XML 40 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Segment Information (Tables)
9 Months Ended
Sep. 30, 2017
Business Segment Information  
Summary of business by segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

($ in millions)

    

2017

    

2016

    

2017

    

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

Beverage packaging, North and Central America

 

$

1,080

 

$

1,076

 

$

3,180

 

$

2,653

Beverage packaging, South America

 

 

425

 

 

318

 

 

1,145

 

 

577

Beverage packaging, Europe

 

 

651

 

 

624

 

 

1,824

 

 

1,459

Food and aerosol packaging

 

 

321

 

 

329

 

 

867

 

 

911

Aerospace

 

 

241

 

 

204

 

 

734

 

 

577

Reportable segment sales

 

 

2,718

 

 

2,551

 

 

7,750

 

 

6,177

Other

 

 

190

 

 

201

 

 

486

 

 

360

Net sales

 

$

2,908

 

$

2,752

 

$

8,236

 

$

6,537

 

 

 

 

 

 

 

 

 

 

 

 

 

Comparable operating earnings

 

 

 

 

 

 

 

 

 

 

 

 

Beverage packaging, North and Central America

 

$

121

 

$

145

 

$

400

 

$

356

Beverage packaging, South America

 

 

78

 

 

60

 

 

205

 

 

100

Beverage packaging, Europe

 

 

74

 

 

72

 

 

184

 

 

184

Food and aerosol packaging

 

 

30

 

 

31

 

 

76

 

 

84

Aerospace

 

 

23

 

 

24

 

 

70

 

 

61

Reportable segment comparable operating earnings

 

 

326

 

 

332

 

 

935

 

 

785

Reconciling items

 

 

 

 

 

 

 

 

 

 

 

 

Other (a)

 

 

(13)

 

 

(21)

 

 

(65)

 

 

(67)

Business consolidation and other activities

 

 

(157)

 

 

(63)

 

 

(253)

 

 

(302)

Amortization of acquired Rexam intangibles

 

 

(37)

 

 

(33)

 

 

(120)

 

 

(33)

Catch-up depreciation and amortization for 2016 from finalization of Rexam valuation

 

 

 5

 

 

 —

 

 

(34)

 

 

 —

Cost of sales associated with Rexam inventory step-up

 

 

 —

 

 

(83)

 

 

 —

 

 

(83)

Earnings before interest and taxes

 

 

124

 

 

132

 

 

463

 

 

300

Interest expense

 

 

(74)

 

 

(80)

 

 

(216)

 

 

(159)

Debt refinancing and other costs

 

 

 —

 

 

(2)

 

 

(1)

 

 

(108)

Total interest expense

 

 

(74)

 

 

(82)

 

 

(217)

 

 

(267)

Earnings before taxes

 

 

50

 

 

50

 

 

246

 

 

33

Tax (provision) benefit

 

 

(4)

 

 

(23)

 

 

(48)

 

 

174

Equity in results of affiliates, net of tax

 

 

 5

 

 

 7

 

 

23

 

 

 6

Net earnings

 

 

51

 

 

34

 

 

221

 

 

213

Net earnings attributable to noncontrolling interests

 

 

(3)

 

 

(3)

 

 

(6)

 

 

(3)

Net earnings attributable to Ball Corporation

 

$

48

 

$

31

 

$

215

 

$

210


(a)

Includes undistributed corporate expenses, net, of $29 million and  $43 million for the third quarter of 2017 and 2016, respectively, and $106 million and $78 million for the first nine months of 2017 and 2016, respectively.