XML 74 R58.htm IDEA: XBRL DOCUMENT v2.4.0.8
Subsidiary Guarantees of Debt (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Subsidiary Guarantees of Debt    
Ownership interest in guarantor subsidiaries (as a percent) 100.00%  
CONDENSED, CONSOLIDATING STATEMENT OF EARNINGS    
Net sales $ 2,006.8 $ 1,991.0
Costs and expenses    
Cost of sales (excluding depreciation and amortization) (1,612.9) (1,643.5)
Depreciation and amortization (68.8) (72.5)
Selling, general and administrative (107.7) (109.3)
Business consolidation and other activities   (22.7)
Total costs and expenses (1,789.4) (1,848.0)
Earnings before interest and taxes 217.4 143.0
Interest expense (40.2) (44.8)
Debt refinancing and other (33.1)  
Total interest expense (73.3) (44.8)
Earnings before taxes 144.1 98.2
Tax provision (39.6) (18.1)
Equity in results of affiliates, net of tax 0.4 (0.8)
Net earnings from continuing operations 104.9 79.3
Discontinued operations, net of tax   0.1
Net earnings 104.9 79.4
Less net earnings attributable to noncontrolling interests (11.4) (7.4)
Net earnings attributable to Ball Corporation 93.5 72.0
Comprehensive earnings attributable to Ball Corporation 77.7 25.3
Ball Corporation
   
Costs and expenses    
Cost of sales (excluding depreciation and amortization) (0.1) (0.2)
Depreciation and amortization (1.5) (1.4)
Selling, general and administrative (22.7) (22.8)
Business consolidation and other activities (0.6) (0.8)
Equity in results of subsidiaries 134.6 81.1
Intercompany 47.3 42.2
Total costs and expenses 157.0 98.1
Earnings before interest and taxes 157.0 98.1
Interest expense (38.0)  
Debt refinancing and other (33.1)  
Total interest expense (71.1) (41.1)
Earnings before taxes 85.9 57.0
Tax provision 7.6 15.0
Net earnings from continuing operations   72.0
Net earnings 93.5 72.0
Net earnings attributable to Ball Corporation 93.5 72.0
Comprehensive earnings attributable to Ball Corporation 77.7 25.3
Guarantor Subsidiaries
   
CONDENSED, CONSOLIDATING STATEMENT OF EARNINGS    
Net sales 1,171.8 1,225.3
Costs and expenses    
Cost of sales (excluding depreciation and amortization) (972.1) (1,035.6)
Depreciation and amortization (30.8) (30.9)
Selling, general and administrative (43.5) (47.8)
Business consolidation and other activities (3.8) (22.0)
Equity in results of subsidiaries 81.5 46.4
Intercompany (43.1) (35.5)
Total costs and expenses (1,011.8) (1,125.4)
Earnings before interest and taxes 160.0 99.9
Interest expense 0.5  
Total interest expense 0.5 0.5
Earnings before taxes 160.5 100.4
Tax provision (25.1) (17.7)
Equity in results of affiliates, net of tax 0.2 (0.5)
Net earnings from continuing operations   82.2
Discontinued operations, net of tax   0.1
Net earnings 135.6 82.3
Net earnings attributable to Ball Corporation 135.6 82.3
Comprehensive earnings attributable to Ball Corporation 119.3 44.9
Non-Guarantor Subsidiaries
   
CONDENSED, CONSOLIDATING STATEMENT OF EARNINGS    
Net sales 837.8 775.4
Costs and expenses    
Cost of sales (excluding depreciation and amortization) (643.5) (617.4)
Depreciation and amortization (36.5) (40.2)
Selling, general and administrative (41.5) (38.7)
Business consolidation and other activities 4.4 0.1
Intercompany (4.2) (6.7)
Total costs and expenses (721.3) (702.9)
Earnings before interest and taxes 116.5 72.5
Interest expense (2.7)  
Total interest expense (2.7) (4.2)
Earnings before taxes 113.8 68.3
Tax provision (22.1) (15.4)
Equity in results of affiliates, net of tax 0.2 (0.3)
Net earnings from continuing operations   52.6
Net earnings 91.9 52.6
Less net earnings attributable to noncontrolling interests (11.4) (7.4)
Net earnings attributable to Ball Corporation 80.5 45.2
Comprehensive earnings attributable to Ball Corporation 62.5 (2.9)
Eliminating Adjustments
   
CONDENSED, CONSOLIDATING STATEMENT OF EARNINGS    
Net sales (2.8) (9.7)
Costs and expenses    
Cost of sales (excluding depreciation and amortization) 2.8 9.7
Equity in results of subsidiaries (216.1) (127.5)
Total costs and expenses (213.3) (117.8)
Earnings before interest and taxes (216.1) (127.5)
Earnings before taxes (216.1) (127.5)
Net earnings from continuing operations   (127.5)
Net earnings (216.1) (127.5)
Net earnings attributable to Ball Corporation (216.1) (127.5)
Comprehensive earnings attributable to Ball Corporation $ (181.8) $ (42.0)