XML 86 R74.htm IDEA: XBRL DOCUMENT v3.7.0.1
Subsidiary Guarantees of Debt - Condensed Consolidating Statement of Earnings (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Subsidiary Guarantees of Debt        
Ownership interest in guarantor subsidiaries (as a percent)     100.00%  
Net sales $ 2,855 $ 2,030 $ 5,328 $ 3,785
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (2,270) (1,596) (4,245) (3,012)
Depreciation and amortization (229) (78) (377) (153)
Selling, general and administrative (128) (105) (271) (213)
Business consolidation and other activities (41) 28 (96) (239)
Total costs and expenses (2,668) (1,751) (4,989) (3,617)
Earnings (loss) before interest and taxes 187 279 339 168
Interest expense (74) (41) (142) (79)
Debt refinancing and other costs (1) (46) (1) (106)
Total interest expense (75) (87) (143) (185)
Earnings (loss) before taxes 112 192 196 (17)
Tax (provision) benefit (22) 114 (44) 197
Equity in results of affiliates, net of tax 10 1 18  
Net earnings 100 307 170 180
Net earnings attributable to noncontrolling interests (1)   (3)  
Net earnings attributable to Ball Corporation 99 307 167 180
Comprehensive earnings (loss) attributable to Ball Corporation (7) 323 189 227
Eliminating Adjustments        
Subsidiary Guarantees of Debt        
Net sales (49) (58) (64) (83)
Costs and expenses        
Cost of sales (excluding depreciation and amortization) 49 58 64 83
Equity in results of subsidiaries (150) 194 (277) 74
Total costs and expenses (101) 252 (213) 157
Earnings (loss) before interest and taxes (150) 194 (277) 74
Earnings (loss) before taxes (150) 194 (277) 74
Net earnings (150) 194 (277) 74
Net earnings attributable to Ball Corporation (150) 194 (277) 74
Comprehensive earnings (loss) attributable to Ball Corporation 57 158 (249) (9)
Guarantees Relating to Senior Notes        
Subsidiary Guarantees of Debt        
Net sales 2,855 2,030 5,328 3,785
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (2,270) (1,596) (4,245) (3,012)
Depreciation and amortization (229) (78) (377) (153)
Selling, general and administrative (128) (105) (271) (213)
Business consolidation and other activities (41) 28 (96) (239)
Total costs and expenses (2,668) (1,751) (4,989) (3,617)
Earnings (loss) before interest and taxes 187 279 339 168
Interest expense (74) (41) (142) (79)
Debt refinancing and other costs (1) (46) (1) (106)
Total interest expense (75) (87) (143) (185)
Earnings (loss) before taxes 112 192 196 (17)
Tax (provision) benefit (22) 114 (44) 197
Equity in results of affiliates, net of tax 10 1 18  
Net earnings 100 307 170 180
Net earnings attributable to noncontrolling interests (1)   (3)  
Net earnings attributable to Ball Corporation 99 307 167 180
Comprehensive earnings (loss) attributable to Ball Corporation (7) 323 189 227
Guarantees Relating to Senior Notes | Eliminating Adjustments        
Subsidiary Guarantees of Debt        
Net sales (49) (58) (64) (83)
Costs and expenses        
Cost of sales (excluding depreciation and amortization) 49 58 64 83
Equity in results of subsidiaries (167) 1,832 (286) 1,712
Total costs and expenses (118) 1,890 (222) 1,795
Earnings (loss) before interest and taxes (167) 1,832 (286) 1,712
Earnings (loss) before taxes (167) 1,832 (286) 1,712
Net earnings (167) 1,832 (286) 1,712
Net earnings attributable to Ball Corporation (167) 1,832 (286) 1,712
Comprehensive earnings (loss) attributable to Ball Corporation 45 1,803 (268) 1,636
Ball Corporation        
Costs and expenses        
Depreciation and amortization (2) (1) (3) (2)
Selling, general and administrative (55) (13) (100) (32)
Business consolidation and other activities (14) 770 (64) 510
Equity in results of subsidiaries 148 (481) 270 (396)
Intercompany 81 60 162 110
Total costs and expenses 158 335 265 190
Earnings (loss) before interest and taxes 158 335 265 190
Interest expense (68) (38) (134) (75)
Debt refinancing and other costs   (36)   (96)
Total interest expense (68) (74) (134) (171)
Earnings (loss) before taxes 90 261 131 19
Tax (provision) benefit 9 46 36 161
Net earnings 99 307 167 180
Net earnings attributable to Ball Corporation 99 307 167 180
Comprehensive earnings (loss) attributable to Ball Corporation (7) 323 189 227
Ball Corporation | Guarantees Relating to Senior Notes        
Costs and expenses        
Depreciation and amortization (2) (1) (3) (2)
Selling, general and administrative (55) (13) (100) (32)
Business consolidation and other activities (14) 770 (64) 510
Equity in results of subsidiaries 148 (481) 270 (396)
Intercompany 81 60 162 110
Total costs and expenses 158 335 265 190
Earnings (loss) before interest and taxes 158 335 265 190
Interest expense (68) (38) (134) (75)
Debt refinancing and other costs   (36)   (96)
Total interest expense (68) (74) (134) (171)
Earnings (loss) before taxes 90 261 131 19
Tax (provision) benefit 9 46 36 161
Net earnings 99 307 167 180
Net earnings attributable to Ball Corporation 99 307 167 180
Comprehensive earnings (loss) attributable to Ball Corporation (7) 323 189 227
Guarantor Subsidiaries        
Subsidiary Guarantees of Debt        
Net sales 1,273 1,206 2,388 2,281
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,066) (975) (1,969) (1,862)
Depreciation and amortization (37) (36) (73) (71)
Selling, general and administrative (37) (42) (79) (82)
Business consolidation and other activities (8) (6) (4) (23)
Equity in results of subsidiaries 2 286 7 322
Intercompany (45) (44) (87) (87)
Total costs and expenses (1,191) (817) (2,205) (1,803)
Earnings (loss) before interest and taxes 82 389 183 478
Interest expense 1 (1) 3 (1)
Total interest expense 1 (1) 3 (1)
Earnings (loss) before taxes 83 388 186 477
Tax (provision) benefit (27) (32) (64) (51)
Equity in results of affiliates, net of tax 1 1 1  
Net earnings 57 357 123 426
Net earnings attributable to Ball Corporation 57 357 123 426
Comprehensive earnings (loss) attributable to Ball Corporation (45) 385 115 483
Guarantor Subsidiaries | Guarantees Relating to Senior Notes        
Subsidiary Guarantees of Debt        
Net sales 1,273 1,206 2,388 2,281
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,066) (975) (1,969) (1,862)
Depreciation and amortization (37) (36) (73) (71)
Selling, general and administrative (16) (42) (58) (82)
Business consolidation and other activities (9) (19) (5) (23)
Equity in results of subsidiaries 13 (541) 17 (505)
Intercompany (43) (43) (83) (84)
Total costs and expenses (1,158) (1,656) (2,171) (2,627)
Earnings (loss) before interest and taxes 115 (450) 217 (346)
Interest expense 1 (1) 3 (1)
Total interest expense 1 (1) 3 (1)
Earnings (loss) before taxes 116 (451) 220 (347)
Tax (provision) benefit (26) (32) (64) (51)
Equity in results of affiliates, net of tax 1 1 1  
Net earnings 91 (482) 157 (398)
Net earnings attributable to Ball Corporation 91 (482) 157 (398)
Comprehensive earnings (loss) attributable to Ball Corporation (15) (461) 154 (348)
Non-Guarantor Subsidiaries        
Subsidiary Guarantees of Debt        
Net sales 1,631 882 3,004 1,587
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,253) (679) (2,340) (1,233)
Depreciation and amortization (190) (41) (301) (80)
Selling, general and administrative (36) (50) (92) (99)
Business consolidation and other activities (19) (736) (28) (726)
Equity in results of subsidiaries   1    
Intercompany (36) (16) (75) (23)
Total costs and expenses (1,534) (1,521) (2,836) (2,161)
Earnings (loss) before interest and taxes 97 (639) 168 (574)
Interest expense (7) (2) (11) (3)
Debt refinancing and other costs (1) (10) (1) (10)
Total interest expense (8) (12) (12) (13)
Earnings (loss) before taxes 89 (651) 156 (587)
Tax (provision) benefit (4) 100 (16) 87
Equity in results of affiliates, net of tax 9   17  
Net earnings 94 (551) 157 (500)
Net earnings attributable to noncontrolling interests (1)   (3)  
Net earnings attributable to Ball Corporation 93 (551) 154 (500)
Comprehensive earnings (loss) attributable to Ball Corporation (12) (543) 134 (474)
Non-Guarantor Subsidiaries | Guarantees Relating to Senior Notes        
Subsidiary Guarantees of Debt        
Net sales 1,631 882 3,004 1,587
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,253) (679) (2,340) (1,233)
Depreciation and amortization (190) (41) (301) (80)
Selling, general and administrative (57) (50) (113) (99)
Business consolidation and other activities (18) (723) (27) (726)
Equity in results of subsidiaries 6 (810) (1) (811)
Intercompany (38) (17) (79) (26)
Total costs and expenses (1,550) (2,320) (2,861) (2,975)
Earnings (loss) before interest and taxes 81 (1,438) 143 (1,388)
Interest expense (7) (2) (11) (3)
Debt refinancing and other costs (1) (10) (1) (10)
Total interest expense (8) (12) (12) (13)
Earnings (loss) before taxes 73 (1,450) 131 (1,401)
Tax (provision) benefit (5) 100 (16) 87
Equity in results of affiliates, net of tax 9   17  
Net earnings 77 (1,350) 132 (1,314)
Net earnings attributable to noncontrolling interests (1)   (3)  
Net earnings attributable to Ball Corporation 76 (1,350) 129 (1,314)
Comprehensive earnings (loss) attributable to Ball Corporation $ (30) $ (1,342) $ 114 $ (1,288)