | 347 | | (662 | ) | 347 | |
Net earnings attributable to noncontrolling interests | | | | | | (16 | ) | | | (16 | ) |
| | | | | | | | | | | |
Net earnings attributable to the Company | | $ | 331 | | $ | 331 | | $ | 331 | | $ | (662 | ) | $ | 331 | |
|
| | Nine months ended September 30, 2013 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Comprehensive Income | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
| | | | | | | | | | | |
Net earnings | | $ | 331 | | $ | 331 | | $ | 347 | | $ | (662 | ) | $ | 347 | |
Other comprehensive income (loss) attributable to the Company | | (14 | ) | (14 | ) | (94 | ) | 108 | | (14 | ) |
| | | | | | | | | | | |
Other comprehensive income attributable to noncontrolling interests | | — | | — | | (6 | ) | — | | (6 | ) |
Total comprehensive income (loss) | | 317 | | 317 | | 247 | | (554 | ) | 327 | |
Net earnings attributable to noncontrolling interests | | — | | — | | 16 | | — | | 16 | |
| | | | | | | | | | | |
Comprehensive income (loss) attributable to the Company | | $ | 317 | | $ | 317 | | $ | 237 | | $ | (554 | ) | $ | 317 | |
|
| | Nine months ended September 30, 2014 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Cash Flows | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
| | | | | | | | | | | |
Cash provided by (utilized in) operating activities | | $ | (72 | ) | $ | — | | $ | 259 | | $ | — | | $ | 187 | |
Cash utilized in investing activities | | | | | | (267 | ) | | | (267 | ) |
Cash provided by (utilized in) financing activities | | 72 | | | | (101 | ) | | | (29 | ) |
| | | | | | | | | | | |
Effect of exchange rate change on cash | | | | | | (10 | ) | | | (10 | ) |
| | | | | | | | | | | |
Net change in cash | | — | | — | | (119 | ) | — | | (119 | ) |
Cash at beginning of period | | | | | | 383 | | | | 383 | |
| | | | | | | | | | | |
Cash at end of period | | $ | — | | $ | — | | $ | 264 | | $ | — | | $ | 264 | |
|
| | Nine months ended September 30, 2013 | |
| | | | | | Non- | | | | | |
| | | | Guarantor | | Guarantor | | | | | |
Cash Flows | | Parent | | Subsidiaries | | Subsidiaries | | Eliminations | | Consolidated | |
| | | | | | | | | | | |
Cash provided by (utilized in) operating activities | | $ | (108 | ) | $ | — | | $ | 350 | | $ | — | | $ | 242 | |
Cash utilized in investing activities | | | | | | (249 | ) | | | (249 | ) |
Cash provided by (utilized in) financing activities | | 108 | | | | (306 | ) | | | (198 | ) |
| | | | | | | | | | | |
Effect of exchange rate change on cash | | | | | | (7 | ) | | | (7 | ) |
| | | | | | | | | | | |
Net change in cash | | — | | — | | (212 | ) | — | | (212 | ) |
Cash at beginning of period | | | | | | 431 | | | | 431 | |
| | | | | | | | | | | |
Cash at end of period | | $ | — | | $ | — | | $ | 219 | | $ | — | | $ | 219 | |