XML 93 R81.htm IDEA: XBRL DOCUMENT v3.8.0.1
Subsidiary Guarantees of Debt - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Millions
Mar. 31, 2018
Jan. 02, 2018
Dec. 31, 2017
Mar. 31, 2017
Dec. 31, 2016
Current assets          
Cash and cash equivalents $ 477.0   $ 448.0 $ 458.0 $ 597.0
Receivables, net 2,090.0 $ 1,941.0 1,634.0    
Inventories, net 1,447.0 1,285.0 1,526.0    
Other Assets, Current 146.0 146.0 150.0    
Total current assets 4,160.0   3,758.0    
Noncurrent assets          
Property, plant and equipment, net 4,727.0   4,610.0    
Goodwill 4,970.0   4,933.0    
Intangible assets, net 2,432.0   2,462.0    
Other assets 1,442.0   1,406.0    
Total assets 17,731.0   17,169.0    
Current liabilities          
Short-term debt and current portion of long-term debt 337.0   453.0    
Accounts payable 2,822.0   2,762.0    
Accrued employee costs 221.0   352.0    
Other current liabilities 525.0 557.0 540.0    
Total current liabilities 3,905.0   4,107.0    
Noncurrent liabilities          
Long-term debt 7,131.0   6,518.0    
Employee benefit obligations 1,484.0   1,463.0    
Long-term derivative liabilities 170.0   120.0    
Deferred taxes 690.0 702.0 695.0    
Other liabilities 383.0   340.0    
Total liabilities 13,593.0   13,123.0    
Common stock 1,100.0   1,084.0    
Retained earnings 5,114.0 5,024.0 4,987.0    
Accumulated other comprehensive earnings (loss) (673.0) $ (655.0) (656.0)    
Treasury stock, at cost (1,508.0)   (1,474.0)    
Total Ball Corporation shareholders' equity 4,033.0   3,941.0    
Noncontrolling interests 105.0   105.0    
Total shareholders' equity 4,138.0   4,046.0    
Total liabilities and shareholders' equity 17,731.0   17,169.0    
Eliminating Adjustments          
Current assets          
Intercompany receivables (735.0)   (1,426.0)    
Total current assets (735.0)   (1,426.0)    
Noncurrent assets          
Investment in subsidiaries (13,179.0)   (12,913.0)    
Total assets (13,914.0)   (14,339.0)    
Current liabilities          
Intercompany payables (735.0)   (1,426.0)    
Total current liabilities (735.0)   (1,426.0)    
Noncurrent liabilities          
Total liabilities (735.0)   (1,426.0)    
Common stock (6,749.0)   (6,749.0)    
Preferred stock (5.0)   (5.0)    
Retained earnings (7,284.0)   (7,014.0)    
Accumulated other comprehensive earnings (loss) 859.0   855.0    
Total Ball Corporation shareholders' equity (13,179.0)   (12,913.0)    
Total shareholders' equity (13,179.0)   (12,913.0)    
Total liabilities and shareholders' equity (13,914.0)   (14,339.0)    
Ball Corporation          
Current assets          
Cash and cash equivalents     5.0    
Receivables, net 4.0   3.0    
Intercompany receivables 67.0   39.0    
Other Assets, Current 15.0   9.0    
Total current assets 86.0   56.0    
Noncurrent assets          
Property, plant and equipment, net 23.0   20.0    
Investment in subsidiaries 8,837.0   8,639.0    
Intangible assets, net 15.0   15.0    
Other assets 191.0   185.0    
Total assets 9,152.0   8,915.0    
Current liabilities          
Short-term debt and current portion of long-term debt 157.0   351.0    
Accounts payable 18.0   14.0    
Intercompany payables (100.0)   705.0    
Accrued employee costs 18.0   28.0    
Other current liabilities 124.0   170.0    
Total current liabilities 217.0   1,268.0    
Noncurrent liabilities          
Long-term debt 7,118.0   6,504.0    
Employee benefit obligations 329.0   333.0    
Intercompany long-term notes (2,622.0)   (3,172.0)    
Deferred taxes (109.0)   (109.0)    
Other liabilities 186.0   150.0    
Total liabilities 5,119.0   4,974.0    
Common stock 1,100.0   1,084.0    
Retained earnings 5,114.0   4,987.0    
Accumulated other comprehensive earnings (loss) (673.0)   (656.0)    
Treasury stock, at cost (1,508.0)   (1,474.0)    
Total Ball Corporation shareholders' equity 4,033.0   3,941.0    
Total shareholders' equity 4,033.0   3,941.0    
Total liabilities and shareholders' equity 9,152.0   8,915.0    
Guarantor Subsidiaries          
Current assets          
Receivables, net 489.0   260.0    
Intercompany receivables 501.0   1,285.0    
Inventories, net 722.0   673.0    
Other Assets, Current 49.0   52.0    
Total current assets 1,761.0   2,270.0    
Noncurrent assets          
Property, plant and equipment, net 1,439.0   1,364.0    
Investment in subsidiaries 3,945.0   3,885.0    
Goodwill 1,545.0   1,545.0    
Intangible assets, net 458.0   470.0    
Other assets 292.0   282.0    
Total assets 9,440.0   9,816.0    
Current liabilities          
Accounts payable 1,002.0   1,084.0    
Intercompany payables 120.0   82.0    
Accrued employee costs 115.0   182.0    
Other current liabilities 126.0   111.0    
Total current liabilities 1,363.0   1,459.0    
Noncurrent liabilities          
Long-term debt 1.0        
Employee benefit obligations 827.0   811.0    
Intercompany long-term notes 864.0   1,305.0    
Deferred taxes 107.0   107.0    
Other liabilities 48.0   50.0    
Total liabilities 3,210.0   3,732.0    
Common stock 2,463.0   2,463.0    
Retained earnings 4,345.0   4,196.0    
Accumulated other comprehensive earnings (loss) (578.0)   (575.0)    
Total Ball Corporation shareholders' equity 6,230.0   6,084.0    
Total shareholders' equity 6,230.0   6,084.0    
Total liabilities and shareholders' equity 9,440.0   9,816.0    
Non-Guarantor Subsidiaries          
Current assets          
Cash and cash equivalents 477.0   443.0    
Receivables, net 1,597.0   1,371.0    
Intercompany receivables 167.0   102.0    
Inventories, net 725.0   853.0    
Other Assets, Current 82.0   89.0    
Total current assets 3,048.0   2,858.0    
Noncurrent assets          
Property, plant and equipment, net 3,265.0   3,226.0    
Investment in subsidiaries 397.0   389.0    
Goodwill 3,425.0   3,388.0    
Intangible assets, net 1,959.0   1,977.0    
Other assets 959.0   939.0    
Total assets 13,053.0   12,777.0    
Current liabilities          
Short-term debt and current portion of long-term debt 180.0   102.0    
Accounts payable 1,802.0   1,664.0    
Intercompany payables 715.0   639.0    
Accrued employee costs 88.0   142.0    
Other current liabilities 275.0   259.0    
Total current liabilities 3,060.0   2,806.0    
Noncurrent liabilities          
Long-term debt 12.0   14.0    
Employee benefit obligations 328.0   319.0    
Intercompany long-term notes 1,758.0   1,867.0    
Deferred taxes 692.0   697.0    
Other liabilities 149.0   140.0    
Total liabilities 5,999.0   5,843.0    
Common stock 4,286.0   4,286.0    
Preferred stock 5.0   5.0    
Retained earnings 2,939.0   2,818.0    
Accumulated other comprehensive earnings (loss) (281.0)   (280.0)    
Total Ball Corporation shareholders' equity 6,949.0   6,829.0    
Noncontrolling interests 105.0   105.0    
Total shareholders' equity 7,054.0   6,934.0    
Total liabilities and shareholders' equity $ 13,053.0   $ 12,777.0