XML 140 R107.htm IDEA: XBRL DOCUMENT v3.8.0.1
Subsidiary Guarantees of Debt - Condensed Consolidating Statement of Earnings (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Subsidiary Guarantees of Debt                      
Ownership interest in guarantor subsidiaries (as a percent)                 100.00%    
Net sales $ 2,747 $ 2,908 $ 2,855 $ 2,473 $ 2,523 $ 2,752 $ 2,030 $ 1,756 $ 10,983 $ 9,061 $ 7,997
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 (8,717) (7,296) (6,460)
Depreciation and amortization                 (729) (453) (286)
Selling, general and administrative                 (514) (512) (450)
Business consolidation and other activities                 (221) (337) (195)
Total costs and expenses                 (10,181) (8,598) (7,391)
Earnings before interest and taxes                 802 463 606
Interest expense                 (285) (229) (143)
Debt refinancing and other costs                 (3) (109) (117)
Total interest expense                 (288) (338) (260)
Earnings before taxes 268 50 112 84 92 50 192 (209) 514 125 346
Tax (provision) benefit                 (165) 126 (47)
Equity in results of affiliates, net of tax                 31 15 4
Net earnings                 380 266 303
Net earnings attributable to noncontrolling interests                 (6) (3) (22)
Net earnings attributable to Ball Corporation $ 159 $ 48 $ 99 $ 68 $ 52 $ 31 $ 307 $ (127) 374 263 281
Comprehensive earnings (loss) attributable to Ball Corporation                 659 (38) 163
Guarantees Relating to Senior Notes                      
Subsidiary Guarantees of Debt                      
Net sales                 10,983 9,061 7,997
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 (8,717) (7,296) (6,460)
Depreciation and amortization                 (729) (453) (286)
Selling, general and administrative                 (514) (512) (450)
Business consolidation and other activities                 (221) (337) (195)
Total costs and expenses                 (10,181) (8,598) (7,391)
Earnings before interest and taxes                 802 463 606
Interest expense                 (285) (229) (143)
Debt refinancing and other costs                 (3) (109) (117)
Total interest expense                 (288) (338) (260)
Earnings before taxes                 514 125 346
Tax (provision) benefit                 (165) 126 (47)
Equity in results of affiliates, net of tax                 31 15 4
Net earnings                 380 266 303
Net earnings attributable to noncontrolling interests                 (6) (3) (22)
Net earnings attributable to Ball Corporation                 374 263 281
Comprehensive earnings (loss) attributable to Ball Corporation                 659 (38) 163
Guarantees Relating to Senior Notes | Eliminating Adjustments                      
Subsidiary Guarantees of Debt                      
Net sales                 (173) (226) (50)
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 173 226 50
Equity in results of subsidiaries                 (824) (1,162) (668)
Total costs and expenses                 (651) (936) (618)
Earnings before interest and taxes                 (824) (1,162) (668)
Earnings before taxes                 (824) (1,162) (668)
Net earnings                 (824) (1,162) (668)
Net earnings attributable to Ball Corporation                 (824) (1,162) (668)
Comprehensive earnings (loss) attributable to Ball Corporation                 (1,370) (630) (428)
Ball Corporation | Guarantees Relating to Senior Notes                      
Costs and expenses                      
Depreciation and amortization                 (8) (5) (6)
Selling, general and administrative                 (168) (58) (80)
Business consolidation and other activities                 (120) (577) (159)
Equity in results of subsidiaries                 673 692 453
Intercompany                 301 345 207
Total costs and expenses                 678 397 415
Earnings before interest and taxes                 678 397 415
Interest expense                 (275) (207) (139)
Debt refinancing and other costs                   (97) (115)
Total interest expense                 (275) (304) (254)
Earnings before taxes                 403 93 161
Tax (provision) benefit                 (29) 170 120
Net earnings                 374 263 281
Net earnings attributable to Ball Corporation                 374 263 281
Comprehensive earnings (loss) attributable to Ball Corporation                 659 (38) 163
Guarantor Subsidiaries | Guarantees Relating to Senior Notes                      
Subsidiary Guarantees of Debt                      
Net sales                 4,839 4,589 4,788
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 (3,980) (3,756) (3,959)
Depreciation and amortization                 (150) (142) (132)
Selling, general and administrative                 (121) (204) (170)
Business consolidation and other activities                 (57) (49) (18)
Equity in results of subsidiaries                 191 503 215
Intercompany                 (149) (259) (175)
Total costs and expenses                 (4,266) (3,907) (4,239)
Earnings before interest and taxes                 573 682 549
Interest expense                 6   5
Total interest expense                 6   5
Earnings before taxes                 579 682 554
Tax (provision) benefit                 (112) (122) (110)
Equity in results of affiliates, net of tax                 1   2
Net earnings                 468 560 446
Net earnings attributable to Ball Corporation                 468 560 446
Comprehensive earnings (loss) attributable to Ball Corporation                 731 296 328
Non-Guarantor Subsidiaries | Guarantees Relating to Senior Notes                      
Subsidiary Guarantees of Debt                      
Net sales                 6,317 4,698 3,259
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 (4,910) (3,766) (2,551)
Depreciation and amortization                 (571) (306) (148)
Selling, general and administrative                 (225) (250) (200)
Business consolidation and other activities                 (44) 289 (18)
Equity in results of subsidiaries                 (40) (33)  
Intercompany                 (152) (86) (32)
Total costs and expenses                 (5,942) (4,152) (2,949)
Earnings before interest and taxes                 375 546 310
Interest expense                 (16) (22) (9)
Debt refinancing and other costs                 (3) (12) (2)
Total interest expense                 (19) (34) (11)
Earnings before taxes                 356 512 299
Tax (provision) benefit                 (24) 78 (57)
Equity in results of affiliates, net of tax                 30 15 2
Net earnings                 362 605 244
Net earnings attributable to noncontrolling interests                 (6) (3) (22)
Net earnings attributable to Ball Corporation                 356 602 222
Comprehensive earnings (loss) attributable to Ball Corporation                 $ 639 $ 334 $ 100