XML 82 R70.htm IDEA: XBRL DOCUMENT v3.5.0.2
Subsidiary Guarantees of Debt - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Millions
Sep. 30, 2016
Dec. 31, 2015
Sep. 30, 2015
Dec. 31, 2014
Current assets        
Cash and cash equivalents $ 645 $ 224 $ 245 $ 191
Receivables, net 1,789 885    
Inventories, net 1,418 898    
Other Assets, Current 252 177    
Total current assets 4,104 2,184    
Noncurrent assets        
Property, plant and equipment, net 4,440 2,686    
Goodwill 5,211 2,177    
Intangible assets, net 2,046 195    
Restricted cash   2,154    
Other assets 1,259 301    
Total assets 17,060 9,697    
Current liabilities        
Short-term debt and current portion of long-term debt 373 77    
Accounts payable 1,864 1,501    
Accrued employee costs 302 229    
Other current liabilities 404 335    
Total current liabilities 2,943 2,142    
Noncurrent liabilities        
Long-term debt 7,724 4,974    
Employee benefit obligations 1,508 1,147    
Deferred taxes and other liabilities 1,065 173    
Total liabilities 13,240 8,436    
Common stock 1,019 962    
Retained earnings 4,708 4,557    
Accumulated other comprehensive earnings (loss) (616) (640)    
Treasury stock, at cost (1,398) (3,628)    
Total Ball Corporation shareholders' equity 3,713 1,251    
Noncontrolling interests 107 10    
Total shareholders' equity 3,820 1,261    
Total liabilities and shareholders' equity 17,060 9,697    
Eliminating Adjustments        
Current assets        
Intercompany receivables (203) (660)    
Total current assets (203) (660)    
Noncurrent assets        
Investment in subsidiaries (9,885) (5,902)    
Total assets (10,088) (6,562)    
Current liabilities        
Intercompany payables (209) (660)    
Total current liabilities (209) (660)    
Noncurrent liabilities        
Intercompany long-term notes 6      
Total liabilities (203) (660)    
Common stock (5,061) (1,417)    
Preferred stock (5) (5)    
Retained earnings (5,634) (5,338)    
Accumulated other comprehensive earnings (loss) 815 858    
Total Ball Corporation shareholders' equity (9,885) (5,902)    
Total shareholders' equity (9,885) (5,902)    
Total liabilities and shareholders' equity (10,088) (6,562)    
Ball Corporation        
Current assets        
Cash and cash equivalents 54 5 4 2
Receivables, net 123      
Intercompany receivables 30      
Other Assets, Current 148      
Total current assets 355      
Noncurrent assets        
Property, plant and equipment, net 19      
Investment in subsidiaries 7,358      
Intangible assets, net 19      
Other assets 213      
Total assets 7,964      
Current liabilities        
Short-term debt and current portion of long-term debt 271      
Accounts payable 15      
Intercompany payables 102      
Accrued employee costs 20      
Other current liabilities 107      
Total current liabilities 515      
Noncurrent liabilities        
Long-term debt 6,530      
Employee benefit obligations 344      
Intercompany long-term notes (3,129)      
Deferred taxes and other liabilities (9)      
Total liabilities 4,251      
Common stock 1,019      
Retained earnings 4,708      
Accumulated other comprehensive earnings (loss) (616)      
Treasury stock, at cost (1,398)      
Total Ball Corporation shareholders' equity 3,713      
Total shareholders' equity 3,713      
Total liabilities and shareholders' equity 7,964      
Ball Corporation | Reportable Legal Entities        
Current assets        
Cash and cash equivalents   5    
Receivables, net   40    
Intercompany receivables   137    
Other Assets, Current   49    
Total current assets   231    
Noncurrent assets        
Property, plant and equipment, net   14    
Investment in subsidiaries   3,688    
Intangible assets, net   19    
Restricted cash   2,154    
Other assets   152    
Total assets   6,258    
Current liabilities        
Short-term debt and current portion of long-term debt   1    
Accounts payable   19    
Intercompany payables   105    
Accrued employee costs   16    
Other current liabilities   146    
Total current liabilities   287    
Noncurrent liabilities        
Long-term debt   4,859    
Employee benefit obligations   342    
Intercompany long-term notes   (371)    
Deferred taxes and other liabilities   (110)    
Total liabilities   5,007    
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    
Total shareholders' equity   1,251    
Total liabilities and shareholders' equity   6,258    
Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 1      
Receivables, net 514      
Intercompany receivables 121      
Inventories, net 497      
Other Assets, Current 38      
Total current assets 1,171      
Noncurrent assets        
Property, plant and equipment, net 1,085      
Investment in subsidiaries 2,449      
Goodwill 990      
Intangible assets, net 78      
Other assets 20      
Total assets 5,793      
Current liabilities        
Accounts payable 798      
Intercompany payables 52      
Accrued employee costs 111      
Other current liabilities 54      
Total current liabilities 1,015      
Noncurrent liabilities        
Employee benefit obligations 437      
Intercompany long-term notes 139      
Deferred taxes and other liabilities 217      
Total liabilities 1,808      
Common stock 635      
Retained earnings 3,887      
Accumulated other comprehensive earnings (loss) (537)      
Total Ball Corporation shareholders' equity 3,985      
Total shareholders' equity 3,985      
Total liabilities and shareholders' equity 5,793      
Guarantor Subsidiaries | Reportable Legal Entities        
Current assets        
Receivables, net   224    
Intercompany receivables   517    
Inventories, net   516    
Other Assets, Current   84    
Total current assets   1,341    
Noncurrent assets        
Property, plant and equipment, net   1,026    
Investment in subsidiaries   2,135    
Goodwill   967    
Intangible assets, net   83    
Other assets   19    
Total assets   5,571    
Current liabilities        
Accounts payable   792    
Intercompany payables   1    
Accrued employee costs   133    
Other current liabilities   60    
Total current liabilities   986    
Noncurrent liabilities        
Employee benefit obligations   466    
Intercompany long-term notes   192    
Deferred taxes and other liabilities   183    
Total liabilities   1,827    
Common stock   1,042    
Retained earnings   3,276    
Accumulated other comprehensive earnings (loss)   (574)    
Total Ball Corporation shareholders' equity   3,744    
Total shareholders' equity   3,744    
Total liabilities and shareholders' equity   5,571    
Non-Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 590 219 $ 240 $ 189
Receivables, net 1,152      
Intercompany receivables 52      
Inventories, net 921      
Other Assets, Current 66      
Total current assets 2,781      
Noncurrent assets        
Property, plant and equipment, net 3,336      
Investment in subsidiaries 78      
Goodwill 4,221      
Intangible assets, net 1,949      
Other assets 1,026      
Total assets 13,391      
Current liabilities        
Short-term debt and current portion of long-term debt 102      
Accounts payable 1,051      
Intercompany payables 55      
Accrued employee costs 171      
Other current liabilities 243      
Total current liabilities 1,622      
Noncurrent liabilities        
Long-term debt 1,194      
Employee benefit obligations 727      
Intercompany long-term notes 2,984      
Deferred taxes and other liabilities 857      
Total liabilities 7,384      
Common stock 4,426      
Preferred stock 5      
Retained earnings 1,747      
Accumulated other comprehensive earnings (loss) (278)      
Total Ball Corporation shareholders' equity 5,900      
Noncontrolling interests 107      
Total shareholders' equity 6,007      
Total liabilities and shareholders' equity $ 13,391      
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Current assets        
Cash and cash equivalents   219    
Receivables, net   621    
Intercompany receivables   6    
Inventories, net   382    
Other Assets, Current   44    
Total current assets   1,272    
Noncurrent assets        
Property, plant and equipment, net   1,646    
Investment in subsidiaries   79    
Goodwill   1,210    
Intangible assets, net   93    
Other assets   130    
Total assets   4,430    
Current liabilities        
Short-term debt and current portion of long-term debt   76    
Accounts payable   690    
Intercompany payables   554    
Accrued employee costs   80    
Other current liabilities   129    
Total current liabilities   1,529    
Noncurrent liabilities        
Long-term debt   115    
Employee benefit obligations   339    
Intercompany long-term notes   179    
Deferred taxes and other liabilities   100    
Total liabilities   2,262    
Common stock   375    
Preferred stock   5    
Retained earnings   2,062    
Accumulated other comprehensive earnings (loss)   (284)    
Total Ball Corporation shareholders' equity   2,158    
Noncontrolling interests   10    
Total shareholders' equity   2,168    
Total liabilities and shareholders' equity   $ 4,430