XML 141 R108.htm IDEA: XBRL DOCUMENT v3.8.0.1
Subsidiary Guarantees of Debt - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Millions
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Current assets        
Cash and cash equivalents $ 448.0 $ 597.0 $ 224.0 $ 191.0
Receivables, net 1,634.0 1,491.0    
Inventories, net 1,526.0 1,413.0    
Other Assets, Current 150.0 152.0    
Total current assets 3,758.0 3,653.0    
Noncurrent assets        
Property, plant and equipment, net 4,610.0 4,387.0    
Goodwill 4,933.0 5,095.0 2,177.0  
Intangible assets, net 2,462.0 1,934.0    
Other assets 1,406.0 1,104.0    
Total assets 17,169.0 16,173.0    
Current liabilities        
Short-term debt and current portion of long-term debt 453.0 222.0    
Accounts payable 2,762.0 2,033.0    
Accrued employee costs 352.0 315.0    
Other current liabilities 540.0 399.0    
Total current liabilities 4,107.0 2,969.0    
Noncurrent liabilities        
Long-term debt 6,518.0 7,310.0    
Employee benefit obligations 1,463.0 1,497.0    
Long-term derivative liabilities 120.0      
Deferred taxes 695.0 439.0    
Other liabilities 340.0 417.0    
Total liabilities 13,123.0 12,632.0    
Common stock 1,084.0 1,038.0    
Retained earnings 4,987.0 4,739.0    
Accumulated other comprehensive earnings (loss) (656.0) (941.0)    
Treasury stock, at cost (1,474.0) (1,401.0)    
Total Ball Corporation shareholders' equity 3,941.0 3,435.0    
Noncontrolling interests 105.0 106.0    
Total shareholders' equity 4,046.0 3,541.0 1,261.0 1,240.0
Total liabilities and shareholders' equity 17,169.0 16,173.0    
Guarantees Relating to Senior Notes        
Current assets        
Cash and cash equivalents 448.0 597.0 224.0 191.0
Receivables, net 1,634.0 1,491.0    
Inventories, net 1,526.0 1,413.0    
Other Assets, Current 150.0 152.0    
Total current assets 3,758.0 3,653.0    
Noncurrent assets        
Property, plant and equipment, net 4,610.0 4,387.0    
Goodwill 4,933.0 5,095.0    
Intangible assets, net 2,462.0 1,934.0    
Other assets 1,406.0 1,104.0    
Total assets 17,169.0 16,173.0    
Current liabilities        
Short-term debt and current portion of long-term debt 453.0 222.0    
Accounts payable 2,762.0 2,033.0    
Accrued employee costs 352.0 315.0    
Other current liabilities 540.0 399.0    
Total current liabilities 4,107.0 2,969.0    
Noncurrent liabilities        
Long-term debt 6,518.0 7,310.0    
Employee benefit obligations 1,463.0 1,497.0    
Deferred taxes 695.0 439.0    
Other liabilities 340.0 417.0    
Total liabilities 13,123.0 12,632.0    
Common stock 1,084.0 1,038.0    
Retained earnings 4,987.0 4,739.0    
Accumulated other comprehensive earnings (loss) (656.0) (941.0)    
Treasury stock, at cost (1,474.0) (1,401.0)    
Total Ball Corporation shareholders' equity 3,941.0 3,435.0    
Noncontrolling interests 105.0 106.0    
Total shareholders' equity 4,046.0 3,541.0    
Total liabilities and shareholders' equity 17,169.0 16,173.0    
Guarantees Relating to Senior Notes | Eliminating Adjustments        
Current assets        
Intercompany receivables (1,421.0) (1,469.0)    
Total current assets (1,421.0) (1,469.0)    
Noncurrent assets        
Investment in subsidiaries (13,690.0) (12,529.0)    
Total assets (15,111.0) (13,998.0)    
Current liabilities        
Intercompany payables (1,421.0) (1,471.0)    
Total current liabilities (1,421.0) (1,471.0)    
Noncurrent liabilities        
Intercompany long-term notes 1.0 2.0    
Total liabilities (1,420.0) (1,469.0)    
Common stock (7,419.0) (7,421.0)    
Preferred stock (5.0) (5.0)    
Retained earnings (7,111.0) (6,493.0)    
Accumulated other comprehensive earnings (loss) 844.0 1,390.0    
Total Ball Corporation shareholders' equity (13,691.0) (12,529.0)    
Total shareholders' equity (13,691.0) (12,529.0)    
Total liabilities and shareholders' equity (15,111.0) (13,998.0)    
Ball Corporation | Guarantees Relating to Senior Notes        
Current assets        
Cash and cash equivalents 5.0 2.0 5.0 2.0
Receivables, net 3.0 96.0    
Intercompany receivables 39.0 39.0    
Other Assets, Current 9.0 40.0    
Total current assets 56.0 177.0    
Noncurrent assets        
Property, plant and equipment, net 20.0 23.0    
Investment in subsidiaries 8,639.0 7,815.0    
Intangible assets, net 15.0 18.0    
Other assets 185.0 94.0    
Total assets 8,915.0 8,127.0    
Current liabilities        
Short-term debt and current portion of long-term debt 351.0 141.0    
Accounts payable 14.0 18.0    
Intercompany payables 705.0 1,010.0    
Accrued employee costs 28.0 25.0    
Other current liabilities 170.0 138.0    
Total current liabilities 1,268.0 1,332.0    
Noncurrent liabilities        
Long-term debt 6,504.0 6,337.0    
Employee benefit obligations 333.0 347.0    
Intercompany long-term notes (3,172.0) (3,142.0)    
Deferred taxes (109.0) (308.0)    
Other liabilities 150.0 127.0    
Total liabilities 4,974.0 4,693.0    
Common stock 1,084.0 1,038.0    
Retained earnings 4,987.0 4,739.0    
Accumulated other comprehensive earnings (loss) (656.0) (942.0)    
Treasury stock, at cost (1,474.0) (1,401.0)    
Total Ball Corporation shareholders' equity 3,941.0 3,434.0    
Total shareholders' equity 3,941.0 3,434.0    
Total liabilities and shareholders' equity 8,915.0 8,127.0    
Guarantor Subsidiaries | Guarantees Relating to Senior Notes        
Current assets        
Cash and cash equivalents   (11.0)    
Receivables, net 233.0 450.0    
Intercompany receivables 470.0 467.0    
Inventories, net 605.0 516.0    
Other Assets, Current 48.0 39.0    
Total current assets 1,356.0 1,461.0    
Noncurrent assets        
Property, plant and equipment, net 1,275.0 1,087.0    
Investment in subsidiaries 4,662.0 4,291.0    
Goodwill 981.0 985.0    
Intangible assets, net 65.0 76.0    
Other assets 296.0 306.0    
Total assets 8,635.0 8,206.0    
Current liabilities        
Accounts payable 986.0 772.0    
Intercompany payables 76.0 53.0    
Accrued employee costs 157.0 152.0    
Other current liabilities 81.0 69.0    
Total current liabilities 1,300.0 1,046.0    
Noncurrent liabilities        
Employee benefit obligations 707.0 760.0    
Intercompany long-term notes 1,599.0 2,018.0    
Deferred taxes 256.0 232.0    
Other liabilities 23.0 35.0    
Total liabilities 3,885.0 4,091.0    
Common stock 1,128.0 1,120.0    
Retained earnings 4,197.0 3,832.0    
Accumulated other comprehensive earnings (loss) (575.0) (837.0)    
Total Ball Corporation shareholders' equity 4,750.0 4,115.0    
Total shareholders' equity 4,750.0 4,115.0    
Total liabilities and shareholders' equity 8,635.0 8,206.0    
Non-Guarantor Subsidiaries | Guarantees Relating to Senior Notes        
Current assets        
Cash and cash equivalents 443.0 606.0 $ 219.0 $ 189.0
Receivables, net 1,398.0 945.0    
Intercompany receivables 912.0 963.0    
Inventories, net 921.0 897.0    
Other Assets, Current 93.0 73.0    
Total current assets 3,767.0 3,484.0    
Noncurrent assets        
Property, plant and equipment, net 3,315.0 3,277.0    
Investment in subsidiaries 389.0 423.0    
Goodwill 3,952.0 4,110.0    
Intangible assets, net 2,382.0 1,840.0    
Other assets 925.0 704.0    
Total assets 14,730.0 13,838.0    
Current liabilities        
Short-term debt and current portion of long-term debt 102.0 81.0    
Accounts payable 1,762.0 1,243.0    
Intercompany payables 640.0 408.0    
Accrued employee costs 167.0 138.0    
Other current liabilities 289.0 192.0    
Total current liabilities 2,960.0 2,062.0    
Noncurrent liabilities        
Long-term debt 14.0 973.0    
Employee benefit obligations 423.0 390.0    
Intercompany long-term notes 1,572.0 1,122.0    
Deferred taxes 548.0 515.0    
Other liabilities 167.0 255.0    
Total liabilities 5,684.0 5,317.0    
Common stock 6,291.0 6,301.0    
Preferred stock 5.0 5.0    
Retained earnings 2,914.0 2,661.0    
Accumulated other comprehensive earnings (loss) (269.0) (552.0)    
Total Ball Corporation shareholders' equity 8,941.0 8,415.0    
Noncontrolling interests 105.0 106.0    
Total shareholders' equity 9,046.0 8,521.0    
Total liabilities and shareholders' equity $ 14,730.0 $ 13,838.0