XML 109 R87.htm IDEA: XBRL DOCUMENT v3.3.1.900
Subsidiary Guarantees of Debt (Details 2) - USD ($)
$ in Millions
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Current assets        
Cash and cash equivalents $ 224.0 $ 191.4 $ 416.0 $ 174.1
Receivables, net 885.4 957.1    
Inventories, net 898.4 1,016.7    
Deferred taxes and other current assets 176.2 148.3    
Total current assets 2,184.0 2,313.5    
Noncurrent assets        
Property, plant and equipment, net 2,685.9 2,430.7    
Goodwill 2,176.5 2,254.5 2,399.7  
Restricted cash 2,154.4      
Intangibles and other assets, net 576.2 572.3    
Total assets 9,777.0 7,571.0    
Current liabilities        
Short-term debt and current portion of long-term debt 77.3 175.1    
Accounts payable 1,500.8 1,340.0    
Accrued employee costs 229.4 269.9    
Other current liabilities 334.1 221.8    
Total current liabilities 2,141.6 2,006.8    
Noncurrent liabilities        
Long-term debt 5,054.2 2,993.8    
Employee benefit obligations 1,147.2 1,178.3    
Deferred taxes and other liabilities 172.7 152.5    
Total liabilities 8,515.7 6,331.4    
Common stock 961.7 1,131.3    
Retained earnings 4,557.5 4,346.9    
Accumulated other comprehensive earnings (loss) (639.9) (522.1)    
Treasury stock, at cost (3,628.0) (3,923.0)    
Total Ball Corporation shareholders' equity 1,251.3 1,033.1    
Noncontrolling interests 10.0 206.5    
Total shareholders' equity 1,261.3 1,239.6 1,416.0 1,314.2
Total liabilities and shareholders' equity 9,777.0 7,571.0    
Eliminating Adjustments        
Current assets        
Intercompany receivables (660.2) (198.2)    
Total current assets (660.2) (198.2)    
Noncurrent assets        
Investment in subsidiaries (5,902.1) (5,443.5)    
Total assets (6,562.3) (5,641.7)    
Current liabilities        
Intercompany payables (659.9) (198.2)    
Total current liabilities (659.9) (198.2)    
Noncurrent liabilities        
Deferred taxes and other liabilities (0.3)      
Total liabilities (660.2) (198.2)    
Common stock (1,417.0) (2,827.5)    
Preferred stock (4.8) (4.8)    
Retained earnings (5,338.5) (3,229.3)    
Accumulated other comprehensive earnings (loss) 858.2 618.1    
Total Ball Corporation shareholders' equity (5,902.1) (5,443.5)    
Total shareholders' equity (5,902.1) (5,443.5)    
Total liabilities and shareholders' equity (6,562.3) (5,641.7)    
Ball Corporation        
Current assets        
Cash and cash equivalents 5.5 1.5 218.6 0.2
Receivables, net 39.6 43.7    
Intercompany receivables 136.5 94.0    
Inventories, net (0.3)      
Deferred taxes and other current assets 48.8 3.1    
Total current assets 230.1 142.3    
Noncurrent assets        
Property, plant and equipment, net 13.8 15.1    
Investment in subsidiaries 3,688.4 3,152.7    
Restricted cash 2,154.4      
Intangibles and other assets, net 251.4 232.4    
Total assets 6,338.1 3,542.5    
Current liabilities        
Short-term debt and current portion of long-term debt 0.7 1.9    
Accounts payable 19.4 7.1    
Intercompany payables 105.1 99.7    
Accrued employee costs 16.0 22.3    
Other current liabilities 145.4 51.6    
Total current liabilities 286.6 182.6    
Noncurrent liabilities        
Long-term debt 4,938.5 2,750.0    
Employee benefit obligations 341.6 329.4    
Deferred taxes and other liabilities (479.9) (752.6)    
Total liabilities 5,086.8 2,509.4    
Common stock 961.7 1,131.3    
Retained earnings 4,557.5 4,346.9    
Accumulated other comprehensive earnings (loss) (639.9) (522.1)    
Treasury stock, at cost (3,628.0) (3,923.0)    
Total Ball Corporation shareholders' equity 1,251.3 1,033.1    
Total shareholders' equity 1,251.3 1,033.1    
Total liabilities and shareholders' equity 6,338.1 3,542.5    
Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents   0.4 0.3 0.3
Receivables, net 224.3 241.3    
Intercompany receivables 517.1 99.9    
Inventories, net 516.7 575.0    
Deferred taxes and other current assets 83.5 75.1    
Total current assets 1,341.6 991.7    
Noncurrent assets        
Property, plant and equipment, net 1,026.4 968.0    
Investment in subsidiaries 2,135.1 2,212.2    
Goodwill 966.5 931.0    
Intangibles and other assets, net 101.2 93.5    
Total assets 5,570.8 5,196.4    
Current liabilities        
Short-term debt and current portion of long-term debt 0.2 7.6    
Accounts payable 791.8 732.5    
Intercompany payables 0.5 1.5    
Accrued employee costs 133.4 155.6    
Other current liabilities 60.0 38.0    
Total current liabilities 985.9 935.2    
Noncurrent liabilities        
Long-term debt   0.2    
Employee benefit obligations 466.2 432.7    
Deferred taxes and other liabilities 375.0 601.8    
Total liabilities 1,827.1 1,969.9    
Common stock 1,041.8 2,293.5    
Retained earnings 3,276.4 1,389.4    
Accumulated other comprehensive earnings (loss) (574.5) (456.4)    
Total Ball Corporation shareholders' equity 3,743.7 3,226.5    
Total shareholders' equity 3,743.7 3,226.5    
Total liabilities and shareholders' equity 5,570.8 5,196.4    
Non-Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 218.5 189.5 $ 197.1 $ 173.6
Receivables, net 621.5 672.1    
Intercompany receivables 6.6 4.3    
Inventories, net 382.0 441.7    
Deferred taxes and other current assets 43.9 70.1    
Total current assets 1,272.5 1,377.7    
Noncurrent assets        
Property, plant and equipment, net 1,645.7 1,447.6    
Investment in subsidiaries 78.6 78.6    
Goodwill 1,210.0 1,323.5    
Intangibles and other assets, net 223.6 246.4    
Total assets 4,430.4 4,473.8    
Current liabilities        
Short-term debt and current portion of long-term debt 76.4 165.6    
Accounts payable 689.6 600.4    
Intercompany payables 554.3 97.0    
Accrued employee costs 80.0 92.0    
Other current liabilities 128.7 132.2    
Total current liabilities 1,529.0 1,087.2    
Noncurrent liabilities        
Long-term debt 115.7 243.6    
Employee benefit obligations 339.4 416.2    
Deferred taxes and other liabilities 277.9 303.3    
Total liabilities 2,262.0 2,050.3    
Common stock 375.2 534.0    
Preferred stock 4.8 4.8    
Retained earnings 2,062.1 1,839.9    
Accumulated other comprehensive earnings (loss) (283.7) (161.7)    
Total Ball Corporation shareholders' equity 2,158.4 2,217.0    
Noncontrolling interests 10.0 206.5    
Total shareholders' equity 2,168.4 2,423.5    
Total liabilities and shareholders' equity $ 4,430.4 $ 4,473.8