XML 86 R74.htm IDEA: XBRL DOCUMENT v3.8.0.1
Subsidiary Guarantees of Debt - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Millions
Sep. 30, 2017
Dec. 31, 2016
Current assets    
Cash and cash equivalents $ 556.0 $ 597.0
Receivables, net 1,793.0 1,491.0
Inventories, net 1,433.0 1,413.0
Other Assets, Current 148.0 152.0
Total current assets 3,930.0 3,653.0
Noncurrent assets    
Property, plant and equipment, net 4,525.0 4,387.0
Goodwill 4,908.0 5,095.0
Intangible assets, net 2,490.0 1,934.0
Other assets 1,150.0 1,104.0
Total assets 17,003.0 16,173.0
Current liabilities    
Short-term debt and current portion of long-term debt 452.0 222.0
Accounts payable 2,419.0 2,033.0
Accrued employee costs 298.0 315.0
Other current liabilities 609.0 399.0
Total current liabilities 3,778.0 2,969.0
Noncurrent liabilities    
Long-term debt 7,104.0 7,310.0
Employee benefit obligations 1,406.0 1,497.0
Long-term derivative liabilities 96.0  
Deferred taxes 655.0 439.0
Other liabilities 422.0 417.0
Total liabilities 13,365.0 12,632.0
Common stock [1] 1,072.0 1,038.0
Retained earnings 4,863.0 4,739.0
Accumulated other comprehensive earnings (loss) (925.0) (941.0)
Treasury stock, at cost [1] (1,481.0) (1,401.0)
Total Ball Corporation shareholders' equity 3,529.0 3,435.0
Noncontrolling interests 109.0 106.0
Total shareholders' equity 3,638.0 3,541.0
Total liabilities and shareholders' equity 17,003.0 16,173.0
Eliminating Adjustments    
Current assets    
Intercompany receivables (1,124.0) (1,127.0)
Total current assets (1,124.0) (1,127.0)
Noncurrent assets    
Investment in subsidiaries (10,468.0) (10,183.0)
Total assets (11,592.0) (11,310.0)
Current liabilities    
Intercompany payables (1,124.0) (1,127.0)
Total current liabilities (1,124.0) (1,127.0)
Noncurrent liabilities    
Total liabilities (1,124.0) (1,127.0)
Common stock (5,061.0) (5,061.0)
Preferred stock (5.0) (5.0)
Retained earnings (6,804.0) (6,482.0)
Accumulated other comprehensive earnings (loss) 1,402.0 1,365.0
Total Ball Corporation shareholders' equity (10,468.0) (10,183.0)
Total shareholders' equity (10,468.0) (10,183.0)
Total liabilities and shareholders' equity (11,592.0) (11,310.0)
Guarantees Relating to Senior Notes    
Current assets    
Cash and cash equivalents 556.0 597.0
Receivables, net 1,793.0 1,491.0
Inventories, net 1,433.0 1,413.0
Other Assets, Current 148.0 152.0
Total current assets 3,930.0 3,653.0
Noncurrent assets    
Property, plant and equipment, net 4,525.0 4,387.0
Goodwill 4,908.0 5,095.0
Intangible assets, net 2,490.0 1,934.0
Other assets 1,150.0 1,104.0
Total assets 17,003.0 16,173.0
Current liabilities    
Short-term debt and current portion of long-term debt 452.0 222.0
Accounts payable 2,419.0 2,033.0
Accrued employee costs 298.0 315.0
Other current liabilities 609.0 399.0
Total current liabilities 3,778.0 2,969.0
Noncurrent liabilities    
Long-term debt 7,104.0 7,310.0
Employee benefit obligations 1,406.0 1,497.0
Deferred taxes 655.0 439.0
Other liabilities 422.0 417.0
Total liabilities 13,365.0 12,632.0
Common stock 1,072.0 1,038.0
Retained earnings 4,863.0 4,739.0
Accumulated other comprehensive earnings (loss) (925.0) (941.0)
Treasury stock, at cost (1,481.0) (1,401.0)
Total Ball Corporation shareholders' equity 3,529.0 3,435.0
Noncontrolling interests 109.0 106.0
Total shareholders' equity 3,638.0 3,541.0
Total liabilities and shareholders' equity 17,003.0 16,173.0
Guarantees Relating to Senior Notes | Eliminating Adjustments    
Current assets    
Intercompany receivables (1,514.0) (1,469.0)
Total current assets (1,514.0) (1,469.0)
Noncurrent assets    
Investment in subsidiaries (12,785.0) (12,529.0)
Total assets (14,299.0) (13,998.0)
Current liabilities    
Intercompany payables (1,514.0) (1,471.0)
Total current liabilities (1,514.0) (1,471.0)
Noncurrent liabilities    
Intercompany long-term notes (1.0) 2.0
Total liabilities (1,515.0) (1,469.0)
Common stock (7,421.0) (7,421.0)
Preferred stock (5.0) (5.0)
Retained earnings (6,771.0) (6,493.0)
Accumulated other comprehensive earnings (loss) 1,413.0 1,390.0
Total Ball Corporation shareholders' equity (12,784.0) (12,529.0)
Total shareholders' equity (12,784.0) (12,529.0)
Total liabilities and shareholders' equity (14,299.0) (13,998.0)
Ball Corporation    
Current assets    
Cash and cash equivalents 6.0 2.0
Receivables, net 69.0 96.0
Intercompany receivables 45.0 39.0
Other Assets, Current 32.0 40.0
Total current assets 152.0 177.0
Noncurrent assets    
Property, plant and equipment, net 21.0 23.0
Investment in subsidiaries 8,147.0 7,815.0
Intangible assets, net 17.0 18.0
Other assets 38.0 94.0
Total assets 8,375.0 8,127.0
Current liabilities    
Short-term debt and current portion of long-term debt 293.0 141.0
Accounts payable 13.0 18.0
Intercompany payables 1,014.0 1,010.0
Accrued employee costs 26.0 25.0
Other current liabilities 187.0 138.0
Total current liabilities 1,533.0 1,332.0
Noncurrent liabilities    
Long-term debt 6,497.0 6,337.0
Employee benefit obligations 343.0 347.0
Intercompany long-term notes (3,372.0) (3,142.0)
Deferred taxes (353.0) (308.0)
Other liabilities 197.0 127.0
Total liabilities 4,845.0 4,693.0
Common stock 1,072.0 1,038.0
Retained earnings 4,864.0 4,739.0
Accumulated other comprehensive earnings (loss) (925.0) (942.0)
Treasury stock, at cost (1,481.0) (1,401.0)
Total Ball Corporation shareholders' equity 3,530.0 3,434.0
Total shareholders' equity 3,530.0 3,434.0
Total liabilities and shareholders' equity 8,375.0 8,127.0
Ball Corporation | Guarantees Relating to Senior Notes    
Current assets    
Cash and cash equivalents 6.0 2.0
Receivables, net 69.0 96.0
Intercompany receivables 45.0 39.0
Other Assets, Current 32.0 40.0
Total current assets 152.0 177.0
Noncurrent assets    
Property, plant and equipment, net 21.0 23.0
Investment in subsidiaries 8,147.0 7,815.0
Intangible assets, net 17.0 18.0
Other assets 38.0 94.0
Total assets 8,375.0 8,127.0
Current liabilities    
Short-term debt and current portion of long-term debt 293.0 141.0
Accounts payable 13.0 18.0
Intercompany payables 1,014.0 1,010.0
Accrued employee costs 26.0 25.0
Other current liabilities 187.0 138.0
Total current liabilities 1,533.0 1,332.0
Noncurrent liabilities    
Long-term debt 6,497.0 6,337.0
Employee benefit obligations 343.0 347.0
Intercompany long-term notes (3,372.0) (3,142.0)
Deferred taxes (353.0) (308.0)
Other liabilities 197.0 127.0
Total liabilities 4,845.0 4,693.0
Common stock 1,072.0 1,038.0
Retained earnings 4,864.0 4,739.0
Accumulated other comprehensive earnings (loss) (925.0) (942.0)
Treasury stock, at cost (1,481.0) (1,401.0)
Total Ball Corporation shareholders' equity 3,530.0 3,434.0
Total shareholders' equity 3,530.0 3,434.0
Total liabilities and shareholders' equity 8,375.0 8,127.0
Guarantor Subsidiaries    
Current assets    
Cash and cash equivalents   (11.0)
Receivables, net 416.0 450.0
Intercompany receivables 120.0 125.0
Inventories, net 545.0 516.0
Other Assets, Current 32.0 33.0
Total current assets 1,113.0 1,113.0
Noncurrent assets    
Property, plant and equipment, net 1,193.0 1,087.0
Investment in subsidiaries 2,242.0 2,289.0
Goodwill 981.0 990.0
Intangible assets, net 68.0 76.0
Other assets 22.0 20.0
Total assets 5,619.0 5,575.0
Current liabilities    
Accounts payable 887.0 771.0
Intercompany payables 46.0 52.0
Accrued employee costs 116.0 135.0
Other current liabilities 67.0 65.0
Total current liabilities 1,116.0 1,023.0
Noncurrent liabilities    
Employee benefit obligations 345.0 440.0
Intercompany long-term notes 85.0 178.0
Deferred taxes 206.0 198.0
Other liabilities 14.0 20.0
Total liabilities 1,766.0 1,859.0
Common stock 635.0 635.0
Retained earnings 4,045.0 3,893.0
Accumulated other comprehensive earnings (loss) (827.0) (812.0)
Total Ball Corporation shareholders' equity 3,853.0 3,716.0
Total shareholders' equity 3,853.0 3,716.0
Total liabilities and shareholders' equity 5,619.0 5,575.0
Guarantor Subsidiaries | Guarantees Relating to Senior Notes    
Current assets    
Cash and cash equivalents   (11.0)
Receivables, net 417.0 450.0
Intercompany receivables 510.0 467.0
Inventories, net 545.0 516.0
Other Assets, Current 38.0 39.0
Total current assets 1,510.0 1,461.0
Noncurrent assets    
Property, plant and equipment, net 1,193.0 1,087.0
Investment in subsidiaries 4,235.0 4,291.0
Goodwill 981.0 985.0
Intangible assets, net 67.0 76.0
Other assets 300.0 306.0
Total assets 8,286.0 8,206.0
Current liabilities    
Accounts payable 887.0 772.0
Intercompany payables 47.0 53.0
Accrued employee costs 126.0 152.0
Other current liabilities 71.0 69.0
Total current liabilities 1,131.0 1,046.0
Noncurrent liabilities    
Employee benefit obligations 641.0 760.0
Intercompany long-term notes 1,959.0 2,018.0
Deferred taxes 239.0 232.0
Other liabilities 29.0 35.0
Total liabilities 3,999.0 4,091.0
Common stock 1,128.0 1,120.0
Retained earnings 4,001.0 3,832.0
Accumulated other comprehensive earnings (loss) (842.0) (837.0)
Total Ball Corporation shareholders' equity 4,287.0 4,115.0
Total shareholders' equity 4,287.0 4,115.0
Total liabilities and shareholders' equity 8,286.0 8,206.0
Non-Guarantor Subsidiaries    
Current assets    
Cash and cash equivalents 550.0 606.0
Receivables, net 1,308.0 945.0
Intercompany receivables 959.0 963.0
Inventories, net 888.0 897.0
Other Assets, Current 84.0 79.0
Total current assets 3,789.0 3,490.0
Noncurrent assets    
Property, plant and equipment, net 3,311.0 3,277.0
Investment in subsidiaries 79.0 79.0
Goodwill 3,927.0 4,105.0
Intangible assets, net 2,405.0 1,840.0
Other assets 1,090.0 990.0
Total assets 14,601.0 13,781.0
Current liabilities    
Short-term debt and current portion of long-term debt 159.0 81.0
Accounts payable 1,519.0 1,244.0
Intercompany payables 64.0 65.0
Accrued employee costs 156.0 155.0
Other current liabilities 355.0 196.0
Total current liabilities 2,253.0 1,741.0
Noncurrent liabilities    
Long-term debt 607.0 973.0
Employee benefit obligations 718.0 710.0
Intercompany long-term notes 3,287.0 2,964.0
Deferred taxes 802.0 549.0
Other liabilities 211.0 270.0
Total liabilities 7,878.0 7,207.0
Common stock 4,426.0 4,426.0
Preferred stock 5.0 5.0
Retained earnings 2,758.0 2,589.0
Accumulated other comprehensive earnings (loss) (575.0) (552.0)
Total Ball Corporation shareholders' equity 6,614.0 6,468.0
Noncontrolling interests 109.0 106.0
Total shareholders' equity 6,723.0 6,574.0
Total liabilities and shareholders' equity 14,601.0 13,781.0
Non-Guarantor Subsidiaries | Guarantees Relating to Senior Notes    
Current assets    
Cash and cash equivalents 550.0 606.0
Receivables, net 1,307.0 945.0
Intercompany receivables 959.0 963.0
Inventories, net 888.0 897.0
Other Assets, Current 78.0 73.0
Total current assets 3,782.0 3,484.0
Noncurrent assets    
Property, plant and equipment, net 3,311.0 3,277.0
Investment in subsidiaries 403.0 423.0
Goodwill 3,927.0 4,110.0
Intangible assets, net 2,406.0 1,840.0
Other assets 812.0 704.0
Total assets 14,641.0 13,838.0
Current liabilities    
Short-term debt and current portion of long-term debt 159.0 81.0
Accounts payable 1,519.0 1,243.0
Intercompany payables 453.0 408.0
Accrued employee costs 146.0 138.0
Other current liabilities 351.0 192.0
Total current liabilities 2,628.0 2,062.0
Noncurrent liabilities    
Long-term debt 607.0 973.0
Employee benefit obligations 422.0 390.0
Intercompany long-term notes 1,414.0 1,122.0
Deferred taxes 769.0 515.0
Other liabilities 196.0 255.0
Total liabilities 6,036.0 5,317.0
Common stock 6,293.0 6,301.0
Preferred stock 5.0 5.0
Retained earnings 2,769.0 2,661.0
Accumulated other comprehensive earnings (loss) (571.0) (552.0)
Total Ball Corporation shareholders' equity 8,496.0 8,415.0
Noncontrolling interests 109.0 106.0
Total shareholders' equity 8,605.0 8,521.0
Total liabilities and shareholders' equity $ 14,641.0 $ 13,838.0
[1] Amounts in 2016 have been retrospectively adjusted for the two-for-one stock split that was effective on May 16, 2017.