XML 48 R28.htm IDEA: XBRL DOCUMENT v3.5.0.2
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2016
Acquisitions  
Summary of divestment business

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

($ in millions)

    

June 30, 2016

    

June 30, 2015

    

June 30, 2016

    

June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before taxes

 

$

68

 

$

49

 

$

104

 

$

80

 

Earnings before taxes attributable to

 

$

68

 

$

49

 

$

104

 

$

77

 

Ball Corporation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of net assets acquired

 

 

 

 

 

($ in millions)

 

 

 

 

 

 

 

 

 

Cash

    

$

451

 

Receivables, net

 

 

797

 

Inventories, net

 

 

791

 

Deferred taxes and other current assets

 

 

158

 

Assets held for sale (sold to Ardagh on June 30, 2016)

 

 

913

 

Total current assets

 

 

3,110

 

Property, plant and equipment

 

 

2,297

 

Goodwill

 

 

3,767

 

Intangible assets

 

 

1,888

 

Restricted cash

 

 

174

 

Other assets

 

 

721

 

Total assets acquired

 

 

11,957

 

 

 

 

 

 

Short-term debt and current portion of long-term debt

 

 

2,801

 

Accounts payable

 

 

869

 

Accrued employee costs

 

 

125

 

Liabilities held for sale (sold to Ardagh on June 30, 2016)

 

 

7

 

Other current liabilities

 

 

447

 

Total current liabilities

 

 

4,249

 

 

 

 

 

 

Long-term debt

 

 

25

 

Employee benefit obligations

 

 

496

 

Deferred taxes and other liabilities

 

 

927

 

Total liabilities assumed

 

 

5,697

 

 

 

 

 

 

Net assets acquired

 

 

6,260

 

 

 

 

 

 

Noncontrolling interests

 

 

(94)

 

Aggregate value of consideration paid

 

$

6,166

 

 

Summary of certain intangible assets

 

 

 

 

 

 

 

($ in millions)

    

Fair Value

    

Weighted-
Average
Estimated
Useful Life (in
Years)

 

 

 

 

 

 

 

 

Customer relationships

 

$

1,840

 

15

 

Trademarks

 

 

40

 

5

 

Technology

 

 

8

 

9

 

 

 

$

1,888

 

 

 

 

Summary of unaudited pro forma consolidated results of operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

($ in millions, except per share amounts)

    

June 30, 2016

    

June 30, 2015

    

June 30, 2016

    

June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales (1)

 

$

2,761

 

$

3,027

 

$

5,179

 

$

5,689

 

Net earnings attributable to Ball Corporation (2)

 

$

75

 

$

88

 

$

87

 

$

(551)

 

Basic earnings (loss) per share

 

$

0.43

 

$

0.50

 

$

0.50

 

$

(3.14)

 

Diluted earnings (loss) per share

 

$

0.42

 

$

0.49

 

$

0.49

 

$

(3.14)