XML 64 R60.htm IDEA: XBRL DOCUMENT v3.2.0.727
Subsidiary Guarantees of Debt (Details 2) - USD ($)
$ in Millions
Jun. 30, 2015
Dec. 31, 2014
Jun. 30, 2014
Dec. 31, 2013
Current assets        
Cash and cash equivalents $ 227.3 $ 191.4 $ 155.3 $ 416.0
Receivables, net 1,192.0 957.1    
Inventories, net 929.0 1,016.7    
Deferred taxes and other current assets 156.8 148.3    
Total current assets 2,505.1 2,313.5    
Noncurrent assets        
Property, plant and equipment, net 2,483.4 2,430.7    
Goodwill 2,209.2 2,254.5    
Intangibles and other assets, net 655.2 572.3    
Total assets 7,852.9 7,571.0    
Current liabilities        
Short-term debt and current portion of long-term debt 278.2 175.1    
Accounts payable 1,444.4 1,340.0    
Accrued employee costs 192.7 269.9    
Other current liabilities 277.0 221.8    
Total current liabilities 2,192.3 2,006.8    
Noncurrent liabilities        
Long-term debt 2,982.1 2,993.8    
Employee benefit obligations 1,166.5 1,178.3    
Deferred taxes and other liabilities 169.2 152.5    
Total liabilities 6,510.1 6,331.4    
Common stock 1,160.4 1,131.3    
Retained earnings 4,492.7 4,346.9    
Accumulated other comprehensive earnings (loss) (603.7) (522.1)    
Treasury stock, at cost (3,910.8) (3,923.0)    
Total Ball Corporation shareholders' equity 1,138.6 1,033.1    
Noncontrolling interests 204.2 206.5    
Total shareholders' equity 1,342.8 1,239.6    
Total liabilities and shareholders' equity 7,852.9 7,571.0    
Ball Corporation        
Current assets        
Cash and cash equivalents 2.6 1.5 4.3 218.6
Receivables, net 12.0 43.7    
Intercompany receivables 220.1 94.0    
Deferred taxes and other current assets 37.1 3.1    
Total current assets 271.8 142.3    
Noncurrent assets        
Property, plant and equipment, net 14.4 15.1    
Investment in subsidiaries 2,846.0 3,152.7    
Intangibles and other assets, net 314.9 232.4    
Total assets 3,447.1 3,542.5    
Current liabilities        
Short-term debt and current portion of long-term debt 114.7 1.9    
Accounts payable 7.3 7.1    
Intercompany payables 99.7 99.7    
Accrued employee costs 14.7 22.3    
Other current liabilities 78.4 51.6    
Total current liabilities 314.8 182.6    
Noncurrent liabilities        
Long-term debt 2,842.1 2,750.0    
Employee benefit obligations 332.4 329.4    
Intercompany Long Term Notes (1,087.6) (646.4)    
Deferred taxes and other liabilities (93.2) (106.2)    
Total liabilities 2,308.5 2,509.4    
Common stock 1,160.4 1,131.3    
Retained earnings 4,492.7 4,346.9    
Accumulated other comprehensive earnings (loss) (603.7) (522.1)    
Treasury stock, at cost (3,910.8) (3,923.0)    
Total Ball Corporation shareholders' equity 1,138.6 1,033.1    
Total shareholders' equity 1,138.6 1,033.1    
Total liabilities and shareholders' equity 3,447.1 3,542.5    
Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents   0.4 0.3 0.3
Receivables, net 281.2 241.3    
Intercompany receivables 105.9 99.9    
Inventories, net 538.9 575.0    
Deferred taxes and other current assets 77.9 75.1    
Total current assets 1,003.9 991.7    
Noncurrent assets        
Property, plant and equipment, net 999.7 968.0    
Investment in subsidiaries 2,214.9 2,212.2    
Goodwill 966.5 931.0    
Intangibles and other assets, net 105.1 93.5    
Total assets 5,290.1 5,196.4    
Current liabilities        
Short-term debt and current portion of long-term debt 0.2 7.6    
Accounts payable 799.3 732.5    
Intercompany payables 1.0 1.5    
Accrued employee costs 103.6 155.6    
Other current liabilities 56.5 38.0    
Total current liabilities 960.6 935.2    
Noncurrent liabilities        
Long-term debt 0.2 0.2    
Employee benefit obligations 452.1 432.7    
Intercompany Long Term Notes 803.3 463.1    
Deferred taxes and other liabilities 158.4 138.7    
Total liabilities 2,374.6 1,969.9    
Common stock 1,856.6 2,293.5    
Retained earnings 1,599.1 1,389.4    
Accumulated other comprehensive earnings (loss) (540.2) (456.4)    
Total Ball Corporation shareholders' equity 2,915.5 3,226.5    
Total shareholders' equity 2,915.5 3,226.5    
Total liabilities and shareholders' equity 5,290.1 5,196.4    
Non-Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 224.7 189.5 $ 150.7 $ 197.1
Receivables, net 898.8 672.1    
Intercompany receivables 2.0 4.3    
Inventories, net 390.1 441.7    
Deferred taxes and other current assets 41.8 70.1    
Total current assets 1,557.4 1,377.7    
Noncurrent assets        
Property, plant and equipment, net 1,469.3 1,447.6    
Investment in subsidiaries 78.6 78.6    
Goodwill 1,242.7 1,323.5    
Intangibles and other assets, net 235.2 246.4    
Total assets 4,583.2 4,473.8    
Current liabilities        
Short-term debt and current portion of long-term debt 163.3 165.6    
Accounts payable 637.8 600.4    
Intercompany payables 228.1 97.0    
Accrued employee costs 74.4 92.0    
Other current liabilities 142.1 132.2    
Total current liabilities 1,245.7 1,087.2    
Noncurrent liabilities        
Long-term debt 139.8 243.6    
Employee benefit obligations 382.0 416.2    
Intercompany Long Term Notes 283.5 183.3    
Deferred taxes and other liabilities 104.0 120.0    
Total liabilities 2,155.0 2,050.3    
Common stock 534.0 534.0    
Preferred stock 4.8 4.8    
Retained earnings 1,933.7 1,839.9    
Accumulated other comprehensive earnings (loss) (248.5) (161.7)    
Total Ball Corporation shareholders' equity 2,224.0 2,217.0    
Noncontrolling interests 204.2 206.5    
Total shareholders' equity 2,428.2 2,423.5    
Total liabilities and shareholders' equity 4,583.2 4,473.8    
Eliminating Adjustments        
Current assets        
Intercompany receivables (328.0) (198.2)    
Total current assets (328.0) (198.2)    
Noncurrent assets        
Investment in subsidiaries (5,139.5) (5,443.5)    
Total assets (5,467.5) (5,641.7)    
Current liabilities        
Intercompany payables (328.8) (198.2)    
Total current liabilities (328.8) (198.2)    
Noncurrent liabilities        
Intercompany Long Term Notes 0.8      
Total liabilities (328.0) (198.2)    
Common stock (2,390.6) (2,827.5)    
Preferred stock (4.8) (4.8)    
Retained earnings (3,532.8) (3,229.3)    
Accumulated other comprehensive earnings (loss) 788.7 618.1    
Total Ball Corporation shareholders' equity (5,139.5) (5,443.5)    
Total shareholders' equity (5,139.5) (5,443.5)    
Total liabilities and shareholders' equity $ (5,467.5) $ (5,641.7)