XML 30 R62.htm IDEA: XBRL DOCUMENT v2.4.0.8
Subsidiary Guarantees of Debt (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Subsidiary Guarantees of Debt              
Ownership interest in guarantor subsidiaries (as a percent)     100.00%        
CONDENSED, CONSOLIDATING STATEMENT OF EARNINGS              
Net sales $ 2,291.9 $ 2,202.4 $ 4,298.7 $ 4,193.4      
Costs and expenses              
Cost of sales (excluding depreciation and amortization) (1,846.4) (1,798.9) (3,459.3) (3,442.4)      
Depreciation and amortization (69.6) (74.5) (138.4) (147.0)      
Selling, general and administrative (111.4) (102.9) (219.1) (212.2)      
Business consolidation and other activities (8.6) (22.6) (8.6) (45.3)      
Total costs and expenses (2,036.0) (1,998.9) (3,825.4) (3,846.9)      
Earnings before interest and taxes 255.9 203.5 473.3 346.5      
Interest expense (40.6) (47.7) (80.8) (92.5)      
Debt refinancing and other   (26.7) (33.1) (26.7)      
Total interest expense (40.6) (74.4) (113.9) (119.2)      
Earnings before taxes 215.3 129.1 359.4 227.3      
Tax provision (60.2) (30.8) (99.8) (48.9)   (172.2)  
Equity in results of affiliates, net of tax 1.2 0.8 1.6        
Net earnings from continuing operations 156.3 99.1 261.2 178.4      
Discontinued operations, net of tax       0.1      
Net earnings 156.3 99.1 261.2 178.5 435.0 419.3 466.3
Less net earnings attributable to noncontrolling interests (3.2) (4.0) (14.6) (11.4)      
Net earnings attributable to Ball Corporation 153.1 95.1 246.6 167.1      
Comprehensive earnings attributable to Ball Corporation 165.7 101.5 243.4 126.7      
Revisions
             
Costs and expenses              
Tax provision           (7.2)  
Net earnings           (7.2)  
Ball Corporation
             
Costs and expenses              
Cost of sales (excluding depreciation and amortization)   0.2 (0.1)        
Depreciation and amortization (1.5) (2.8) (3.0) (4.3)      
Selling, general and administrative (12.0) (19.5) (34.7) (42.2)      
Business consolidation and other activities (0.4) (0.5) (1.0) (1.3)      
Equity in results of subsidiaries 154.8 128.0 289.4 209.1      
Intercompany 51.9 46.2 99.2 88.4      
Total costs and expenses 192.8 151.6 349.8 249.7      
Earnings before interest and taxes 192.8 151.6 349.8 249.7      
Interest expense   (44.0) (75.5) (85.1)      
Debt refinancing and other   (26.7) (33.1) (26.7)      
Total interest expense (37.5) (70.7) (108.6) (111.8)      
Earnings before taxes 155.3 80.9 241.2 137.9      
Tax provision (2.2) 14.2 5.4 29.2      
Net earnings from continuing operations       167.1      
Net earnings 153.1 95.1 246.6 167.1      
Net earnings attributable to Ball Corporation 153.1 95.1 246.6 167.1      
Comprehensive earnings attributable to Ball Corporation 165.7 101.5 243.4 126.7      
Guarantor Subsidiaries
             
CONDENSED, CONSOLIDATING STATEMENT OF EARNINGS              
Net sales 1,350.6 1,339.2 2,522.4 2,564.5      
Costs and expenses              
Cost of sales (excluding depreciation and amortization) (1,112.8) (1,112.6) (2,084.9) (2,148.1)      
Depreciation and amortization (30.9) (31.0) (61.7) (61.8)      
Selling, general and administrative (44.8) (44.9) (88.3) (92.8)      
Business consolidation and other activities (7.1) (20.9) (10.9) (42.9)      
Equity in results of subsidiaries 79.4 65.5 160.9 111.8      
Intercompany (42.6) (37.3) (85.7) (72.9)      
Total costs and expenses (1,158.8) (1,181.2) (2,170.6) (2,306.7)      
Earnings before interest and taxes 191.8 158.0 351.8 257.8      
Interest expense   0.5 1.1 1.0      
Total interest expense 0.6 0.5 1.1 1.0      
Earnings before taxes 192.4 158.5 352.9 258.8      
Tax provision (33.3) (30.6) (58.4) (48.2)      
Equity in results of affiliates, net of tax 0.7 0.5 0.9        
Net earnings from continuing operations       210.6      
Discontinued operations, net of tax       0.1      
Net earnings 159.8 128.4 295.4 210.7      
Net earnings attributable to Ball Corporation 159.8 128.4 295.4 210.7      
Comprehensive earnings attributable to Ball Corporation 171.0 133.2 290.3 178.1      
Non-Guarantor Subsidiaries
             
CONDENSED, CONSOLIDATING STATEMENT OF EARNINGS              
Net sales 946.5 867.6 1,784.3 1,643.0      
Costs and expenses              
Cost of sales (excluding depreciation and amortization) (738.8) (690.9) (1,382.3) (1,308.4)      
Depreciation and amortization (37.2) (40.7) (73.7) (80.9)      
Selling, general and administrative (54.6) (38.5) (96.1) (77.2)      
Business consolidation and other activities (1.1) (1.2) 3.3 (1.1)      
Intercompany (9.3) (8.9) (13.5) (15.5)      
Total costs and expenses (841.0) (780.2) (1,562.3) (1,483.1)      
Earnings before interest and taxes 105.5 87.4 222.0 159.9      
Interest expense   (4.2) (6.4) (8.4)      
Total interest expense (3.7) (4.2) (6.4) (8.4)      
Earnings before taxes 101.8 83.2 215.6 151.5      
Tax provision (24.7) (14.4) (46.8) (29.9)      
Equity in results of affiliates, net of tax 0.5 0.3 0.7        
Net earnings from continuing operations       121.6      
Net earnings 77.6 69.1 169.5 121.6      
Less net earnings attributable to noncontrolling interests (3.2) (4.0) (14.6) (11.4)      
Net earnings attributable to Ball Corporation 74.4 65.1 154.9 110.2      
Comprehensive earnings attributable to Ball Corporation 78.5 69.3 141.0 66.2      
Eliminating Adjustments
             
CONDENSED, CONSOLIDATING STATEMENT OF EARNINGS              
Net sales (5.2) (4.4) (8.0) (14.1)      
Costs and expenses              
Cost of sales (excluding depreciation and amortization) 5.2 4.4 8.0 14.1      
Equity in results of subsidiaries (234.2) (193.5) (450.3) (320.9)      
Total costs and expenses (229.0) (189.1) (442.3) (306.8)      
Earnings before interest and taxes (234.2) (193.5) (450.3) (320.9)      
Earnings before taxes (234.2) (193.5) (450.3) (320.9)      
Net earnings from continuing operations       (320.9)      
Net earnings (234.2) (193.5) (450.3) (320.9)      
Net earnings attributable to Ball Corporation (234.2) (193.5) (450.3) (320.9)      
Comprehensive earnings attributable to Ball Corporation $ (249.5) $ (202.5) $ (431.3) $ (244.3)