XML 87 R75.htm IDEA: XBRL DOCUMENT v3.7.0.1
Subsidiary Guarantees of Debt - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Millions
Jun. 30, 2017
Dec. 31, 2016
Jun. 30, 2016
Dec. 31, 2015
Current assets        
Cash and cash equivalents $ 433 $ 597 $ 6,399 $ 224
Receivables, net 1,637 1,491    
Inventories, net 1,524 1,413    
Other Assets, Current 171 152    
Total current assets 3,765 3,653    
Noncurrent assets        
Property, plant and equipment, net 4,424 4,387    
Goodwill 4,858 5,095    
Intangible assets, net 2,512 1,934    
Other assets 1,162 1,104    
Total assets 16,721 16,173    
Current liabilities        
Short-term debt and current portion of long-term debt 322 222    
Accounts payable 2,146 2,033    
Accrued employee costs 291 315    
Other current liabilities 591 399    
Total current liabilities 3,350 2,969    
Noncurrent liabilities        
Long-term debt 7,226 7,310    
Employee benefit obligations 1,429 1,497    
Deferred taxes 633 439    
Other liabilities 373 417    
Total liabilities 13,011 12,632    
Common stock [1] 1,060 1,038    
Retained earnings 4,849 4,739    
Accumulated other comprehensive earnings (loss) (919) (941)    
Treasury stock, at cost [1] (1,386) (1,401)    
Total Ball Corporation shareholders' equity 3,604 3,435    
Noncontrolling interests 106 106    
Total shareholders' equity 3,710 3,541    
Total liabilities and shareholders' equity 16,721 16,173    
Eliminating Adjustments        
Current assets        
Intercompany receivables (1,118) (1,127)    
Total current assets (1,118) (1,127)    
Noncurrent assets        
Investment in subsidiaries (10,434) (10,183)    
Total assets (11,552) (11,310)    
Current liabilities        
Intercompany payables (1,152) (1,127)    
Total current liabilities (1,152) (1,127)    
Noncurrent liabilities        
Intercompany long-term notes 34      
Total liabilities (1,118) (1,127)    
Common stock (5,061) (5,061)    
Preferred stock (5) (5)    
Retained earnings (6,761) (6,482)    
Accumulated other comprehensive earnings (loss) 1,393 1,365    
Total Ball Corporation shareholders' equity (10,434) (10,183)    
Total shareholders' equity (10,434) (10,183)    
Total liabilities and shareholders' equity (11,552) (11,310)    
Ball Corporation        
Current assets        
Cash and cash equivalents 5 2 2,135 5
Receivables, net 67 96    
Intercompany receivables 43 39    
Other Assets, Current 31 40    
Total current assets 146 177    
Noncurrent assets        
Property, plant and equipment, net 34 23    
Investment in subsidiaries 8,079 7,815    
Goodwill 3      
Intangible assets, net 17 18    
Other assets 80 94    
Total assets 8,359 8,127    
Current liabilities        
Short-term debt and current portion of long-term debt 273 141    
Accounts payable 11 18    
Intercompany payables 1,014 1,010    
Accrued employee costs 18 25    
Other current liabilities 289 138    
Total current liabilities 1,605 1,332    
Noncurrent liabilities        
Long-term debt 6,409 6,337    
Employee benefit obligations 346 347    
Intercompany long-term notes (3,394) (3,142)    
Deferred taxes (353) (308)    
Other liabilities 142 127    
Total liabilities 4,755 4,693    
Common stock 1,060 1,038    
Retained earnings 4,849 4,739    
Accumulated other comprehensive earnings (loss) (919) (942)    
Treasury stock, at cost (1,386) (1,401)    
Total Ball Corporation shareholders' equity 3,604 3,434    
Total shareholders' equity 3,604 3,434    
Total liabilities and shareholders' equity 8,359 8,127    
Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents   (11) 1  
Receivables, net 402 450    
Intercompany receivables 116 125    
Inventories, net 550 516    
Other Assets, Current 34 33    
Total current assets 1,102 1,113    
Noncurrent assets        
Property, plant and equipment, net 1,138 1,087    
Investment in subsidiaries 2,276 2,289    
Goodwill 981 990    
Intangible assets, net 71 76    
Other assets 19 20    
Total assets 5,587 5,575    
Current liabilities        
Accounts payable 787 771    
Intercompany payables 79 52    
Accrued employee costs 120 135    
Other current liabilities 70 65    
Total current liabilities 1,056 1,023    
Noncurrent liabilities        
Employee benefit obligations 362 440    
Intercompany long-term notes 115 178    
Deferred taxes 207 198    
Other liabilities 15 20    
Total liabilities 1,755 1,859    
Common stock 635 635    
Retained earnings 4,018 3,893    
Accumulated other comprehensive earnings (loss) (821) (812)    
Total Ball Corporation shareholders' equity 3,832 3,716    
Total shareholders' equity 3,832 3,716    
Total liabilities and shareholders' equity 5,587 5,575    
Non-Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 428 606 4,263 219
Receivables, net 1,168 945    
Intercompany receivables 959 963    
Inventories, net 974 897    
Other Assets, Current 106 79    
Total current assets 3,635 3,490    
Noncurrent assets        
Property, plant and equipment, net 3,252 3,277    
Investment in subsidiaries 79 79    
Goodwill 3,874 4,105    
Intangible assets, net 2,424 1,840    
Other assets 1,063 990    
Total assets 14,327 13,781    
Current liabilities        
Short-term debt and current portion of long-term debt 49 81    
Accounts payable 1,348 1,244    
Intercompany payables 59 65    
Accrued employee costs 153 155    
Other current liabilities 232 196    
Total current liabilities 1,841 1,741    
Noncurrent liabilities        
Long-term debt 817 973    
Employee benefit obligations 721 710    
Intercompany long-term notes 3,245 2,964    
Deferred taxes 779 549    
Other liabilities 216 270    
Total liabilities 7,619 7,207    
Common stock 4,426 4,426    
Preferred stock 5 5    
Retained earnings 2,743 2,589    
Accumulated other comprehensive earnings (loss) (572) (552)    
Total Ball Corporation shareholders' equity 6,602 6,468    
Noncontrolling interests 106 106    
Total shareholders' equity 6,708 6,574    
Total liabilities and shareholders' equity 14,327 13,781    
Guarantees Relating to Senior Notes        
Current assets        
Cash and cash equivalents 433 597 6,399 224
Receivables, net 1,637 1,491    
Inventories, net 1,524 1,413    
Other Assets, Current 171 152    
Total current assets 3,765 3,653    
Noncurrent assets        
Property, plant and equipment, net 4,424 4,387    
Goodwill 4,858 5,095    
Intangible assets, net 2,512 1,934    
Other assets 1,162 1,104    
Total assets 16,721 16,173    
Current liabilities        
Short-term debt and current portion of long-term debt 322 222    
Accounts payable 2,146 2,033    
Accrued employee costs 291 315    
Other current liabilities 591 399    
Total current liabilities 3,350 2,969    
Noncurrent liabilities        
Long-term debt 7,226 7,310    
Employee benefit obligations 1,429 1,497    
Deferred taxes 633 439    
Other liabilities 373 417    
Total liabilities 13,011 12,632    
Common stock 1,060 1,038    
Retained earnings 4,849 4,739    
Accumulated other comprehensive earnings (loss) (919) (941)    
Treasury stock, at cost (1,386) (1,401)    
Total Ball Corporation shareholders' equity 3,604 3,435    
Noncontrolling interests 106 106    
Total shareholders' equity 3,710 3,541    
Total liabilities and shareholders' equity 16,721 16,173    
Guarantees Relating to Senior Notes | Eliminating Adjustments        
Current assets        
Intercompany receivables (1,493) (1,469)    
Total current assets (1,493) (1,469)    
Noncurrent assets        
Investment in subsidiaries (12,796) (12,529)    
Total assets (14,289) (13,998)    
Current liabilities        
Intercompany payables (1,527) (1,471)    
Total current liabilities (1,527) (1,471)    
Noncurrent liabilities        
Intercompany long-term notes 34 2    
Total liabilities (1,493) (1,469)    
Common stock (7,421) (7,421)    
Preferred stock (5) (5)    
Retained earnings (6,778) (6,493)    
Accumulated other comprehensive earnings (loss) 1,408 1,390    
Total Ball Corporation shareholders' equity (12,796) (12,529)    
Total shareholders' equity (12,796) (12,529)    
Total liabilities and shareholders' equity (14,289) (13,998)    
Guarantees Relating to Senior Notes | Ball Corporation        
Current assets        
Cash and cash equivalents 5 2 2,135 5
Receivables, net 67 96    
Intercompany receivables 43 39    
Other Assets, Current 31 40    
Total current assets 146 177    
Noncurrent assets        
Property, plant and equipment, net 34 23    
Investment in subsidiaries 8,079 7,815    
Goodwill 3      
Intangible assets, net 17 18    
Other assets 80 94    
Total assets 8,359 8,127    
Current liabilities        
Short-term debt and current portion of long-term debt 273 141    
Accounts payable 11 18    
Intercompany payables 1,014 1,010    
Accrued employee costs 18 25    
Other current liabilities 289 138    
Total current liabilities 1,605 1,332    
Noncurrent liabilities        
Long-term debt 6,409 6,337    
Employee benefit obligations 346 347    
Intercompany long-term notes (3,394) (3,142)    
Deferred taxes (353) (308)    
Other liabilities 142 127    
Total liabilities 4,755 4,693    
Common stock 1,060 1,038    
Retained earnings 4,849 4,739    
Accumulated other comprehensive earnings (loss) (919) (942)    
Treasury stock, at cost (1,386) (1,401)    
Total Ball Corporation shareholders' equity 3,604 3,434    
Total shareholders' equity 3,604 3,434    
Total liabilities and shareholders' equity 8,359 8,127    
Guarantees Relating to Senior Notes | Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents   (11) 3  
Receivables, net 404 450    
Intercompany receivables 491 467    
Inventories, net 550 516    
Other Assets, Current 40 39    
Total current assets 1,485 1,461    
Noncurrent assets        
Property, plant and equipment, net 1,139 1,087    
Investment in subsidiaries 4,291 4,291    
Goodwill 981 985    
Intangible assets, net 71 76    
Other assets 300 306    
Total assets 8,267 8,206    
Current liabilities        
Accounts payable 787 772    
Intercompany payables 79 53    
Accrued employee costs 133 152    
Other current liabilities 75 69    
Total current liabilities 1,074 1,046    
Noncurrent liabilities        
Employee benefit obligations 669 760    
Intercompany long-term notes 1,978 2,018    
Deferred taxes 241 232    
Other liabilities 31 35    
Total liabilities 3,993 4,091    
Common stock 1,127 1,120    
Retained earnings 3,988 3,832    
Accumulated other comprehensive earnings (loss) (841) (837)    
Total Ball Corporation shareholders' equity 4,274 4,115    
Total shareholders' equity 4,274 4,115    
Total liabilities and shareholders' equity 8,267 8,206    
Guarantees Relating to Senior Notes | Non-Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 428 606 $ 4,261 $ 219
Receivables, net 1,166 945    
Intercompany receivables 959 963    
Inventories, net 974 897    
Other Assets, Current 100 73    
Total current assets 3,627 3,484    
Noncurrent assets        
Property, plant and equipment, net 3,251 3,277    
Investment in subsidiaries 426 423    
Goodwill 3,874 4,110    
Intangible assets, net 2,424 1,840    
Other assets 782 704    
Total assets 14,384 13,838    
Current liabilities        
Short-term debt and current portion of long-term debt 49 81    
Accounts payable 1,348 1,243    
Intercompany payables 434 408    
Accrued employee costs 140 138    
Other current liabilities 227 192    
Total current liabilities 2,198 2,062    
Noncurrent liabilities        
Long-term debt 817 973    
Employee benefit obligations 414 390    
Intercompany long-term notes 1,382 1,122    
Deferred taxes 745 515    
Other liabilities 200 255    
Total liabilities 5,756 5,317    
Common stock 6,294 6,301    
Preferred stock 5 5    
Retained earnings 2,790 2,661    
Accumulated other comprehensive earnings (loss) (567) (552)    
Total Ball Corporation shareholders' equity 8,522 8,415    
Noncontrolling interests 106 106    
Total shareholders' equity 8,628 8,521    
Total liabilities and shareholders' equity $ 14,384 $ 13,838    
[1] Amounts in 2016 have been retrospectively adjusted for the two-for-one stock split that was effective on May 16, 2017.