XML 81 R69.htm IDEA: XBRL DOCUMENT v3.5.0.2
Subsidiary Guarantees of Debt - Condensed Consolidating Statement of Earnings (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Subsidiary Guarantees of Debt        
Ownership interest in guarantor subsidiaries (as a percent)     100.00%  
Net sales $ 2,815 $ 2,097 $ 6,600 $ 6,192
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (2,338) (1,690) (5,351) (5,026)
Depreciation and amortization (147) (72) (299) (212)
Selling, general and administrative (135) (107) (348) (340)
Business consolidation and other activities (79) (152) (319) (138)
Total costs and expenses (2,699) (2,021) (6,317) (5,716)
Earnings before interest and taxes 116 76 283 476
Interest expense (80) (38) (159) (107)
Debt refinancing and other costs (2) (21) (108) (86)
Total interest expense (82) (59) (267) (193)
Earnings (loss) before taxes 34 17 16 283
Tax (provision) benefit (38) 31 191 (48)
Equity in results of affiliates, net of tax 7 2 6 3
Net earnings 3 50 213 238
Less net earnings attributable to noncontrolling interests (3) (5) (3) (12)
Net earnings attributable to Ball Corporation   45 210 226
Comprehensive earnings (loss) attributable to Ball Corporation (24) 28 233 128
Eliminating Adjustments        
Subsidiary Guarantees of Debt        
Net sales (88) (13) (171) (35)
Costs and expenses        
Cost of sales (excluding depreciation and amortization) 88 13 171 35
Selling, general and administrative (1)      
Equity in results of subsidiaries (316) (192) (302) (496)
Total costs and expenses (229) (179) (131) (461)
Earnings before interest and taxes (317) (192) (302) (496)
Earnings (loss) before taxes (317) (192) (302) (496)
Net earnings (317) (192) (302) (496)
Net earnings attributable to Ball Corporation (317) (192) (302) (496)
Comprehensive earnings (loss) attributable to Ball Corporation (277) (158) (345) (291)
Ball Corporation | Reportable Legal Entities        
Costs and expenses        
Depreciation and amortization (2) (1) (4) (4)
Selling, general and administrative (31) (14) (63) (60)
Business consolidation and other activities (154) (129) 355 (105)
Equity in results of subsidiaries 308 129 (57) 341
Intercompany 78 51 189 153
Total costs and expenses 199 36 420 325
Earnings before interest and taxes 199 36 420 325
Interest expense (66) (37) (141) (103)
Debt refinancing and other costs   (21) (97) (84)
Total interest expense (66) (58) (238) (187)
Earnings (loss) before taxes 133 (22) 182 138
Tax (provision) benefit (133) 67 28 88
Net earnings   45 210 226
Net earnings attributable to Ball Corporation   45 210 226
Comprehensive earnings (loss) attributable to Ball Corporation (24) 28 233 128
Guarantor Subsidiaries | Reportable Legal Entities        
Subsidiary Guarantees of Debt        
Net sales 1,214 1,264 3,495 3,729
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (992) (1,039) (2,854) (3,085)
Depreciation and amortization (33) (34) (104) (98)
Selling, general and administrative (43) (45) (126) (130)
Business consolidation and other activities (7) (20) (30) (21)
Equity in results of subsidiaries 8 63 359 155
Intercompany (44) (44) (131) (130)
Total costs and expenses (1,111) (1,119) (2,886) (3,309)
Earnings before interest and taxes 103 145 609 420
Interest expense   1 (1) 4
Total interest expense   1 (1) 4
Earnings (loss) before taxes 103 146 608 424
Tax (provision) benefit 56 (20) 6 (88)
Equity in results of affiliates, net of tax 1 1   1
Net earnings 160 127 614 337
Net earnings attributable to Ball Corporation 160 127 614 337
Comprehensive earnings (loss) attributable to Ball Corporation 140 110 651 236
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Subsidiary Guarantees of Debt        
Net sales 1,689 846 3,276 2,498
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,434) (664) (2,668) (1,976)
Depreciation and amortization (112) (37) (191) (110)
Selling, general and administrative (60) (48) (159) (150)
Business consolidation and other activities 82 (3) (644) (12)
Intercompany (34) (7) (58) (23)
Total costs and expenses (1,558) (759) (3,720) (2,271)
Earnings before interest and taxes 131 87 (444) 227
Interest expense (14) (2) (17) (8)
Debt refinancing and other costs (2)   (11) (2)
Total interest expense (16) (2) (28) (10)
Earnings (loss) before taxes 115 85 (472) 217
Tax (provision) benefit 39 (16) 157 (48)
Equity in results of affiliates, net of tax 6 1 6 2
Net earnings 160 70 (309) 171
Less net earnings attributable to noncontrolling interests (3) (5) (3) (12)
Net earnings attributable to Ball Corporation 157 65 (312) 159
Comprehensive earnings (loss) attributable to Ball Corporation $ 137 $ 48 $ (306) $ 55