XML 69 R63.htm IDEA: XBRL DOCUMENT v2.4.0.8
Subsidiary Guarantees of Debt (Details 2) (USD $)
In Millions, unless otherwise specified
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Jun. 30, 2013
Dec. 31, 2012
Current assets          
Cash and cash equivalents $ 155.3   $ 416.0 $ 169.5 $ 174.1
Receivables, net 1,073.5   859.4    
Inventories, net 1,028.2   1,028.3    
Deferred taxes and other current assets 162.8   167.2    
Total current assets 2,419.8   2,470.9    
Non-current assets          
Property, plant and equipment, net 2,383.3   2,372.3    
Goodwill 2,385.1 2,394.2 2,399.7   2,354.8
Intangibles and other assets, net 583.2 581.2 577.5   544.6
Total assets 7,771.4 7,745.1 7,820.4   7,520.7
Current liabilities          
Short-term debt and current portion of long-term debt 408.0   422.6    
Accounts payable 1,116.0   998.8    
Accrued employee costs 216.6   241.3    
Other current liabilities 233.0   264.7    
Total current liabilities 1,973.6   1,927.4    
Non-current liabilities          
Long-term debt 3,129.2   3,182.5    
Employee benefit obligations 1,009.3   1,033.0    
Deferred taxes and other liabilities 252.7 268.2 261.5   197.3
Total liabilities 6,364.8 6,438.3 6,404.4   6,206.5
Common stock 1,105.7   1,078.4    
Retained earnings 4,158.3 4,023.1 3,947.7   3,614.7
Accumulated other comprehensive earnings (loss) (253.1) (265.7) (249.9)   (362.1)
Treasury stock, at cost (3,804.0)   (3,551.6)    
Total Ball Corporation shareholders' equity 1,206.9   1,224.6    
Noncontrolling interests 199.7   191.4    
Total shareholders' equity 1,406.6 1,306.8 1,416.0   1,314.2
Total liabilities and shareholders' equity 7,771.4   7,820.4    
Ball Corporation
         
Current assets          
Cash and cash equivalents 4.3   218.6 0.7 0.2
Receivables, net 6.6   2.9    
Intercompany receivables 71.6   178.9    
Inventories, net (0.1)        
Deferred taxes and other current assets 12.9   4.0    
Total current assets 95.3   404.4    
Non-current assets          
Property, plant and equipment, net 17.7   14.9    
Investment in subsidiaries 4,737.8   4,452.3    
Intangibles and other assets, net 214.3   206.9    
Total assets 5,065.1   5,078.5    
Current liabilities          
Short-term debt and current portion of long-term debt 49.0   310.8    
Accounts payable 8.6   6.9    
Intercompany payables 98.1   95.1    
Accrued employee costs 14.8   22.5    
Other current liabilities 35.0   10.0    
Total current liabilities 205.5   445.3    
Non-current liabilities          
Long-term debt 2,800.0   2,750.0    
Employee benefit obligations 294.7   284.4    
Deferred taxes and other liabilities 558.0   374.2    
Total liabilities 3,858.2   3,853.9    
Common stock 1,105.7   1,078.4    
Retained earnings 4,158.3   3,947.7    
Accumulated other comprehensive earnings (loss) (253.1)   (249.9)    
Treasury stock, at cost (3,804.0)   (3,551.6)    
Total Ball Corporation shareholders' equity 1,206.9   1,224.6    
Total shareholders' equity 1,206.9   1,224.6    
Total liabilities and shareholders' equity 5,065.1   5,078.5    
Guarantor Subsidiaries
         
Current assets          
Cash and cash equivalents 0.3   0.3 0.3 0.3
Receivables, net 98.1   133.9    
Intercompany receivables 101.4   99.1    
Inventories, net 594.3   601.7    
Deferred taxes and other current assets 99.4   109.7    
Total current assets 893.5   944.7    
Non-current assets          
Property, plant and equipment, net 893.4   877.5    
Investment in subsidiaries 2,276.7   2,122.0    
Goodwill 935.6   935.6    
Intangibles and other assets, net 112.1   100.9    
Total assets 5,111.3   4,980.7    
Current liabilities          
Short-term debt and current portion of long-term debt 35.6   30.1    
Accounts payable 589.6   525.3    
Intercompany payables 2.0   0.4    
Accrued employee costs 115.2   133.7    
Other current liabilities 88.5   138.5    
Total current liabilities 830.9   828.0    
Non-current liabilities          
Long-term debt 0.5   0.5    
Employee benefit obligations 286.2   310.9    
Deferred taxes and other liabilities (830.8)   (684.1)    
Total liabilities 286.8   455.3    
Common stock 855.9   847.1    
Retained earnings 4,169.2   3,873.8    
Accumulated other comprehensive earnings (loss) (200.6)   (195.5)    
Total Ball Corporation shareholders' equity 4,824.5   4,525.4    
Total shareholders' equity 4,824.5   4,525.4    
Total liabilities and shareholders' equity 5,111.3   4,980.7    
Non-Guarantor Subsidiaries
         
Current assets          
Cash and cash equivalents 150.7   197.1 168.5 173.6
Receivables, net 968.8   722.6    
Intercompany receivables 3.9   1.0    
Inventories, net 434.0   426.6    
Deferred taxes and other current assets 50.5   53.5    
Total current assets 1,607.9   1,400.8    
Non-current assets          
Property, plant and equipment, net 1,472.2   1,479.9    
Investment in subsidiaries 78.6   78.6    
Goodwill 1,449.5   1,464.1    
Intangibles and other assets, net 256.8   269.7    
Total assets 4,865.0   4,693.1    
Current liabilities          
Short-term debt and current portion of long-term debt 323.4   81.7    
Accounts payable 517.8   466.6    
Intercompany payables 77.0   183.5    
Accrued employee costs 86.6   85.1    
Other current liabilities 109.5   116.2    
Total current liabilities 1,114.3   933.1    
Non-current liabilities          
Long-term debt 328.7   432.0    
Employee benefit obligations 428.4   437.7    
Deferred taxes and other liabilities 525.2   571.4    
Total liabilities 2,396.6   2,374.2    
Common stock 531.2   531.1    
Preferred stock 4.8   4.8    
Retained earnings 1,734.8   1,579.8    
Accumulated other comprehensive earnings (loss) (2.1)   11.8    
Total Ball Corporation shareholders' equity 2,268.7   2,127.5    
Noncontrolling interests 199.7   191.4    
Total shareholders' equity 2,468.4   2,318.9    
Total liabilities and shareholders' equity 4,865.0   4,693.1    
Eliminating Adjustments
         
Current assets          
Intercompany receivables (176.9)   (279.0)    
Total current assets (176.9)   (279.0)    
Non-current assets          
Investment in subsidiaries (7,093.1)   (6,652.9)    
Total assets (7,270.0)   (6,931.9)    
Current liabilities          
Intercompany payables (177.1)   (279.0)    
Total current liabilities (177.1)   (279.0)    
Non-current liabilities          
Deferred taxes and other liabilities 0.3        
Total liabilities (176.8)   (279.0)    
Common stock (1,387.1)   (1,378.2)    
Preferred stock (4.8)   (4.8)    
Retained earnings (5,904.0)   (5,453.6)    
Accumulated other comprehensive earnings (loss) 202.7   183.7    
Total Ball Corporation shareholders' equity (7,093.2)   (6,652.9)    
Total shareholders' equity (7,093.2)   (6,652.9)    
Total liabilities and shareholders' equity $ (7,270.0)   $ (6,931.9)