XML 98 R88.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Combining Financial Information - Condensed Combining Statement of Comprehensive Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Net sales $ 3,174 $ 2,468 $ 8,417 $ 6,530
Cost of products sold, excluding depreciation and amortization 2,530 1,972 6,804 5,235
Depreciation and amortization 127 63 305 183
Selling and administrative expense 153 89 402 270
Restructuring and other (1) 16 28 30
Income from operations 365 328 878 812
Other pension and postretirement (13) (19) (47) (43)
Loss from early extinguishment of debt 0 0 0 7
Foreign exchange (14) 0 14 4
Income before income taxes 293 287 646 667
Provision for / (benefit from) income taxes 102 79 196 178
Equity earnings / (loss) in affiliates 2 0 3 0
Net income 193 208 453 489
Net income attributable to noncontrolling interests (29) (31) (67) (77)
Net income attributable to Crown Holdings 164 177 386 412
Total comprehensive income 179 252 381 767
Comprehensive income attributable to Crown Holdings 151 220 317 687
Restructuring 9 4 15 8
Crown Americas, LLC        
Net sales 3,174 2,468 8,417 6,530
Cost of products sold, excluding depreciation and amortization 2,530 1,972 6,804 5,235
Depreciation and amortization 127 63 305 183
Selling and administrative expense 153 89 402 270
Restructuring and other (1) 16 28 30
Income from operations 365 328 878 812
Other pension and postretirement (13) (19) (47) (43)
Loss from early extinguishment of debt   0   7
Net interest expense 99 60 265 177
Technology royalty     0 0
Foreign exchange (14) 0 14 4
Income before income taxes 293 287 646 667
Provision for / (benefit from) income taxes 102 79 196 178
Equity earnings / (loss) in affiliates 2 0 3 0
Net income 193 208 453 489
Net income attributable to noncontrolling interests (29) (31) (67) (77)
Net income attributable to Crown Holdings 164 177 386 412
Total comprehensive income 179 252 381 767
Comprehensive income attributable to noncontrolling interests (28) (32) (64) (80)
Comprehensive income attributable to Crown Holdings 151 220 317 687
Crown Americas, LLC | Parent        
Net sales    
Cost of products sold, excluding depreciation and amortization    
Depreciation and amortization    
Selling and administrative expense    
Restructuring and other 9  
Income from operations 0   (9)  
Other pension and postretirement    
Net interest expense    
Technology royalty    
Foreign exchange    
Income before income taxes 0   (9)  
Provision for / (benefit from) income taxes (2)
Equity earnings / (loss) in affiliates 164 177 393 412
Net income 164 177 386 412
Net income attributable to noncontrolling interests    
Net income attributable to Crown Holdings 164 177 386 412
Total comprehensive income 151 220 317 687
Comprehensive income attributable to noncontrolling interests  
Comprehensive income attributable to Crown Holdings 151 220 317 687
Crown Americas, LLC | Issuer        
Net sales    
Cost of products sold, excluding depreciation and amortization
Depreciation and amortization    
Selling and administrative expense 3 3 8 8
Restructuring and other 3
Income from operations (3) (3) (11) (8)
Other pension and postretirement    
Loss from early extinguishment of debt     6
Net interest expense 24 16 69 49
Technology royalty  
Foreign exchange 3 23 10 78
Income before income taxes (30) (42) (90) (141)
Provision for / (benefit from) income taxes (7) (16) (21) (54)
Equity earnings / (loss) in affiliates 52 67 154 167
Net income 29 41 85 80
Net income attributable to noncontrolling interests    
Net income attributable to Crown Holdings 29 41 85 80
Total comprehensive income 22 37 84 83
Comprehensive income attributable to noncontrolling interests    
Comprehensive income attributable to Crown Holdings 22 37 84 83
Crown Americas, LLC | Guarantors        
Net sales 973 614 2,550 1,745
Cost of products sold, excluding depreciation and amortization 826 522 2,180 1,497
Depreciation and amortization 38 10 81 30
Selling and administrative expense 60 31 156 99
Restructuring and other 10 15 2
Income from operations 39 51 118 117
Other pension and postretirement (6) (13) (17) (33)
Loss from early extinguishment of debt      
Net interest expense 33 25 87 69
Technology royalty (14) (15) (37) (33)
Foreign exchange 1 (1)
Income before income taxes 25 54 85 115
Provision for / (benefit from) income taxes 13 18 30 38
Equity earnings / (loss) in affiliates 109 110 258 267
Net income 121 146 313 344
Net income attributable to noncontrolling interests  
Net income attributable to Crown Holdings 121 146 313 344
Total comprehensive income 55 184 217 429
Comprehensive income attributable to noncontrolling interests  
Comprehensive income attributable to Crown Holdings 55 184 217 429
Crown Americas, LLC | Non- Guarantors        
Net sales 2,335 1,962 6,251 5,090
Cost of products sold, excluding depreciation and amortization 1,838 1,558 5,008 4,043
Depreciation and amortization 89 53 224 153
Selling and administrative expense 90 55 238 163
Restructuring and other (11) 16 1 28
Income from operations 329 280 780 703
Other pension and postretirement (7) (6) (30) (10)
Loss from early extinguishment of debt     1
Net interest expense 42 19 109 59
Technology royalty 14 15 37 33
Foreign exchange (15) 15 5
Income before income taxes 295 252 649 615
Provision for / (benefit from) income taxes 96 69 187 167
Equity earnings / (loss) in affiliates 1 1
Net income 200 183 463 448
Net income attributable to noncontrolling interests (29) (31) (67) (77)
Net income attributable to Crown Holdings 171 152 396 371
Total comprehensive income 196 245 401 787
Comprehensive income attributable to noncontrolling interests (28) (32) (64) (80)
Comprehensive income attributable to Crown Holdings 168 213 337 707
Crown Cork & Seal Company Inc.        
Net sales 3,174 2,468 8,417 6,530
Cost of products sold, excluding depreciation and amortization 2,530 1,972 6,804 5,235
Depreciation and amortization 127 63 305 183
Selling and administrative expense 153 89 402 270
Restructuring and other (1) 16 28 30
Income from operations 365 328 878 812
Other pension and postretirement (13) (19) (47) (43)
Loss from early extinguishment of debt       7
Net interest expense 99 60 265 177
Foreign exchange (14)   14 4
Income before income taxes 293 287 646 667
Provision for / (benefit from) income taxes 102 79 196 178
Equity earnings / (loss) in affiliates 2 0 3 0
Net income 193 208 453 489
Net income attributable to noncontrolling interests (29) (31) (67) (77)
Net income attributable to Crown Holdings 164 177 386 412
Total comprehensive income 179 252 381 767
Comprehensive income attributable to noncontrolling interests (28) (32) (64) (80)
Comprehensive income attributable to Crown Holdings 151 220 317 687
Crown Cork & Seal Company Inc. | Parent        
Net sales    
Cost of products sold, excluding depreciation and amortization    
Depreciation and amortization    
Selling and administrative expense  
Restructuring and other 9  
Income from operations 0   (9)  
Other pension and postretirement    
Net interest expense    
Foreign exchange      
Income before income taxes 0   (9)  
Provision for / (benefit from) income taxes (2)  
Equity earnings / (loss) in affiliates 164 177 393 412
Net income 164 177 386 412
Net income attributable to noncontrolling interests    
Net income attributable to Crown Holdings 164 177 386 412
Total comprehensive income 151 220 317 687
Comprehensive income attributable to noncontrolling interests    
Comprehensive income attributable to Crown Holdings 151 220 317 687
Crown Cork & Seal Company Inc. | Issuer        
Net sales    
Cost of products sold, excluding depreciation and amortization
Depreciation and amortization    
Selling and administrative expense 2 1 7 5
Restructuring and other (1)
Income from operations (2) (1) (7) (4)
Other pension and postretirement    
Loss from early extinguishment of debt      
Net interest expense 18 23 56 69
Foreign exchange      
Income before income taxes (20) (24) (63) (73)
Provision for / (benefit from) income taxes (1) (15) (10) (33)
Equity earnings / (loss) in affiliates 147 155 373 384
Net income 128 146 320 344
Net income attributable to noncontrolling interests    
Net income attributable to Crown Holdings 128 146 320 344
Total comprehensive income 62 184 224 429
Comprehensive income attributable to noncontrolling interests    
Comprehensive income attributable to Crown Holdings 62 184 224 429
Crown Cork & Seal Company Inc. | Non- Guarantors        
Net sales 3,174 2,468 8,417 6,530
Cost of products sold, excluding depreciation and amortization 2,530 1,972 6,804 5,235
Depreciation and amortization 127 63 305 183
Selling and administrative expense 151 88 395 265
Restructuring and other (1) 16 19 31
Income from operations 367 329 894 816
Other pension and postretirement (13) (19) (47) (43)
Loss from early extinguishment of debt       7
Net interest expense 81 37 209 108
Foreign exchange (14)   14 4
Income before income taxes 313 311 718 740
Provision for / (benefit from) income taxes 103 94 208 211
Equity earnings / (loss) in affiliates 2 3
Net income 212 217 513 529
Net income attributable to noncontrolling interests (29) (31) (67) (77)
Net income attributable to Crown Holdings 183 186 446 452
Total comprehensive income 198 261 441 807
Comprehensive income attributable to noncontrolling interests (28) (32) (64) (80)
Comprehensive income attributable to Crown Holdings 170 229 377 727
Eliminations | Crown Americas, LLC        
Net sales (134) (108) (384) (305)
Cost of products sold, excluding depreciation and amortization (134) (108) (384) (305)
Depreciation and amortization    
Selling and administrative expense    
Restructuring and other    
Other pension and postretirement    
Net interest expense    
Technology royalty    
Foreign exchange (3) (23) (11) (78)
Income before income taxes 3 23 11 78
Provision for / (benefit from) income taxes 8 2 27
Equity earnings / (loss) in affiliates (324) (354) (803) (846)
Net income (321) (339) (794) (795)
Net income attributable to noncontrolling interests    
Net income attributable to Crown Holdings (321) (339) (794) (795)
Total comprehensive income (245) (434) (638) (1,219)
Comprehensive income attributable to noncontrolling interests  
Comprehensive income attributable to Crown Holdings (245) (434) (638) (1,219)
Eliminations | Crown Cork & Seal Company Inc.        
Net sales    
Cost of products sold, excluding depreciation and amortization    
Depreciation and amortization    
Selling and administrative expense    
Restructuring and other  
Other pension and postretirement    
Net interest expense    
Foreign exchange      
Income before income taxes      
Provision for / (benefit from) income taxes    
Equity earnings / (loss) in affiliates (311) (332) (766) (796)
Net income (311) (332) (766) (796)
Net income attributable to noncontrolling interests    
Net income attributable to Crown Holdings (311) (332) (766) (796)
Total comprehensive income (232) (413) (601) (1,156)
Comprehensive income attributable to noncontrolling interests    
Comprehensive income attributable to Crown Holdings $ (232) $ (413) $ (601) $ (1,156)