XML 88 R68.htm IDEA: XBRL DOCUMENT v3.5.0.2
Subsidiary Guarantees of Debt - Condensed Consolidating Statement of Earnings (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Subsidiary Guarantees of Debt        
Ownership interest in guarantor subsidiaries (as a percent)     100.00%  
Net sales $ 2,030 $ 2,172 $ 3,785 $ 4,095
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,596) (1,775) (3,012) (3,336)
Depreciation and amortization (78) (71) (153) (139)
Selling, general and administrative (105) (118) (213) (234)
Business consolidation and other activities 27 66 (240) 14
Total costs and expenses (1,752) (1,898) (3,618) (3,695)
Earnings before interest and taxes 278 274 167 400
Interest expense (41) (31) (79) (70)
Debt refinancing and other costs (46) (5) (106) (65)
Total interest expense (87) (36) (185) (135)
Earnings (loss) before taxes 191 238 (18) 265
Tax (provision) benefit 146 (79) 229 (79)
Equity in results of affiliates, net of tax 1 1 0 2
Net earnings (loss) 338 160 211 188
Less net earnings attributable to noncontrolling interests       (7)
Net earnings (loss) attributable to Ball Corporation 338 160 211 181
Comprehensive earnings (loss) attributable to Ball Corporation 354 199 258 99
Eliminating Adjustments        
Subsidiary Guarantees of Debt        
Net sales (58) (12) (83) (22)
Costs and expenses        
Cost of sales (excluding depreciation and amortization) 58 12 83 22
Equity in results of subsidiaries 132 (169) 13 (304)
Total costs and expenses 190 (157) 96 (282)
Earnings before interest and taxes 132 (169) 13 (304)
Earnings (loss) before taxes 132 (169) 13 (304)
Net earnings (loss) 132 (169) 13 (304)
Net earnings (loss) attributable to Ball Corporation 132 (169) 13 (304)
Comprehensive earnings (loss) attributable to Ball Corporation 96 (240) (70) (133)
Ball Corporation        
Costs and expenses        
Depreciation and amortization   (1) (2) (3)
Selling, general and administrative   (23) (32) (47)
Business consolidation and other activities   72 510 24
Equity in results of subsidiaries   117 (365) 212
Intercompany   51 110 103
Total costs and expenses   216 221 289
Earnings before interest and taxes   216 221 289
Interest expense   (29) (75) (66)
Debt refinancing and other costs   (4) (96) (63)
Total interest expense   (33) (171) (129)
Earnings (loss) before taxes   183 50 160
Tax (provision) benefit   (23) 161 21
Net earnings (loss)   160 211 181
Net earnings (loss) attributable to Ball Corporation   160 211 181
Comprehensive earnings (loss) attributable to Ball Corporation   199 258 99
Ball Corporation | Reportable Legal Entities        
Costs and expenses        
Depreciation and amortization (1)      
Selling, general and administrative (13)      
Business consolidation and other activities 770      
Equity in results of subsidiaries (450)      
Intercompany 60      
Total costs and expenses 366      
Earnings before interest and taxes 366      
Interest expense (38)      
Debt refinancing and other costs (36)      
Total interest expense (74)      
Earnings (loss) before taxes 292      
Tax (provision) benefit 46      
Net earnings (loss) 338      
Net earnings (loss) attributable to Ball Corporation 338      
Comprehensive earnings (loss) attributable to Ball Corporation 354      
Guarantor Subsidiaries        
Subsidiary Guarantees of Debt        
Net sales   1,320 2,281 2,464
Costs and expenses        
Cost of sales (excluding depreciation and amortization)   (1,100) (1,862) (2,046)
Depreciation and amortization   (32) (71) (63)
Selling, general and administrative   (44) (82) (85)
Business consolidation and other activities     (24) (1)
Equity in results of subsidiaries   52 352 92
Intercompany   (44) (87) (86)
Total costs and expenses   (1,168) (1,774) (2,189)
Earnings before interest and taxes   152 507 275
Interest expense   1 (1) 2
Total interest expense   1 (1) 2
Earnings (loss) before taxes   153 506 277
Tax (provision) benefit   (38) (50) (68)
Equity in results of affiliates, net of tax   1   1
Net earnings (loss)   116 456 210
Net earnings (loss) attributable to Ball Corporation   116 456 210
Comprehensive earnings (loss) attributable to Ball Corporation   153 513 126
Guarantor Subsidiaries | Reportable Legal Entities        
Subsidiary Guarantees of Debt        
Net sales 1,206      
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (975)      
Depreciation and amortization (36)      
Selling, general and administrative (42)      
Business consolidation and other activities (6)      
Equity in results of subsidiaries 317      
Intercompany (44)      
Total costs and expenses (786)      
Earnings before interest and taxes 420      
Interest expense (1)      
Total interest expense (1)      
Earnings (loss) before taxes 419      
Tax (provision) benefit (32)      
Equity in results of affiliates, net of tax 1      
Net earnings (loss) 388      
Net earnings (loss) attributable to Ball Corporation 388      
Comprehensive earnings (loss) attributable to Ball Corporation 416      
Non-Guarantor Subsidiaries        
Subsidiary Guarantees of Debt        
Net sales   864 1,587 1,653
Costs and expenses        
Cost of sales (excluding depreciation and amortization)   (687) (1,233) (1,312)
Depreciation and amortization   (38) (80) (73)
Selling, general and administrative   (51) (99) (102)
Business consolidation and other activities   (6) (726) (9)
Intercompany   (7) (23) (17)
Total costs and expenses   (789) (2,161) (1,513)
Earnings before interest and taxes   75 (574) 140
Interest expense   (3) (3) (6)
Debt refinancing and other costs   (1) (10) (2)
Total interest expense   (4) (13) (8)
Earnings (loss) before taxes   71 (587) 132
Tax (provision) benefit   (18) 118 (32)
Equity in results of affiliates, net of tax       1
Net earnings (loss)   53 (469) 101
Less net earnings attributable to noncontrolling interests       (7)
Net earnings (loss) attributable to Ball Corporation   53 (469) 94
Comprehensive earnings (loss) attributable to Ball Corporation   $ 87 $ (443) $ 7
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Subsidiary Guarantees of Debt        
Net sales 882      
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (679)      
Depreciation and amortization (41)      
Selling, general and administrative (50)      
Business consolidation and other activities (737)      
Equity in results of subsidiaries 1      
Intercompany (16)      
Total costs and expenses (1,522)      
Earnings before interest and taxes (640)      
Interest expense (2)      
Debt refinancing and other costs (10)      
Total interest expense (12)      
Earnings (loss) before taxes (652)      
Tax (provision) benefit 132      
Net earnings (loss) (520)      
Net earnings (loss) attributable to Ball Corporation (520)      
Comprehensive earnings (loss) attributable to Ball Corporation $ (512)