XML 126 R99.htm IDEA: XBRL DOCUMENT v3.6.0.2
Subsidiary Guarantees of Debt - Condensed Consolidating Statement of Earnings (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Subsidiary Guarantees of Debt                      
Ownership interest in guarantor subsidiaries (as a percent)                 100.00%    
Net sales $ 2,523.0 $ 2,752.0 $ 2,030.0 $ 1,756.0 $ 1,805.0 $ 2,097.0 $ 2,172.0 $ 1,923.0 $ 9,061.0 $ 7,997.0 $ 8,570.0
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)   (2,275.0)             (7,296.0) (6,460.0) (6,903.0)
Depreciation and amortization                 (453.0) (286.0) (281.0)
Selling, general and administrative                 (512.0) (450.0) (466.0)
Business consolidation and other activities   63.0 (28.0)           (337.0) (195.0) (81.0)
Total costs and expenses                 (8,598.0) (7,391.0) (7,731.0)
Earnings before interest and taxes   132.0 279.0           463.0 606.0 839.0
Interest expense                 (229.0) (143.0) (160.0)
Debt refinancing and other costs                 (109.0) (117.0) (33.0)
Total interest expense                 (338.0) (260.0) (193.0)
Earnings (loss) before taxes 92.0 50.0 192.0 (209.0) 63.0 17.0 238.0 28.0 125.0 346.0 646.0
Tax (provision) benefit   (23.0) 114.0           126.0 (47.0) (150.0)
Equity in results of affiliates, net of tax                 15.0 4.0 2.0
Net earnings   34.0 307.0           266.0 303.0 498.0
Less net earnings attributable to noncontrolling interests                 (3.0) (22.0) (28.0)
Net earnings attributable to Ball Corporation $ 52.0 $ 31.0 $ 307.0 $ (127.0) $ 55.0 $ 45.0 $ 160.0 $ 21.0 263.0 281.0 470.0
Comprehensive earnings (loss) attributable to Ball Corporation                 (38.0) 163.0 198.0
Eliminating Adjustments                      
Subsidiary Guarantees of Debt                      
Net sales                 (226.0) (50.0) (12.0)
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 226.0 50.0 12.0
Equity in results of subsidiaries                 (1,162.0) (668.0) (735.0)
Total costs and expenses                 (936.0) (618.0) (723.0)
Earnings before interest and taxes                 (1,162.0) (668.0) (735.0)
Earnings (loss) before taxes                 (1,162.0) (668.0) (735.0)
Net earnings                 (1,162.0) (668.0) (735.0)
Net earnings attributable to Ball Corporation                 (1,162.0) (668.0) (735.0)
Comprehensive earnings (loss) attributable to Ball Corporation                 (630.0) (428.0) (301.0)
Guarantees Relating to Senior Notes                      
Subsidiary Guarantees of Debt                      
Net sales                 9,061.0 7,997.0 8,570.0
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 (7,296.0) (6,460.0) (6,903.0)
Depreciation and amortization                 (453.0) (286.0) (281.0)
Selling, general and administrative                 (512.0) (450.0) (466.0)
Business consolidation and other activities                 (337.0) (195.0) (81.0)
Total costs and expenses                 (8,598.0) (7,391.0) (7,731.0)
Earnings before interest and taxes                 463.0 606.0 839.0
Interest expense                 (229.0) (143.0) (160.0)
Debt refinancing and other costs                 (109.0) (117.0) (33.0)
Total interest expense                 (338.0) (260.0) (193.0)
Earnings (loss) before taxes                 125.0 346.0 646.0
Tax (provision) benefit                 126.0 (47.0) (150.0)
Equity in results of affiliates, net of tax                 15.0 4.0 2.0
Net earnings                 266.0 303.0 498.0
Less net earnings attributable to noncontrolling interests                 (3.0) (22.0) (28.0)
Net earnings attributable to Ball Corporation                 263.0 281.0 470.0
Comprehensive earnings (loss) attributable to Ball Corporation                 (38.0) 163.0 198.0
Guarantees Relating to Senior Notes | Eliminating Adjustments                      
Subsidiary Guarantees of Debt                      
Net sales                 (225.0) (50.0) (12.0)
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 225.0 50.0 12.0
Equity in results of subsidiaries                 (1,151.0) (668.0) (735.0)
Total costs and expenses                 (926.0) (618.0) (723.0)
Earnings before interest and taxes                 (1,151.0) (668.0) (735.0)
Earnings (loss) before taxes                 (1,151.0) (668.0) (735.0)
Net earnings                 (1,151.0) (668.0) (735.0)
Net earnings attributable to Ball Corporation                 (1,151.0) (668.0) (735.0)
Comprehensive earnings (loss) attributable to Ball Corporation                 (644.0) (428.0) (301.0)
Ball Corporation                      
Costs and expenses                      
Depreciation and amortization                 (5.0) (6.0) (6.0)
Selling, general and administrative                 (58.0) (80.0) (77.0)
Business consolidation and other activities                 (577.0) (159.0) (11.0)
Equity in results of subsidiaries                 692.0 453.0 470.0
Intercompany                 345.0 207.0 254.0
Total costs and expenses                 397.0 415.0 630.0
Earnings before interest and taxes                 397.0 415.0 630.0
Interest expense                 (207.0) (139.0) (150.0)
Debt refinancing and other costs                 (97.0) (115.0) (33.0)
Total interest expense                 (304.0) (254.0) (183.0)
Earnings (loss) before taxes                 93.0 161.0 447.0
Tax (provision) benefit                 170.0 120.0 23.0
Net earnings                 263.0 281.0 470.0
Net earnings attributable to Ball Corporation                 263.0 281.0 470.0
Comprehensive earnings (loss) attributable to Ball Corporation                 (38.0) 163.0 198.0
Ball Corporation | Guarantees Relating to Senior Notes                      
Costs and expenses                      
Depreciation and amortization                 (5.0) (6.0) (6.0)
Selling, general and administrative                 (58.0) (80.0) (77.0)
Business consolidation and other activities                 (577.0) (159.0) (11.0)
Equity in results of subsidiaries                 692.0 453.0 470.0
Intercompany                 345.0 207.0 254.0
Total costs and expenses                 397.0 415.0 630.0
Earnings before interest and taxes                 397.0 415.0 630.0
Interest expense                 (207.0) (139.0) (150.0)
Debt refinancing and other costs                 (97.0) (115.0) (33.0)
Total interest expense                 (304.0) (254.0) (183.0)
Earnings (loss) before taxes                 93.0 161.0 447.0
Tax (provision) benefit                 170.0 120.0 23.0
Net earnings                 263.0 281.0 470.0
Net earnings attributable to Ball Corporation                 263.0 281.0 470.0
Comprehensive earnings (loss) attributable to Ball Corporation                 (38.0) 163.0 198.0
Guarantor Subsidiaries                      
Subsidiary Guarantees of Debt                      
Net sales                 4,589.0 4,788.0 5,103.0
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 (3,756.0) (3,959.0) (4,207.0)
Depreciation and amortization                 (142.0) (132.0) (128.0)
Selling, general and administrative                 (204.0) (170.0) (185.0)
Business consolidation and other activities                 (49.0) (18.0) (67.0)
Equity in results of subsidiaries                 503.0 215.0 265.0
Intercompany                 (259.0) (175.0) (216.0)
Total costs and expenses                 (3,907.0) (4,239.0) (4,538.0)
Earnings before interest and taxes                 682.0 549.0 565.0
Interest expense                   5.0 3.0
Total interest expense                   5.0 3.0
Earnings (loss) before taxes                 682.0 554.0 568.0
Tax (provision) benefit                 (122.0) (110.0) (99.0)
Equity in results of affiliates, net of tax                   2.0 1.0
Net earnings                 560.0 446.0 470.0
Net earnings attributable to Ball Corporation                 560.0 446.0 470.0
Comprehensive earnings (loss) attributable to Ball Corporation                 296.0 328.0 210.0
Guarantor Subsidiaries | Guarantees Relating to Senior Notes                      
Subsidiary Guarantees of Debt                      
Net sales                 4,589.0 4,788.0 5,103.0
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 (3,756.0) (3,959.0) (4,207.0)
Depreciation and amortization                 (142.0) (132.0) (128.0)
Selling, general and administrative                 (171.0) (170.0) (185.0)
Business consolidation and other activities                 (46.0) (18.0) (67.0)
Equity in results of subsidiaries                 459.0 215.0 265.0
Intercompany                 (245.0) (175.0) (216.0)
Total costs and expenses                 (3,901.0) (4,239.0) (4,538.0)
Earnings before interest and taxes                 688.0 549.0 565.0
Interest expense                   5.0 3.0
Total interest expense                   5.0 3.0
Earnings (loss) before taxes                 688.0 554.0 568.0
Tax (provision) benefit                 (67.0) (110.0) (99.0)
Equity in results of affiliates, net of tax                   2.0 1.0
Net earnings                 621.0 446.0 470.0
Net earnings attributable to Ball Corporation                 621.0 446.0 470.0
Comprehensive earnings (loss) attributable to Ball Corporation                 382.0 328.0 210.0
Non-Guarantor Subsidiaries                      
Subsidiary Guarantees of Debt                      
Net sales                 4,698.0 3,259.0 3,479.0
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 (3,766.0) (2,551.0) (2,708.0)
Depreciation and amortization                 (306.0) (148.0) (147.0)
Selling, general and administrative                 (250.0) (200.0) (204.0)
Business consolidation and other activities                 289.0 (18.0) (3.0)
Equity in results of subsidiaries                 (33.0)    
Intercompany                 (86.0) (32.0) (38.0)
Total costs and expenses                 (4,152.0) (2,949.0) (3,100.0)
Earnings before interest and taxes                 546.0 310.0 379.0
Interest expense                 (22.0) (9.0) (13.0)
Debt refinancing and other costs                 (12.0) (2.0)  
Total interest expense                 (34.0) (11.0) (13.0)
Earnings (loss) before taxes                 512.0 299.0 366.0
Tax (provision) benefit                 78.0 (57.0) (74.0)
Equity in results of affiliates, net of tax                 15.0 2.0 1.0
Net earnings                 605.0 244.0 293.0
Less net earnings attributable to noncontrolling interests                 (3.0) (22.0) (28.0)
Net earnings attributable to Ball Corporation                 602.0 222.0 265.0
Comprehensive earnings (loss) attributable to Ball Corporation                 334.0 100.0 91.0
Non-Guarantor Subsidiaries | Guarantees Relating to Senior Notes                      
Subsidiary Guarantees of Debt                      
Net sales                 4,697.0 3,259.0 3,479.0
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 (3,765.0) (2,551.0) (2,708.0)
Depreciation and amortization                 (306.0) (148.0) (147.0)
Selling, general and administrative                 (283.0) (200.0) (204.0)
Business consolidation and other activities                 286.0 (18.0) (3.0)
Intercompany                 (100.0) (32.0) (38.0)
Total costs and expenses                 (4,168.0) (2,949.0) (3,100.0)
Earnings before interest and taxes                 529.0 310.0 379.0
Interest expense                 (22.0) (9.0) (13.0)
Debt refinancing and other costs                 (12.0) (2.0)  
Total interest expense                 (34.0) (11.0) (13.0)
Earnings (loss) before taxes                 495.0 299.0 366.0
Tax (provision) benefit                 23.0 (57.0) (74.0)
Equity in results of affiliates, net of tax                 15.0 2.0 1.0
Net earnings                 533.0 244.0 293.0
Less net earnings attributable to noncontrolling interests                 (3.0) (22.0) (28.0)
Net earnings attributable to Ball Corporation                 530.0 222.0 265.0
Comprehensive earnings (loss) attributable to Ball Corporation                 $ 262.0 $ 100.0 $ 91.0