XML 89 R69.htm IDEA: XBRL DOCUMENT v3.5.0.2
Subsidiary Guarantees of Debt - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Millions
Jun. 30, 2016
Dec. 31, 2015
Jun. 30, 2015
Dec. 31, 2014
Current assets        
Cash and cash equivalents $ 6,399 $ 224 $ 227 $ 191
Receivables, net 1,910 885    
Inventories, net 1,483 898    
Deferred taxes and other current assets 294 177    
Total current assets 10,086 2,184    
Noncurrent assets        
Property, plant and equipment, net 4,396 2,686    
Goodwill 5,183 2,177    
Customer Relationships And Other Intangible Assets Net 2,052      
Restricted cash 2,124 2,154    
Other assets 1,236 301    
Total assets 25,077 9,697    
Current liabilities        
Short-term debt and current portion of long-term debt 3,125 77    
Accounts payable 2,168 1,501    
Accrued employee costs 361 229    
Cash purchase price payable to Rexam's shareholders 3,825      
Other current liabilities 874 335    
Total current liabilities 10,353 2,142    
Noncurrent liabilities        
Long-term debt 8,234 4,974    
Employee benefit obligations 1,527 1,147    
Deferred taxes and other liabilities 1,129 173    
Total liabilities 21,243 8,436    
Common stock 995 962    
Retained earnings 4,733 4,557    
Accumulated other comprehensive earnings (loss) (593) (640)    
Treasury stock, at cost (1,404) (3,628)    
Total Ball Corporation shareholders' equity 3,731 1,251    
Noncontrolling interests 103 10    
Total shareholders' equity 3,834 1,261    
Total liabilities and shareholders' equity 25,077 9,697    
Eliminating Adjustments        
Current assets        
Intercompany receivables (1,888) (660)    
Total current assets (1,888) (660)    
Noncurrent assets        
Investment in subsidiaries (9,612) (5,902)    
Total assets (11,500) (6,562)    
Current liabilities        
Intercompany payables (1,889) (660)    
Total current liabilities (1,889) (660)    
Noncurrent liabilities        
Total liabilities (1,889) (660)    
Common stock (5,061) (1,417)    
Preferred stock (5) (5)    
Retained earnings (5,320) (5,338)    
Accumulated other comprehensive earnings (loss) 775 858    
Total Ball Corporation shareholders' equity (9,611) (5,902)    
Total shareholders' equity (9,611) (5,902)    
Total liabilities and shareholders' equity (11,500) (6,562)    
Reportable Legal Entities        
Current assets        
Cash and cash equivalents   224    
Receivables, net   885    
Inventories, net   898    
Deferred taxes and other current assets   177    
Total current assets   2,184    
Noncurrent assets        
Property, plant and equipment, net   2,686    
Goodwill   2,177    
Customer Relationships And Other Intangible Assets Net   195    
Restricted cash   2,154    
Other assets   301    
Total assets   9,697    
Current liabilities        
Short-term debt and current portion of long-term debt   77    
Accounts payable   1,501    
Accrued employee costs   229    
Other current liabilities   335    
Total current liabilities   2,142    
Noncurrent liabilities        
Long-term debt   4,974    
Employee benefit obligations   1,147    
Deferred taxes and other liabilities   173    
Total liabilities   8,436    
Common stock   962    
Retained earnings   4,557    
Accumulated other comprehensive earnings (loss)   (640)    
Treasury stock, at cost   (3,628)    
Total Ball Corporation shareholders' equity   1,251    
Noncontrolling interests   10    
Total shareholders' equity   1,261    
Total liabilities and shareholders' equity   9,697    
Ball Corporation        
Current assets        
Cash and cash equivalents 2,135 5 3 2
Receivables, net 255 40    
Intercompany receivables 340 137    
Deferred taxes and other current assets 85 49    
Total current assets 2,815 231    
Noncurrent assets        
Property, plant and equipment, net 17 14    
Investment in subsidiaries 7,068 3,688    
Customer Relationships And Other Intangible Assets Net 20 19    
Restricted cash 1,949 2,154    
Other assets 189 152    
Total assets 12,058 6,258    
Current liabilities        
Short-term debt and current portion of long-term debt 200 1    
Accounts payable 122 19    
Intercompany payables 1,501 105    
Accrued employee costs 10 16    
Cash purchase price payable to Rexam's shareholders 2,204      
Other current liabilities 260 146    
Total current liabilities 4,297 287    
Noncurrent liabilities        
Long-term debt 6,497 4,859    
Employee benefit obligations 328 342    
Intercompany long-term notes (2,691) (371)    
Deferred taxes and other liabilities (104) (110)    
Total liabilities 8,327 5,007    
Common stock 995 962    
Retained earnings 4,733 4,557    
Accumulated other comprehensive earnings (loss) (593) (640)    
Treasury stock, at cost (1,404) (3,628)    
Total Ball Corporation shareholders' equity 3,731 1,251    
Total shareholders' equity 3,731 1,251    
Total liabilities and shareholders' equity 12,058 6,258    
Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 1      
Receivables, net 238 224    
Intercompany receivables 125 517    
Inventories, net 511 516    
Deferred taxes and other current assets 29 84    
Total current assets 904 1,341    
Noncurrent assets        
Property, plant and equipment, net 1,059 1,026    
Investment in subsidiaries 2,465 2,135    
Goodwill 998 967    
Customer Relationships And Other Intangible Assets Net 81 83    
Other assets 23 19    
Total assets 5,530 5,571    
Current liabilities        
Accounts payable 796 792    
Intercompany payables 23 1    
Accrued employee costs 106 133    
Other current liabilities 57 60    
Total current liabilities 982 986    
Noncurrent liabilities        
Employee benefit obligations 464 466    
Intercompany long-term notes 95 192    
Deferred taxes and other liabilities 142 183    
Total liabilities 1,683 1,827    
Common stock 635 1,042    
Retained earnings 3,729 3,276    
Accumulated other comprehensive earnings (loss) (517) (574)    
Total Ball Corporation shareholders' equity 3,847 3,744    
Total shareholders' equity 3,847 3,744    
Total liabilities and shareholders' equity 5,530 5,571    
Non-Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 4,263 219 $ 224 $ 189
Receivables, net 1,417 621    
Intercompany receivables 1,423 6    
Inventories, net 972 382    
Deferred taxes and other current assets 180 44    
Total current assets 8,255 1,272    
Noncurrent assets        
Property, plant and equipment, net 3,320 1,646    
Investment in subsidiaries 79 79    
Goodwill 4,185 1,210    
Customer Relationships And Other Intangible Assets Net 1,951 93    
Restricted cash 175      
Other assets 1,024 130    
Total assets 18,989 4,430    
Current liabilities        
Short-term debt and current portion of long-term debt 2,925 76    
Accounts payable 1,250 690    
Intercompany payables 365 554    
Accrued employee costs 245 80    
Cash purchase price payable to Rexam's shareholders 1,621      
Other current liabilities 557 129    
Total current liabilities 6,963 1,529    
Noncurrent liabilities        
Long-term debt 1,737 115    
Employee benefit obligations 735 339    
Intercompany long-term notes 2,596 179    
Deferred taxes and other liabilities 1,091 100    
Total liabilities 13,122 2,262    
Common stock 4,426 375    
Preferred stock 5 5    
Retained earnings 1,591 2,062    
Accumulated other comprehensive earnings (loss) (258) (284)    
Total Ball Corporation shareholders' equity 5,764 2,158    
Noncontrolling interests 103 10    
Total shareholders' equity 5,867 2,168    
Total liabilities and shareholders' equity $ 18,989 $ 4,430