XML 79 R61.htm IDEA: XBRL DOCUMENT v2.4.0.8
Subsidiary Guarantees of Debt (Details 2) (USD $)
In Millions, unless otherwise specified
Sep. 30, 2013
Dec. 31, 2012
Sep. 30, 2012
Dec. 31, 2011
Current assets        
Cash and cash equivalents $ 168.2 $ 174.1 $ 181.2 $ 165.8
Receivables, net 1,087.5 930.1    
Inventories, net 980.3 1,044.4    
Other current assets 189.4 190.8    
Total current assets 2,425.4 2,339.4    
Non-current assets        
Property, plant and equipment, net 2,360.1 2,288.6    
Goodwill 2,379.8 2,359.4    
Intangibles and other assets, net 543.9 519.7    
Total assets 7,709.2 7,507.1    
Current liabilities        
Short-term debt and current portion of long-term debt 104.5 219.8    
Accounts payable 998.8 946.9    
Accrued employee costs 232.3 278.4    
Other current liabilities 234.6 240.7    
Total current liabilities 1,570.2 1,685.8    
Non-current liabilities        
Long-term debt 3,417.5 3,085.3    
Employee benefit obligations 1,175.7 1,238.1    
Other liabilities 229.0 207.9    
Total liabilities 6,392.4 6,217.1    
Common stock 1,068.3 1,026.3    
Retained earnings 3,807.3 3,580.8    
Accumulated other comprehensive earnings (loss) (328.1) (352.4)    
Treasury stock, at cost (3,418.1) (3,140.1)    
Total Ball Corporation shareholders' equity 1,129.4 1,114.6    
Noncontrolling interests 187.4 175.4    
Total shareholders' equity 1,316.8 1,290.0    
Total liabilities and shareholders' equity 7,709.2 7,507.1    
Ball Corporation
       
Current assets        
Cash and cash equivalents 1.8 0.2 1.6 24.0
Receivables, net 1.8 11.8    
Intercompany receivables 289.0 66.5    
Inventories, net (0.2) (0.8)    
Other current assets 11.4 20.4    
Total current assets 303.8 98.1    
Non-current assets        
Property, plant and equipment, net 14.2 9.3    
Investment in subsidiaries 4,272.4 3,890.8    
Intangibles and other assets, net 200.0 195.0    
Total assets 4,790.4 4,193.2    
Current liabilities        
Short-term debt and current portion of long-term debt   25.1    
Accounts payable (1.2) 12.8    
Accrued employee costs 14.0 27.0    
Other current liabilities 18.2 57.9    
Total current liabilities 31.0 122.8    
Non-current liabilities        
Long-term debt 3,060.6 2,565.4    
Employee benefit obligations 301.8 300.5    
Other liabilities 267.6 89.9    
Total liabilities 3,661.0 3,078.6    
Common stock 1,068.3 1,026.3    
Retained earnings 3,807.3 3,580.8    
Accumulated other comprehensive earnings (loss) (328.1) (352.4)    
Treasury stock, at cost (3,418.1) (3,140.1)    
Total Ball Corporation shareholders' equity 1,129.4 1,114.6    
Total shareholders' equity 1,129.4 1,114.6    
Total liabilities and shareholders' equity 4,790.4 4,193.2    
Guarantor Subsidiaries
       
Current assets        
Cash and cash equivalents 0.3 0.3 0.2 0.5
Receivables, net 184.5 182.9    
Intercompany receivables 3.0 8.8    
Inventories, net 579.6 623.7    
Other current assets 98.8 96.8    
Total current assets 866.2 912.5    
Non-current assets        
Property, plant and equipment, net 864.5 854.4    
Investment in subsidiaries 2,156.2 1,982.3    
Goodwill 935.6 927.0    
Intangibles and other assets, net 103.4 98.6    
Total assets 4,925.9 4,774.8    
Current liabilities        
Accounts payable 570.9 461.4    
Intercompany payables   0.6    
Accrued employee costs 140.5 173.5    
Other current liabilities 95.5 93.0    
Total current liabilities 806.9 728.5    
Non-current liabilities        
Employee benefit obligations 466.8 526.8    
Other liabilities (715.9) (467.9)    
Total liabilities 557.8 787.4    
Common stock 847.1 847.1    
Retained earnings 3,786.3 3,435.7    
Accumulated other comprehensive earnings (loss) (265.3) (295.4)    
Total Ball Corporation shareholders' equity 4,368.1 3,987.4    
Total shareholders' equity 4,368.1 3,987.4    
Total liabilities and shareholders' equity 4,925.9 4,774.8    
Non-Guarantor Subsidiaries
       
Current assets        
Cash and cash equivalents 166.1 173.6 179.4 141.3
Receivables, net 901.2 735.4    
Intercompany receivables 1.8      
Inventories, net 400.9 421.5    
Other current assets 79.2 73.6    
Total current assets 1,549.2 1,404.1    
Non-current assets        
Property, plant and equipment, net 1,481.4 1,424.9    
Investment in subsidiaries 78.6 78.6    
Goodwill 1,444.2 1,432.4    
Intangibles and other assets, net 240.5 226.1    
Total assets 4,793.9 4,566.1    
Current liabilities        
Short-term debt and current portion of long-term debt 104.5 194.7    
Accounts payable 429.1 472.7    
Intercompany payables 293.8 74.7    
Accrued employee costs 77.8 77.9    
Other current liabilities 120.9 89.8    
Total current liabilities 1,026.1 909.8    
Non-current liabilities        
Long-term debt 356.9 519.9    
Employee benefit obligations 407.1 410.8    
Other liabilities 677.3 585.9    
Total liabilities 2,467.4 2,426.4    
Common stock 626.1 624.9    
Preferred stock 4.8 4.8    
Retained earnings 1,493.4 1,332.5    
Accumulated other comprehensive earnings (loss) 14.8 2.1    
Total Ball Corporation shareholders' equity 2,139.1 1,964.3    
Noncontrolling interests 187.4 175.4    
Total shareholders' equity 2,326.5 2,139.7    
Total liabilities and shareholders' equity 4,793.9 4,566.1    
Eliminating Adjustments
       
Current assets        
Intercompany receivables (293.8) (75.3)    
Total current assets (293.8) (75.3)    
Non-current assets        
Investment in subsidiaries (6,507.2) (5,951.7)    
Total assets (6,801.0) (6,027.0)    
Current liabilities        
Intercompany payables (293.8) (75.3)    
Total current liabilities (293.8) (75.3)    
Non-current liabilities        
Total liabilities (293.8) (75.3)    
Common stock (1,473.2) (1,472.0)    
Preferred stock (4.8) (4.8)    
Retained earnings (5,279.7) (4,768.2)    
Accumulated other comprehensive earnings (loss) 250.5 293.3    
Total Ball Corporation shareholders' equity (6,507.2) (5,951.7)    
Total shareholders' equity (6,507.2) (5,951.7)    
Total liabilities and shareholders' equity $ (6,801.0) $ (6,027.0)