XML 86 R73.htm IDEA: XBRL DOCUMENT v3.7.0.1
Subsidiary Guarantees of Debt - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Millions
Mar. 31, 2017
Dec. 31, 2016
Mar. 31, 2016
Dec. 31, 2015
Current assets        
Cash and cash equivalents $ 458 $ 597 $ 205 $ 224
Receivables, net 1,695 1,491    
Inventories, net 1,554 1,413    
Other Assets, Current 200 152    
Total current assets 3,907 3,653    
Noncurrent assets        
Property, plant and equipment, net 4,403 4,387    
Goodwill 5,152 5,095    
Intangible assets, net 1,917 1,934    
Other assets 1,265 1,104    
Total assets 16,644 16,173    
Current liabilities        
Short-term debt and current portion of long-term debt 497 222    
Accounts payable 1,830 2,033    
Accrued employee costs 264 315    
Other current liabilities 427 399    
Total current liabilities 3,018 2,969    
Noncurrent liabilities        
Long-term debt 7,476 7,310    
Employee benefit obligations 1,487 1,497    
Deferred taxes 855 759    
Other liabilities 85 97    
Total liabilities 12,921 12,632    
Common stock 1,040 1,038    
Retained earnings 4,784 4,739    
Accumulated other comprehensive earnings (loss) (813) (941)    
Treasury stock, at cost (1,392) (1,401)    
Total Ball Corporation shareholders' equity 3,619 3,435    
Noncontrolling interests 104 106    
Total shareholders' equity 3,723 3,541    
Total liabilities and shareholders' equity 16,644 16,173    
Eliminating Adjustments        
Current assets        
Intercompany receivables (1,099) (1,127)    
Total current assets (1,099) (1,127)    
Noncurrent assets        
Investment in subsidiaries (10,490) (10,183)    
Total assets (11,589) (11,310)    
Current liabilities        
Intercompany payables (1,111) (1,127)    
Total current liabilities (1,111) (1,127)    
Noncurrent liabilities        
Intercompany long-term notes 12      
Total liabilities (1,099) (1,127)    
Common stock (5,061) (5,061)    
Preferred stock (5) (5)    
Retained earnings (6,610) (6,482)    
Accumulated other comprehensive earnings (loss) 1,186 1,365    
Total Ball Corporation shareholders' equity (10,490) (10,183)    
Total shareholders' equity (10,490) (10,183)    
Total liabilities and shareholders' equity (11,589) (11,310)    
Ball Corporation        
Current assets        
Cash and cash equivalents 5 2 3 5
Receivables, net 77 96    
Intercompany receivables 41 39    
Other Assets, Current 33 40    
Total current assets 156 177    
Noncurrent assets        
Property, plant and equipment, net 23 23    
Investment in subsidiaries 8,039 7,815    
Goodwill 3      
Intangible assets, net 18 18    
Other assets 80 94    
Total assets 8,319 8,127    
Current liabilities        
Short-term debt and current portion of long-term debt 258 141    
Accounts payable 15 18    
Intercompany payables 1,012 1,010    
Accrued employee costs 25 25    
Other current liabilities 156 138    
Total current liabilities 1,466 1,332    
Noncurrent liabilities        
Long-term debt 6,493 6,337    
Employee benefit obligations 331 347    
Intercompany long-term notes (3,370) (3,142)    
Deferred taxes (227) (193)    
Other liabilities 7 12    
Total liabilities 4,700 4,693    
Common stock 1,040 1,038    
Retained earnings 4,784 4,739    
Accumulated other comprehensive earnings (loss) (813) (942)    
Treasury stock, at cost (1,392) (1,401)    
Total Ball Corporation shareholders' equity 3,619 3,434    
Total shareholders' equity 3,619 3,434    
Total liabilities and shareholders' equity 8,319 8,127    
Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents   (11) 23  
Receivables, net 551 450    
Intercompany receivables 117 125    
Inventories, net 565 516    
Other Assets, Current 48 33    
Total current assets 1,281 1,113    
Noncurrent assets        
Property, plant and equipment, net 1,116 1,087    
Investment in subsidiaries 2,372 2,289    
Goodwill 981 990    
Intangible assets, net 76 76    
Other assets 23 20    
Total assets 5,849 5,575    
Current liabilities        
Accounts payable 679 771    
Intercompany payables 39 52    
Accrued employee costs 92 135    
Other current liabilities 72 65    
Total current liabilities 882 1,023    
Noncurrent liabilities        
Employee benefit obligations 445 440    
Intercompany long-term notes 421 178    
Deferred taxes 226 218    
Other liabilities (1)      
Total liabilities 1,973 1,859    
Common stock 635 635    
Retained earnings 3,960 3,893    
Accumulated other comprehensive earnings (loss) (719) (812)    
Total Ball Corporation shareholders' equity 3,876 3,716    
Total shareholders' equity 3,876 3,716    
Total liabilities and shareholders' equity 5,849 5,575    
Non-Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 453 606 179 219
Receivables, net 1,067 945    
Intercompany receivables 941 963    
Inventories, net 989 897    
Other Assets, Current 119 79    
Total current assets 3,569 3,490    
Noncurrent assets        
Property, plant and equipment, net 3,264 3,277    
Investment in subsidiaries 79 79    
Goodwill 4,168 4,105    
Intangible assets, net 1,823 1,840    
Other assets 1,162 990    
Total assets 14,065 13,781    
Current liabilities        
Short-term debt and current portion of long-term debt 239 81    
Accounts payable 1,136 1,244    
Intercompany payables 60 65    
Accrued employee costs 147 155    
Other current liabilities 199 196    
Total current liabilities 1,781 1,741    
Noncurrent liabilities        
Long-term debt 983 973    
Employee benefit obligations 711 710    
Intercompany long-term notes 2,937 2,964    
Deferred taxes 856 734    
Other liabilities 79 85    
Total liabilities 7,347 7,207    
Common stock 4,426 4,426    
Preferred stock 5 5    
Retained earnings 2,650 2,589    
Accumulated other comprehensive earnings (loss) (467) (552)    
Total Ball Corporation shareholders' equity 6,614 6,468    
Noncontrolling interests 104 106    
Total shareholders' equity 6,718 6,574    
Total liabilities and shareholders' equity 14,065 13,781    
Guarantees Relating to Senior Notes        
Current assets        
Cash and cash equivalents 458 597 205 224
Receivables, net 1,695 1,491    
Inventories, net 1,554 1,413    
Other Assets, Current 200 152    
Total current assets 3,907 3,653    
Noncurrent assets        
Property, plant and equipment, net 4,403 4,387    
Goodwill 5,152 5,095    
Intangible assets, net 1,917 1,934    
Other assets 1,265 1,104    
Total assets 16,644 16,173    
Current liabilities        
Short-term debt and current portion of long-term debt 497 222    
Accounts payable 1,830 2,033    
Accrued employee costs 264 315    
Other current liabilities 427 399    
Total current liabilities 3,018 2,969    
Noncurrent liabilities        
Long-term debt 7,476 7,310    
Employee benefit obligations 1,487 1,497    
Deferred taxes 855 759    
Other liabilities 85 97    
Total liabilities 12,921 12,632    
Common stock 1,040 1,038    
Retained earnings 4,784 4,739    
Accumulated other comprehensive earnings (loss) (813) (941)    
Treasury stock, at cost (1,392) (1,401)    
Total Ball Corporation shareholders' equity 3,619 3,435    
Noncontrolling interests 104 106    
Total shareholders' equity 3,723 3,541    
Total liabilities and shareholders' equity 16,644 16,173    
Guarantees Relating to Senior Notes | Eliminating Adjustments        
Current assets        
Intercompany receivables (1,447) (1,469)    
Total current assets (1,447) (1,469)    
Noncurrent assets        
Investment in subsidiaries (12,843) (12,529)    
Total assets (14,290) (13,998)    
Current liabilities        
Intercompany payables (1,460) (1,471)    
Total current liabilities (1,460) (1,471)    
Noncurrent liabilities        
Intercompany long-term notes 13 2    
Total liabilities (1,447) (1,469)    
Common stock (7,421) (7,421)    
Preferred stock (5) (5)    
Retained earnings (6,613) (6,493)    
Accumulated other comprehensive earnings (loss) 1,196 1,390    
Total Ball Corporation shareholders' equity (12,843) (12,529)    
Total shareholders' equity (12,843) (12,529)    
Total liabilities and shareholders' equity (14,290) (13,998)    
Guarantees Relating to Senior Notes | Ball Corporation        
Current assets        
Cash and cash equivalents 5 2 3 5
Receivables, net 77 96    
Intercompany receivables 41 39    
Other Assets, Current 33 40    
Total current assets 156 177    
Noncurrent assets        
Property, plant and equipment, net 23 23    
Investment in subsidiaries 8,039 7,815    
Goodwill 3      
Intangible assets, net 18 18    
Other assets 80 94    
Total assets 8,319 8,127    
Current liabilities        
Short-term debt and current portion of long-term debt 258 141    
Accounts payable 15 18    
Intercompany payables 1,012 1,010    
Accrued employee costs 25 25    
Other current liabilities 156 138    
Total current liabilities 1,466 1,332    
Noncurrent liabilities        
Long-term debt 6,493 6,337    
Employee benefit obligations 331 347    
Intercompany long-term notes (3,370) (3,142)    
Deferred taxes (227) (193)    
Other liabilities 7 12    
Total liabilities 4,700 4,693    
Common stock 1,040 1,038    
Retained earnings 4,784 4,739    
Accumulated other comprehensive earnings (loss) (813) (942)    
Treasury stock, at cost (1,392) (1,401)    
Total Ball Corporation shareholders' equity 3,619 3,434    
Total shareholders' equity 3,619 3,434    
Total liabilities and shareholders' equity 8,319 8,127    
Guarantees Relating to Senior Notes | Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents   (11) 5  
Receivables, net 551 450    
Intercompany receivables 465 467    
Inventories, net 565 516    
Other Assets, Current 54 39    
Total current assets 1,635 1,461    
Noncurrent assets        
Property, plant and equipment, net 1,116 1,087    
Investment in subsidiaries 4,380 4,291    
Goodwill 977 985    
Intangible assets, net 76 76    
Other assets 297 306    
Total assets 8,481 8,206    
Current liabilities        
Accounts payable 680 772    
Intercompany payables 40 53    
Accrued employee costs 103 152    
Other current liabilities 76 69    
Total current liabilities 899 1,046    
Noncurrent liabilities        
Employee benefit obligations 754 760    
Intercompany long-term notes 2,278 2,018    
Deferred taxes 268 261    
Other liabilities (1) 6    
Total liabilities 4,198 4,091    
Common stock 1,120 1,120    
Retained earnings 3,898 3,832    
Accumulated other comprehensive earnings (loss) (735) (837)    
Total Ball Corporation shareholders' equity 4,283 4,115    
Total shareholders' equity 4,283 4,115    
Total liabilities and shareholders' equity 8,481 8,206    
Guarantees Relating to Senior Notes | Non-Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 453 606 $ 197 $ 219
Receivables, net 1,067 945    
Intercompany receivables 941 963    
Inventories, net 989 897    
Other Assets, Current 113 73    
Total current assets 3,563 3,484    
Noncurrent assets        
Property, plant and equipment, net 3,264 3,277    
Investment in subsidiaries 424 423    
Goodwill 4,172 4,110    
Intangible assets, net 1,823 1,840    
Other assets 888 704    
Total assets 14,134 13,838    
Current liabilities        
Short-term debt and current portion of long-term debt 239 81    
Accounts payable 1,135 1,243    
Intercompany payables 408 408    
Accrued employee costs 136 138    
Other current liabilities 195 192    
Total current liabilities 2,113 2,062    
Noncurrent liabilities        
Long-term debt 983 973    
Employee benefit obligations 402 390    
Intercompany long-term notes 1,079 1,122    
Deferred taxes 814 691    
Other liabilities 79 79    
Total liabilities 5,470 5,317    
Common stock 6,301 6,301    
Preferred stock 5 5    
Retained earnings 2,715 2,661    
Accumulated other comprehensive earnings (loss) (461) (552)    
Total Ball Corporation shareholders' equity 8,560 8,415    
Noncontrolling interests 104 106    
Total shareholders' equity 8,664 8,521    
Total liabilities and shareholders' equity $ 14,134 $ 13,838