XML 127 R100.htm IDEA: XBRL DOCUMENT v3.6.0.2
Subsidiary Guarantees of Debt - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Millions
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Current assets        
Cash and cash equivalents $ 597 $ 224 $ 191 $ 416
Receivables, net 1,491 885    
Inventories, net 1,413 898    
Other Assets, Current 152 177    
Total current assets 3,653 2,184    
Noncurrent assets        
Property, plant and equipment, net 4,387 2,686    
Goodwill 5,095 2,177 2,255  
Intangible assets, net 1,934 195    
Restricted cash   2,154    
Other assets 1,104 301    
Total assets 16,173 9,697    
Current liabilities        
Short-term debt and current portion of long-term debt 222 77    
Accounts payable 2,033 1,501    
Accrued employee costs 315 229    
Other current liabilities 399 335    
Total current liabilities 2,969 2,142    
Noncurrent liabilities        
Long-term debt 7,310 4,974    
Employee benefit obligations 1,497 1,147    
Deferred taxes and other liabilities 856 173    
Total liabilities 12,632 8,436    
Common stock 1,038 962    
Retained earnings 4,739 4,557    
Accumulated other comprehensive earnings (loss) (941) (640)    
Treasury stock, at cost (1,401) (3,628)    
Total Ball Corporation shareholders' equity 3,435 1,251    
Noncontrolling interests 106 10    
Total shareholders' equity 3,541 1,261 1,240 1,417
Total liabilities and shareholders' equity 16,173 9,697    
Eliminating Adjustments        
Current assets        
Intercompany receivables (1,469) (660)    
Total current assets (1,469) (660)    
Noncurrent assets        
Investment in subsidiaries (12,529) (5,902)    
Total assets (13,998) (6,562)    
Current liabilities        
Intercompany payables (1,471) (660)    
Total current liabilities (1,471) (660)    
Noncurrent liabilities        
Intercompany long-term notes 2      
Total liabilities (1,469) (660)    
Common stock (7,421) (1,417)    
Preferred stock (5) (5)    
Retained earnings (6,493) (5,338)    
Accumulated other comprehensive earnings (loss) 1,390 858    
Total Ball Corporation shareholders' equity (12,529) (5,902)    
Total shareholders' equity (12,529) (5,902)    
Total liabilities and shareholders' equity (13,998) (6,562)    
Ball Corporation        
Current assets        
Cash and cash equivalents 2 5 2 219
Receivables, net 96 40    
Intercompany receivables 39 137    
Other Assets, Current 40 49    
Total current assets 177 231    
Noncurrent assets        
Property, plant and equipment, net 23 14    
Investment in subsidiaries 7,815 3,688    
Intangible assets, net 18 19    
Restricted cash   2,154    
Other assets 94 152    
Total assets 8,127 6,258    
Current liabilities        
Short-term debt and current portion of long-term debt 141 1    
Accounts payable 18 19    
Intercompany payables 1,010 105    
Accrued employee costs 25 16    
Other current liabilities 138 146    
Total current liabilities 1,332 287    
Noncurrent liabilities        
Long-term debt 6,337 4,859    
Employee benefit obligations 347 342    
Intercompany long-term notes (3,142) (371)    
Deferred taxes and other liabilities (181) (110)    
Total liabilities 4,693 5,007    
Common stock 1,038 962    
Retained earnings 4,739 4,557    
Accumulated other comprehensive earnings (loss) (942) (640)    
Treasury stock, at cost (1,401) (3,628)    
Total Ball Corporation shareholders' equity 3,434 1,251    
Total shareholders' equity 3,434 1,251    
Total liabilities and shareholders' equity 8,127 6,258    
Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents (11)      
Receivables, net 450 224    
Intercompany receivables 467 517    
Inventories, net 516 516    
Other Assets, Current 39 84    
Total current assets 1,461 1,341    
Noncurrent assets        
Property, plant and equipment, net 1,087 1,026    
Investment in subsidiaries 4,291 2,135    
Goodwill 985 967    
Intangible assets, net 76 83    
Other assets 306 19    
Total assets 8,206 5,571    
Current liabilities        
Accounts payable 772 792    
Intercompany payables 53 1    
Accrued employee costs 152 133    
Other current liabilities 69 60    
Total current liabilities 1,046 986    
Noncurrent liabilities        
Employee benefit obligations 760 466    
Intercompany long-term notes 2,018 192    
Deferred taxes and other liabilities 267 183    
Total liabilities 4,091 1,827    
Common stock 1,120 1,042    
Retained earnings 3,832 3,276    
Accumulated other comprehensive earnings (loss) (837) (574)    
Total Ball Corporation shareholders' equity 4,115 3,744    
Total shareholders' equity 4,115 3,744    
Total liabilities and shareholders' equity 8,206 5,571    
Non-Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 606 219 189 197
Receivables, net 945 621    
Intercompany receivables 963 6    
Inventories, net 897 382    
Other Assets, Current 73 44    
Total current assets 3,484 1,272    
Noncurrent assets        
Property, plant and equipment, net 3,277 1,646    
Investment in subsidiaries 423 79    
Goodwill 4,110 1,210    
Intangible assets, net 1,840 93    
Other assets 704 130    
Total assets 13,838 4,430    
Current liabilities        
Short-term debt and current portion of long-term debt 81 76    
Accounts payable 1,243 690    
Intercompany payables 408 554    
Accrued employee costs 138 80    
Other current liabilities 192 129    
Total current liabilities 2,062 1,529    
Noncurrent liabilities        
Long-term debt 973 115    
Employee benefit obligations 390 339    
Intercompany long-term notes 1,122 179    
Deferred taxes and other liabilities 770 100    
Total liabilities 5,317 2,262    
Common stock 6,301 375    
Preferred stock 5 5    
Retained earnings 2,661 2,062    
Accumulated other comprehensive earnings (loss) (552) (284)    
Total Ball Corporation shareholders' equity 8,415 2,158    
Noncontrolling interests 106 10    
Total shareholders' equity 8,521 2,168    
Total liabilities and shareholders' equity 13,838 4,430    
Guarantees Relating to Senior Notes        
Current assets        
Cash and cash equivalents 597 224 191 416
Receivables, net 1,491 885    
Inventories, net 1,413 898    
Other Assets, Current 152 177    
Total current assets 3,653 2,184    
Noncurrent assets        
Property, plant and equipment, net 4,387 2,686    
Goodwill 5,095 2,177    
Intangible assets, net 1,934 195    
Restricted cash   2,154    
Other assets 1,104 301    
Total assets 16,173 9,697    
Current liabilities        
Short-term debt and current portion of long-term debt 222 77    
Accounts payable 2,033 1,501    
Accrued employee costs 315 229    
Other current liabilities 399 335    
Total current liabilities 2,969 2,142    
Noncurrent liabilities        
Long-term debt 7,310 4,974    
Employee benefit obligations 1,497 1,147    
Deferred taxes and other liabilities 856 173    
Total liabilities 12,632 8,436    
Common stock 1,038 962    
Retained earnings 4,739 4,557    
Accumulated other comprehensive earnings (loss) (941) (640)    
Treasury stock, at cost (1,401) (3,628)    
Total Ball Corporation shareholders' equity 3,435 1,251    
Noncontrolling interests 106 10    
Total shareholders' equity 3,541 1,261    
Total liabilities and shareholders' equity 16,173 9,697    
Guarantees Relating to Senior Notes | Eliminating Adjustments        
Current assets        
Intercompany receivables (1,127) (660)    
Total current assets (1,127) (660)    
Noncurrent assets        
Investment in subsidiaries (10,183) (5,902)    
Total assets (11,310) (6,562)    
Current liabilities        
Intercompany payables (1,127) (660)    
Total current liabilities (1,127) (660)    
Noncurrent liabilities        
Total liabilities (1,127) (660)    
Common stock (5,061) (1,417)    
Preferred stock (5) (5)    
Retained earnings (6,482) (5,338)    
Accumulated other comprehensive earnings (loss) 1,365 858    
Total Ball Corporation shareholders' equity (10,183) (5,902)    
Total shareholders' equity (10,183) (5,902)    
Total liabilities and shareholders' equity (11,310) (6,562)    
Guarantees Relating to Senior Notes | Ball Corporation        
Current assets        
Cash and cash equivalents 2 5 2 219
Receivables, net 96 40    
Intercompany receivables 39 137    
Other Assets, Current 40 49    
Total current assets 177 231    
Noncurrent assets        
Property, plant and equipment, net 23 14    
Investment in subsidiaries 7,815 3,688    
Intangible assets, net 18 19    
Restricted cash   2,154    
Other assets 94 152    
Total assets 8,127 6,258    
Current liabilities        
Short-term debt and current portion of long-term debt 141 1    
Accounts payable 18 19    
Intercompany payables 1,010 105    
Accrued employee costs 25 16    
Other current liabilities 138 146    
Total current liabilities 1,332 287    
Noncurrent liabilities        
Long-term debt 6,337 4,859    
Employee benefit obligations 347 342    
Intercompany long-term notes (3,142) (371)    
Deferred taxes and other liabilities (181) (110)    
Total liabilities 4,693 5,007    
Common stock 1,038 962    
Retained earnings 4,739 4,557    
Accumulated other comprehensive earnings (loss) (942) (640)    
Treasury stock, at cost (1,401) (3,628)    
Total Ball Corporation shareholders' equity 3,434 1,251    
Total shareholders' equity 3,434 1,251    
Total liabilities and shareholders' equity 8,127 6,258    
Guarantees Relating to Senior Notes | Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents (11)      
Receivables, net 450 224    
Intercompany receivables 125 517    
Inventories, net 516 516    
Other Assets, Current 33 84    
Total current assets 1,113 1,341    
Noncurrent assets        
Property, plant and equipment, net 1,087 1,026    
Investment in subsidiaries 2,289 2,135    
Goodwill 990 967    
Intangible assets, net 76 83    
Other assets 20 19    
Total assets 5,575 5,571    
Current liabilities        
Accounts payable 771 792    
Intercompany payables 52 1    
Accrued employee costs 135 133    
Other current liabilities 65 60    
Total current liabilities 1,023 986    
Noncurrent liabilities        
Employee benefit obligations 440 466    
Intercompany long-term notes 178 192    
Deferred taxes and other liabilities 218 183    
Total liabilities 1,859 1,827    
Common stock 635 1,042    
Retained earnings 3,893 3,276    
Accumulated other comprehensive earnings (loss) (812) (574)    
Total Ball Corporation shareholders' equity 3,716 3,744    
Total shareholders' equity 3,716 3,744    
Total liabilities and shareholders' equity 5,575 5,571    
Guarantees Relating to Senior Notes | Non-Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 606 219 $ 189 $ 197
Receivables, net 945 621    
Intercompany receivables 963 6    
Inventories, net 897 382    
Other Assets, Current 79 44    
Total current assets 3,490 1,272    
Noncurrent assets        
Property, plant and equipment, net 3,277 1,646    
Investment in subsidiaries 79 79    
Goodwill 4,105 1,210    
Intangible assets, net 1,840 93    
Other assets 990 130    
Total assets 13,781 4,430    
Current liabilities        
Short-term debt and current portion of long-term debt 81 76    
Accounts payable 1,244 690    
Intercompany payables 65 554    
Accrued employee costs 155 80    
Other current liabilities 196 129    
Total current liabilities 1,741 1,529    
Noncurrent liabilities        
Long-term debt 973 115    
Employee benefit obligations 710 339    
Intercompany long-term notes 2,964 179    
Deferred taxes and other liabilities 819 100    
Total liabilities 7,207 2,262    
Common stock 4,426 375    
Preferred stock 5 5    
Retained earnings 2,589 2,062    
Accumulated other comprehensive earnings (loss) (552) (284)    
Total Ball Corporation shareholders' equity 6,468 2,158    
Noncontrolling interests 106 10    
Total shareholders' equity 6,574 2,168    
Total liabilities and shareholders' equity $ 13,781 $ 4,430