XML 47 R59.htm IDEA: XBRL DOCUMENT v3.2.0.727
Subsidiary Guarantees of Debt (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Subsidiary Guarantees of Debt        
Ownership interest in guarantor subsidiaries (as a percent)     100.00%  
Subsidiary Guarantees of Debt        
Net sales $ 2,172.3 $ 2,291.9 $ 4,095.4 $ 4,298.7
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,775.1) (1,846.4) (3,336.0) (3,459.3)
Depreciation and amortization (71.3) (69.6) (139.6) (138.4)
Selling, general and administrative (117.7) (111.4) (233.7) (219.1)
Business consolidation and other activities 65.6 (8.6) 13.6 (8.6)
Total costs and expenses (1,898.5) (2,036.0) (3,695.7) (3,825.4)
Earnings before interest and taxes 273.8 255.9 399.7 473.3
Interest expense (31.0) (40.6) (69.5) (80.8)
Debt refinancing and other costs (5.0)   (64.9) (33.1)
Total interest expense (36.0) (40.6) (134.4) (113.9)
Earnings before taxes 237.8 215.3 265.3 359.4
Tax provision (78.4) (60.2) (78.9) (99.8)
Equity in results of affiliates, net of tax 1.4 1.2 1.9 1.6
Net earnings 160.8 156.3 188.3 261.2
Less net earnings attributable to noncontrolling interests (0.4) (3.2) (7.2) (14.6)
Net earnings attributable to Ball Corporation 160.4 153.1 181.1 246.6
Comprehensive earnings (loss) attributable to Ball Corporation 198.9 165.7 99.5 243.4
Ball Corporation        
Costs and expenses        
Cost of sales (excluding depreciation and amortization) 0.1   0.1 (0.1)
Depreciation and amortization (1.3) (1.5) (2.6) (3.0)
Selling, general and administrative (22.4) (12.0) (46.3) (34.7)
Business consolidation and other activities 71.8 (0.4) 23.6 (1.0)
Equity in results of subsidiaries 117.0 154.8 211.7 289.4
Intercompany 50.5 51.9 102.0 99.2
Total costs and expenses 215.7 192.8 288.5 349.8
Earnings before interest and taxes 215.7 192.8 288.5 349.8
Interest expense (28.7)   (66.1) (75.5)
Debt refinancing and other costs (3.7)   (63.0) (33.1)
Total interest expense (32.4) (37.5) (129.1) (108.6)
Earnings before taxes 183.3 155.3 159.4 241.2
Tax provision (22.9) (2.2) 21.7 5.4
Net earnings 160.4 153.1 181.1 246.6
Net earnings attributable to Ball Corporation 160.4 153.1 181.1 246.6
Comprehensive earnings (loss) attributable to Ball Corporation 198.9 165.7 99.5 243.4
Guarantor Subsidiaries        
Subsidiary Guarantees of Debt        
Net sales 1,320.1 1,350.6 2,464.6 2,522.4
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,099.5) (1,112.8) (2,046.2) (2,084.9)
Depreciation and amortization (31.8) (30.9) (63.9) (61.7)
Selling, general and administrative (44.8) (44.8) (85.1) (88.3)
Business consolidation and other activities (0.5) (7.1) (0.7) (10.9)
Equity in results of subsidiaries 52.0 79.4 91.8 160.9
Intercompany (43.6) (42.6) (85.8) (85.7)
Total costs and expenses (1,168.2) (1,158.8) (2,189.9) (2,170.6)
Earnings before interest and taxes 151.9 191.8 274.7 351.8
Interest expense 0.8   2.4 1.1
Total interest expense 0.8 0.6 2.4 1.1
Earnings before taxes 152.7 192.4 277.1 352.9
Tax provision (37.3) (33.3) (68.3) (58.4)
Equity in results of affiliates, net of tax 0.7 0.7 0.9 0.9
Net earnings 116.1 159.8 209.7 295.4
Net earnings attributable to Ball Corporation 116.1 159.8 209.7 295.4
Comprehensive earnings (loss) attributable to Ball Corporation 153.4 171.0 125.9 290.3
Non-Guarantor Subsidiaries        
Subsidiary Guarantees of Debt        
Net sales 863.7 946.5 1,652.8 1,784.3
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (687.2) (738.8) (1,311.9) (1,382.3)
Depreciation and amortization (38.2) (37.2) (73.1) (73.7)
Selling, general and administrative (50.5) (54.6) (102.3) (96.1)
Business consolidation and other activities (5.7) (1.1) (9.3) 3.3
Intercompany (6.9) (9.3) (16.2) (13.5)
Total costs and expenses (788.5) (841.0) (1,512.8) (1,562.3)
Earnings before interest and taxes 75.2 105.5 140.0 222.0
Interest expense (3.1)   (5.8) (6.4)
Debt refinancing and other costs (1.3)   (1.9)  
Total interest expense (4.4) (3.7) (7.7) (6.4)
Earnings before taxes 70.8 101.8 132.3 215.6
Tax provision (18.2) (24.7) (32.3) (46.8)
Equity in results of affiliates, net of tax 0.7 0.5 1.0 0.7
Net earnings 53.3 77.6 101.0 169.5
Less net earnings attributable to noncontrolling interests (0.4) (3.2) (7.2) (14.6)
Net earnings attributable to Ball Corporation 52.9 74.4 93.8 154.9
Comprehensive earnings (loss) attributable to Ball Corporation 87.3 78.5 7.0 141.0
Eliminating Adjustments        
Subsidiary Guarantees of Debt        
Net sales (11.5) (5.2) (22.0) (8.0)
Costs and expenses        
Cost of sales (excluding depreciation and amortization) 11.5 5.2 22.0 8.0
Equity in results of subsidiaries (169.0) (234.2) (303.5) (450.3)
Total costs and expenses (157.5) (229.0) (281.5) (442.3)
Earnings before interest and taxes (169.0) (234.2) (303.5) (450.3)
Earnings before taxes (169.0) (234.2) (303.5) (450.3)
Net earnings (169.0) (234.2) (303.5) (450.3)
Net earnings attributable to Ball Corporation (169.0) (234.2) (303.5) (450.3)
Comprehensive earnings (loss) attributable to Ball Corporation $ (240.7) $ (249.5) $ (132.9) $ (431.3)