XML 85 R72.htm IDEA: XBRL DOCUMENT v3.7.0.1
Subsidiary Guarantees of Debt - Condensed Consolidating Statement of Earnings (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Subsidiary Guarantees of Debt    
Ownership interest in guarantor subsidiaries (as a percent) 100.00%  
Net sales $ 2,473 $ 1,756
Costs and expenses    
Cost of sales (excluding depreciation and amortization) (1,975) (1,416)
Depreciation and amortization (148) (75)
Selling, general and administrative (143) (108)
Business consolidation and other activities (55) (267)
Total costs and expenses (2,321) (1,866)
Earnings (loss) before interest and taxes 152 (110)
Interest expense (68) (38)
Debt refinancing and other costs   (61)
Total interest expense (68) (99)
Earnings (loss) before taxes 84 (209)
Tax (provision) benefit (22) 83
Equity in results of affiliates, net of tax 8 (1)
Net earnings (loss) 70 (127)
Less net earnings attributable to noncontrolling interests (2)  
Net earnings (loss) attributable to Ball Corporation 68 (127)
Comprehensive earnings (loss) attributable to Ball Corporation 196 (96)
Eliminating Adjustments    
Subsidiary Guarantees of Debt    
Net sales (15) (25)
Costs and expenses    
Cost of sales (excluding depreciation and amortization) 15 25
Equity in results of subsidiaries (127) (120)
Total costs and expenses (112) (95)
Earnings (loss) before interest and taxes (127) (120)
Earnings (loss) before taxes (127) (120)
Net earnings (loss) (127) (120)
Net earnings (loss) attributable to Ball Corporation (127) (120)
Comprehensive earnings (loss) attributable to Ball Corporation (305) (166)
Guarantees Relating to Senior Notes    
Subsidiary Guarantees of Debt    
Net sales 2,473 1,756
Costs and expenses    
Cost of sales (excluding depreciation and amortization) (1,975) (1,416)
Depreciation and amortization (148) (75)
Selling, general and administrative (143) (108)
Business consolidation and other activities (55) (267)
Total costs and expenses (2,321) (1,866)
Earnings (loss) before interest and taxes 152 (110)
Interest expense (68) (38)
Debt refinancing and other costs   (61)
Total interest expense (68) (99)
Earnings (loss) before taxes 84 (209)
Tax (provision) benefit (22) 83
Equity in results of affiliates, net of tax 8 (1)
Net earnings (loss) 70 (127)
Less net earnings attributable to noncontrolling interests (2)  
Net earnings (loss) attributable to Ball Corporation 68 (127)
Comprehensive earnings (loss) attributable to Ball Corporation 196 (96)
Guarantees Relating to Senior Notes | Eliminating Adjustments    
Subsidiary Guarantees of Debt    
Net sales (15) (25)
Costs and expenses    
Cost of sales (excluding depreciation and amortization) 15 25
Equity in results of subsidiaries (119) (120)
Total costs and expenses (104) (95)
Earnings (loss) before interest and taxes (119) (120)
Earnings (loss) before taxes (119) (120)
Net earnings (loss) (119) (120)
Net earnings (loss) attributable to Ball Corporation (119) (120)
Comprehensive earnings (loss) attributable to Ball Corporation (312) (166)
Ball Corporation    
Costs and expenses    
Depreciation and amortization (2) (1)
Selling, general and administrative (45) (20)
Business consolidation and other activities (51) (260)
Equity in results of subsidiaries 123 84
Intercompany 81 52
Total costs and expenses 106 (145)
Earnings (loss) before interest and taxes 106 (145)
Interest expense (65) (38)
Debt refinancing and other costs   (59)
Total interest expense (65) (97)
Earnings (loss) before taxes 41 (242)
Tax (provision) benefit 27 115
Net earnings (loss) 68 (127)
Net earnings (loss) attributable to Ball Corporation 68 (127)
Comprehensive earnings (loss) attributable to Ball Corporation 196 (96)
Ball Corporation | Guarantees Relating to Senior Notes    
Costs and expenses    
Depreciation and amortization (2) (1)
Selling, general and administrative (45) (20)
Business consolidation and other activities (51) (260)
Equity in results of subsidiaries 123 84
Intercompany 81 52
Total costs and expenses 106 (145)
Earnings (loss) before interest and taxes 106 (145)
Interest expense (65) (38)
Debt refinancing and other costs   (59)
Total interest expense (65) (97)
Earnings (loss) before taxes 41 (242)
Tax (provision) benefit 27 115
Net earnings (loss) 68 (127)
Net earnings (loss) attributable to Ball Corporation 68 (127)
Comprehensive earnings (loss) attributable to Ball Corporation 196 (96)
Guarantor Subsidiaries    
Subsidiary Guarantees of Debt    
Net sales 1,115 1,075
Costs and expenses    
Cost of sales (excluding depreciation and amortization) (903) (886)
Depreciation and amortization (36) (36)
Selling, general and administrative (41) (40)
Business consolidation and other activities 6 (17)
Equity in results of subsidiaries 4 36
Intercompany (43) (41)
Total costs and expenses (1,013) (984)
Earnings (loss) before interest and taxes 102 91
Interest expense 1  
Total interest expense 1  
Earnings (loss) before taxes 103 91
Tax (provision) benefit (37) (19)
Equity in results of affiliates, net of tax   (1)
Net earnings (loss) 66 71
Net earnings (loss) attributable to Ball Corporation 66 71
Comprehensive earnings (loss) attributable to Ball Corporation 159 100
Guarantor Subsidiaries | Guarantees Relating to Senior Notes    
Subsidiary Guarantees of Debt    
Net sales 1,115 1,075
Costs and expenses    
Cost of sales (excluding depreciation and amortization) (903) (886)
Depreciation and amortization (36) (36)
Selling, general and administrative (41) (40)
Business consolidation and other activities 5 (4)
Equity in results of subsidiaries 3 36
Intercompany (41) (41)
Total costs and expenses (1,013) (971)
Earnings (loss) before interest and taxes 102 104
Interest expense 1  
Total interest expense 1  
Earnings (loss) before taxes 103 104
Tax (provision) benefit (37) (19)
Equity in results of affiliates, net of tax   (1)
Net earnings (loss) 66 84
Net earnings (loss) attributable to Ball Corporation 66 84
Comprehensive earnings (loss) attributable to Ball Corporation 168 113
Non-Guarantor Subsidiaries    
Subsidiary Guarantees of Debt    
Net sales 1,373 706
Costs and expenses    
Cost of sales (excluding depreciation and amortization) (1,087) (555)
Depreciation and amortization (110) (38)
Selling, general and administrative (57) (48)
Business consolidation and other activities (10) 10
Intercompany (38) (11)
Total costs and expenses (1,302) (642)
Earnings (loss) before interest and taxes 71 64
Interest expense (4)  
Debt refinancing and other costs   (2)
Total interest expense (4) (2)
Earnings (loss) before taxes 67 62
Tax (provision) benefit (12) (13)
Equity in results of affiliates, net of tax 8  
Net earnings (loss) 63 49
Less net earnings attributable to noncontrolling interests (2)  
Net earnings (loss) attributable to Ball Corporation 61 49
Comprehensive earnings (loss) attributable to Ball Corporation 146 66
Non-Guarantor Subsidiaries | Guarantees Relating to Senior Notes    
Subsidiary Guarantees of Debt    
Net sales 1,373 706
Costs and expenses    
Cost of sales (excluding depreciation and amortization) (1,087) (555)
Depreciation and amortization (110) (38)
Selling, general and administrative (57) (48)
Business consolidation and other activities (9) (3)
Equity in results of subsidiaries (7)  
Intercompany (40) (11)
Total costs and expenses (1,310) (655)
Earnings (loss) before interest and taxes 63 51
Interest expense (4)  
Debt refinancing and other costs   (2)
Total interest expense (4) (2)
Earnings (loss) before taxes 59 49
Tax (provision) benefit (12) (13)
Equity in results of affiliates, net of tax 8  
Net earnings (loss) 55 36
Less net earnings attributable to noncontrolling interests (2)  
Net earnings (loss) attributable to Ball Corporation 53 36
Comprehensive earnings (loss) attributable to Ball Corporation $ 144 $ 53