XML 80 R60.htm IDEA: XBRL DOCUMENT v2.4.0.8
Subsidiary Guarantees of Debt (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
CONDENSED, CONSOLIDATING STATEMENT OF EARNINGS        
Net sales $ 2,277.9 $ 2,282.5 $ 6,471.3 $ 6,621.5
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,846.9) (1,866.1) (5,289.3) (5,444.6)
Depreciation and amortization (76.6) (74.7) (223.6) (210.2)
Selling, general and administrative (99.0) (86.3) (311.2) (284.5)
Business consolidation and other activities (43.8) (36.8) (89.1) (44.0)
Total costs and expenses (2,066.3) (2,063.9) (5,913.2) (5,983.3)
Earnings before interest and taxes 211.6 218.6 558.1 638.2
Interest expense (45.5) (44.2) (138.0) (134.2)
Debt refinancing and other (1.3)   (28.0) (15.1)
Total interest expense (46.8) (44.2) (166.0) (149.3)
Earnings before taxes 164.8 174.4 392.1 488.9
Tax provision (44.1) (51.7) (93.0) (129.7)
Equity in results of affiliates, net of tax 0.9 (0.8) 0.9 (1.0)
Net earnings from continuing operations 121.6 121.9 300.0 358.2
Discontinued operations, net of tax 0.3 (2.2) 0.4 (2.9)
Net earnings 121.9 119.7 300.4 355.3
Less net earnings attributable to noncontrolling interests (6.7) (4.6) (18.1) (12.4)
Net earnings attributable to Ball Corporation 115.2 115.1 282.3 342.9
Comprehensive earnings attributable to Ball Corporation 179.5 177.0 306.6 386.9
Ownership interest in guarantor subsidiaries (as a percent)     100.00%  
Ball Corporation
       
Costs and expenses        
Cost of sales (excluding depreciation and amortization)   0.2   0.1
Depreciation and amortization (1.6) (1.5) (5.9) (4.3)
Selling, general and administrative (16.7) (13.9) (58.9) (51.3)
Business consolidation and other activities 0.9 (1.8) (0.4) (4.9)
Equity in results of subsidiaries 137.5 114.4 346.6 371.5
Intercompany 46.7 47.0 135.1 129.4
Total costs and expenses 166.8 144.4 416.5 440.5
Earnings before interest and taxes 166.8 144.4 416.5 440.5
Interest expense (43.3) (41.2) (128.4) (124.3)
Debt refinancing and other (1.3)   (28.0) (15.1)
Total interest expense (44.6)   (156.4) (139.4)
Earnings before taxes 122.2 103.2 260.1 301.1
Tax provision (7.0) 11.9 22.2 41.8
Net earnings from continuing operations 115.2 115.1 282.3 342.9
Net earnings 115.2 115.1 282.3 342.9
Net earnings attributable to Ball Corporation 115.2 115.1 282.3 342.9
Comprehensive earnings attributable to Ball Corporation 179.5 177.0 306.6 386.9
Guarantor Subsidiaries
       
CONDENSED, CONSOLIDATING STATEMENT OF EARNINGS        
Net sales 1,392.6 1,453.5 3,957.1 4,154.9
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,152.0) (1,204.0) (3,300.1) (3,476.6)
Depreciation and amortization (33.0) (35.7) (94.8) (94.4)
Selling, general and administrative (42.7) (42.5) (135.5) (140.1)
Business consolidation and other activities (36.2) (31.3) (79.1) (32.8)
Equity in results of subsidiaries 73.7 69.9 185.5 193.5
Intercompany (37.7) (40.1) (110.6) (110.6)
Total costs and expenses (1,227.9) (1,283.7) (3,534.6) (3,661.0)
Earnings before interest and taxes 164.7 169.8 422.5 493.9
Interest expense 0.6 0.4 1.6 1.0
Total interest expense 0.6   1.6 1.0
Earnings before taxes 165.3 170.2 424.1 494.9
Tax provision (24.6) (45.6) (72.8) (115.6)
Equity in results of affiliates, net of tax 0.6 0.4 0.6 1.4
Net earnings from continuing operations 141.3 125.0 351.9 380.7
Discontinued operations, net of tax 0.3 (2.2) 0.4 (2.9)
Net earnings 141.6 122.8 352.3 377.8
Net earnings attributable to Ball Corporation 141.6 122.8 352.3 377.8
Comprehensive earnings attributable to Ball Corporation 204.3 182.8 382.4 415.6
Non-Guarantor Subsidiaries
       
CONDENSED, CONSOLIDATING STATEMENT OF EARNINGS        
Net sales 890.3 832.6 2,533.3 2,477.5
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (699.9) (665.9) (2,008.3) (1,979.0)
Depreciation and amortization (42.0) (37.5) (122.9) (111.5)
Selling, general and administrative (39.6) (29.9) (116.8) (93.1)
Business consolidation and other activities (8.5) (3.7) (9.6) (6.3)
Intercompany (9.0) (6.9) (24.5) (18.8)
Total costs and expenses (799.0) (743.9) (2,282.1) (2,208.7)
Earnings before interest and taxes 91.3 88.7 251.2 268.8
Interest expense (2.8) 3.4 (11.2) (10.9)
Total interest expense (2.8)   (11.2) (10.9)
Earnings before taxes 88.5 85.3 240.0 257.9
Tax provision (12.5) (18.0) (42.4) (55.9)
Equity in results of affiliates, net of tax 0.3 (1.2) 0.3 (2.4)
Net earnings from continuing operations 76.3 66.1 197.9 199.6
Net earnings 76.3 66.1 197.9 199.6
Less net earnings attributable to noncontrolling interests (6.7) (4.6) (18.1) (12.4)
Net earnings attributable to Ball Corporation 69.6 61.5 179.8 187.2
Comprehensive earnings attributable to Ball Corporation 125.9 104.2 192.5 192.3
Eliminating Adjustments
       
CONDENSED, CONSOLIDATING STATEMENT OF EARNINGS        
Net sales (5.0) (3.6) (19.1) (10.9)
Costs and expenses        
Cost of sales (excluding depreciation and amortization) 5.0 3.6 19.1 10.9
Equity in results of subsidiaries (211.2) (184.3) (532.1) (565.0)
Total costs and expenses (206.2) (180.7) (513.0) (554.1)
Earnings before interest and taxes (211.2) (184.3) (532.1) (565.0)
Earnings before taxes (211.2) (184.3) (532.1) (565.0)
Net earnings from continuing operations (211.2) (184.3) (532.1) (565.0)
Net earnings (211.2) (184.3) (532.1) (565.0)
Net earnings attributable to Ball Corporation (211.2) (184.3) (532.1) (565.0)
Comprehensive earnings attributable to Ball Corporation $ (330.2) $ (287.0) $ (574.9) $ (607.9)