XML 108 R86.htm IDEA: XBRL DOCUMENT v3.3.1.900
Subsidiary Guarantees of Debt (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Subsidiary Guarantees of Debt                      
Ownership interest in guarantor subsidiaries (as a percent)                 100.00%    
Subsidiary Guarantees of Debt                      
Net sales $ 1,804.6 $ 2,097.0 $ 2,172.3 $ 1,923.1 $ 2,032.4 $ 2,238.9 $ 2,291.9 $ 2,006.8 $ 7,997.0 $ 8,570.0 $ 8,468.1
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 (6,460.3) (6,903.5) (6,875.4)
Depreciation and amortization                 (285.5) (280.9) (299.9)
Selling, general and administrative                 (451.3) (466.5) (418.6)
Business consolidation and other activities                 (194.7) (80.5) (78.8)
Total costs and expenses                 (7,391.8) (7,731.4) (7,672.7)
Earnings before interest and taxes                 605.2 838.6 795.4
Interest expense                 (143.2) (159.9) (183.8)
Debt refinancing and other costs                 (116.5) (33.1) (28.0)
Total interest expense                 (259.7) (193.0) (211.8)
Earnings (loss) before taxes 62.6 17.6 237.8 27.5 98.3 187.9 215.3 144.1 345.5 645.6 583.6
Tax (provision) benefit                 (47.0) (149.9) (149.6)
Net earnings from continuing operations                 302.9 498.0 434.6
Equity in results of affiliates, net of tax                 4.4 2.3 0.6
Discontinued operations, net of tax                     0.4
Net earnings                 302.9 498.0 435.0
Less net earnings attributable to noncontrolling interests                 (22.0) (28.0) (28.2)
Net earnings attributable to Ball Corporation $ 55.3 $ 44.5 $ 160.4 $ 20.7 $ 76.0 $ 147.4 $ 153.1 $ 93.5 280.9 470.0 406.8
Comprehensive earnings attributable to Ball Corporation                 163.1 197.9 519.0
Eliminating Adjustments                      
Subsidiary Guarantees of Debt                      
Net sales                 (49.9) (11.9) (21.6)
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 49.9 11.9 21.6
Equity in results of subsidiaries                 (668.3) (735.6) (675.3)
Total costs and expenses                 (618.4) (723.7) (653.7)
Earnings before interest and taxes                 (668.3) (735.6) (675.3)
Earnings (loss) before taxes                 (668.3) (735.6) (675.3)
Net earnings from continuing operations                     (675.3)
Net earnings                 (668.3) (735.6) (675.3)
Net earnings attributable to Ball Corporation                 (668.3) (735.6) (675.3)
Comprehensive earnings attributable to Ball Corporation                 (428.2) (301.2) (794.5)
Ball Corporation                      
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 (0.3)   0.1
Depreciation and amortization                 (5.5) (6.4) (7.5)
Selling, general and administrative                 (80.2) (77.4) (81.4)
Business consolidation and other activities                 (159.4) (11.2) (0.7)
Equity in results of subsidiaries                 452.8 470.2 426.9
Intercompany                 206.8 254.8 234.1
Total costs and expenses                 414.2 630.0 571.5
Earnings before interest and taxes                 414.2 630.0 571.5
Interest expense                 (139.2) (150.0) (172.0)
Debt refinancing and other costs                 (114.6) (33.1) (27.9)
Total interest expense                 (253.8) (183.1) (199.9)
Earnings (loss) before taxes                 160.4 446.9 371.6
Tax (provision) benefit                 120.5 23.1 35.2
Net earnings from continuing operations                     406.8
Net earnings                 280.9 470.0 406.8
Net earnings attributable to Ball Corporation                 280.9 470.0 406.8
Comprehensive earnings attributable to Ball Corporation                 163.1 197.9 519.0
Guarantor Subsidiaries                      
Subsidiary Guarantees of Debt                      
Net sales                 4,788.0 5,102.6 5,125.5
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 (3,958.5) (4,207.3) (4,246.7)
Depreciation and amortization                 (132.5) (127.5) (126.7)
Selling, general and administrative                 (170.2) (185.5) (179.9)
Business consolidation and other activities                 (18.6) (66.6) (88.5)
Equity in results of subsidiaries                 215.5 265.4 248.4
Intercompany                 (174.9) (215.8) (188.3)
Total costs and expenses                 (4,239.2) (4,537.3) (4,581.7)
Earnings before interest and taxes                 548.8 565.3 543.8
Interest expense                 5.5 3.4 2.5
Total interest expense                 5.5 3.4 2.5
Earnings (loss) before taxes                 554.3 568.7 546.3
Tax (provision) benefit                 (110.7) (99.4) (113.8)
Net earnings from continuing operations                     432.9
Equity in results of affiliates, net of tax                 2.3 1.2 0.4
Discontinued operations, net of tax                     0.4
Net earnings                 445.9 470.5 433.3
Net earnings attributable to Ball Corporation                 445.9 470.5 433.3
Comprehensive earnings attributable to Ball Corporation                 327.8 209.6 533.2
Non-Guarantor Subsidiaries                      
Subsidiary Guarantees of Debt                      
Net sales                 3,258.9 3,479.3 3,364.2
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 (2,551.4) (2,708.1) (2,650.4)
Depreciation and amortization                 (147.5) (147.0) (165.7)
Selling, general and administrative                 (200.9) (203.6) (157.3)
Business consolidation and other activities                 (16.7) (2.7) 10.4
Intercompany                 (31.9) (39.0) (45.8)
Total costs and expenses                 (2,948.4) (3,100.4) (3,008.8)
Earnings before interest and taxes                 310.5 378.9 355.4
Interest expense                 (9.5) (13.3) (14.3)
Debt refinancing and other costs                 (1.9)   (0.1)
Total interest expense                 (11.4) (13.3) (14.4)
Earnings (loss) before taxes                 299.1 365.6 341.0
Tax (provision) benefit                 (56.8) (73.6) (71.0)
Net earnings from continuing operations                     270.2
Equity in results of affiliates, net of tax                 2.1 1.1 0.2
Net earnings                 244.4 293.1 270.2
Less net earnings attributable to noncontrolling interests                 (22.0) (28.0) (28.2)
Net earnings attributable to Ball Corporation                 222.4 265.1 242.0
Comprehensive earnings attributable to Ball Corporation                 $ 100.4 $ 91.6 $ 261.3