XML 41 R29.htm IDEA: XBRL DOCUMENT v3.5.0.2
Acquisitions (Tables)
9 Months Ended
Sep. 30, 2016
Acquisitions  
Summary of divestment business

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

($ in millions)

    

2016

    

2015

    

2016

    

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before taxes

 

 

N/A

 

$

55

 

$

104

 

$

135

 

Earnings before taxes attributable to Ball Corporation

 

 

N/A

 

$

53

 

$

104

 

$

130

 

 

Summary of net assets acquired

 

 

 

 

 

 

 

 

June 30,

 

($ in millions)

 

 

2016 

 

 

 

 

 

Cash

    

$

450

 

Receivables, net

 

 

799

 

Inventories, net

 

 

797

 

Other current assets

 

 

166

 

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

 

 

913

 

Total current assets

 

 

3,125

 

Property, plant and equipment

 

 

2,296

 

Goodwill

 

 

3,773

 

Intangible assets

 

 

1,888

 

Restricted cash

 

 

174

 

Other assets

 

 

664

 

Total assets acquired

 

 

11,920

 

 

 

 

 

 

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

 

 

2,795

 

Accounts payable

 

 

868

 

Accrued employee costs

 

 

128

 

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

 

 

7

 

Other current liabilities

 

 

420

 

Total current liabilities

 

 

4,218

 

 

 

 

 

 

Long-term debt

 

 

25

 

Employee benefit obligations

 

 

496

 

Deferred taxes and other liabilities

 

 

927

 

Total liabilities assumed

 

 

5,666

 

 

 

 

 

 

Net assets acquired

 

 

6,254

 

 

 

 

 

 

Noncontrolling interests

 

 

(94)

 

Aggregate value of consideration paid

 

$

6,160

 

 

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 September 30,

 

Nine Months Ended September 30,

 

($ in millions, except per share amounts)

    

2016

    

2015

    

2016

    

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales (1)

 

 

N/A

 

$

2,911

 

$

7,994

 

$

8,600

 

Net earnings attributable to Ball Corporation (2)

 

 

N/A

 

$

229

 

$

87

 

$

(476)

 

Basic earnings (loss) per share

 

 

N/A

 

$

1.30

 

$

0.50

 

$

(2.71)

 

Diluted earnings (loss) per share

 

 

N/A

 

$

1.28

 

$

0.49

 

$

(2.71)