XML 97 R85.htm IDEA: XBRL DOCUMENT v3.10.0.1
Subsidiary Guarantees of Debt - Condensed Consolidating Statement of Earnings (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Subsidiary Guarantees of Debt        
Ownership interest in guarantor subsidiaries (as a percent)     100.00%  
Net sales $ 3,101 $ 2,855 $ 5,886 $ 5,328
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (2,484) (2,270) (4,721) (4,245)
Depreciation and amortization (178) (229) (358) (377)
Selling, general and administrative (127) (128) (239) (271)
Business consolidation and other activities (69) (41) (99) (96)
Total costs and expenses (2,858) (2,668) (5,417) (4,989)
Earnings before interest and taxes 243 187 469 339
Interest expense (77) (74) (150) (142)
Debt refinancing and other costs   (1) (1) (1)
Total interest expense (77) (75) (151) (143)
Earnings before taxes 166 112 318 196
Tax (provision) benefit (46) (22) (80) (44)
Equity in results of affiliates, net of tax   10 7 18
Net earnings 120 100 245 170
Net earnings attributable to noncontrolling interests (1) (1) (1) (3)
Net earnings attributable to Ball Corporation 119 99 244 167
Comprehensive earnings (loss) attributable to Ball Corporation 25 (7) 133 189
Eliminating Adjustments        
Subsidiary Guarantees of Debt        
Net sales (216) (53) (398) (69)
Costs and expenses        
Cost of sales (excluding depreciation and amortization) 216 53 398 69
Equity in results of subsidiaries (122) (152) (318) (281)
Total costs and expenses 94 (99) 80 (212)
Earnings before interest and taxes (122) (152) (318) (281)
Earnings before taxes (122) (152) (318) (281)
Net earnings (122) (152) (318) (281)
Net earnings attributable to Ball Corporation (122) (152) (318) (281)
Comprehensive earnings (loss) attributable to Ball Corporation 99 56 (93) (253)
Ball Corporation        
Costs and expenses        
Depreciation and amortization (2) (2) (3) (3)
Selling, general and administrative   (55) (34) (100)
Business consolidation and other activities (4) (14) (17) (64)
Equity in results of subsidiaries 103 148 265 270
Intercompany 94 81 176 162
Total costs and expenses 191 158 387 265
Earnings before interest and taxes 191 158 387 265
Interest expense (80) (68) (156) (134)
Debt refinancing and other costs     (1)  
Total interest expense (80) (68) (157) (134)
Earnings before taxes 111 90 230 131
Tax (provision) benefit 8 9 14 36
Net earnings 119 99 244 167
Net earnings attributable to Ball Corporation 119 99 244 167
Comprehensive earnings (loss) attributable to Ball Corporation 25 (7) 133 189
Guarantor Subsidiaries        
Subsidiary Guarantees of Debt        
Net sales 1,802 1,492 3,337 2,779
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,524) (1,254) (2,830) (2,316)
Depreciation and amortization (52) (53) (104) (101)
Selling, general and administrative (73) (28) (114) (76)
Business consolidation and other activities (48) (11) (54) (5)
Equity in results of subsidiaries 19 4 53 11
Intercompany (110) (42) (152) (83)
Total costs and expenses (1,788) (1,384) (3,201) (2,570)
Earnings before interest and taxes 14 108 136 209
Interest expense 4 1 7 2
Total interest expense 4 1 7 2
Earnings before taxes 18 109 143 211
Tax (provision) benefit (15) (24) (32) (63)
Equity in results of affiliates, net of tax (5) 5 (2) 8
Net earnings (2) 90 109 156
Net earnings attributable to Ball Corporation (2) 90 109 156
Comprehensive earnings (loss) attributable to Ball Corporation (112) (16) (4) 153
Non-Guarantor Subsidiaries        
Subsidiary Guarantees of Debt        
Net sales 1,515 1,416 2,947 2,618
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,176) (1,069) (2,289) (1,998)
Depreciation and amortization (124) (174) (251) (273)
Selling, general and administrative (54) (45) (91) (95)
Business consolidation and other activities (17) (16) (28) (27)
Intercompany 16 (39) (24) (79)
Total costs and expenses (1,355) (1,343) (2,683) (2,472)
Earnings before interest and taxes 160 73 264 146
Interest expense (1) (7) (1) (10)
Debt refinancing and other costs   (1)   (1)
Total interest expense (1) (8) (1) (11)
Earnings before taxes 159 65 263 135
Tax (provision) benefit (39) (7) (62) (17)
Equity in results of affiliates, net of tax 5 5 9 10
Net earnings 125 63 210 128
Net earnings attributable to noncontrolling interests (1) (1) (1) (3)
Net earnings attributable to Ball Corporation 124 62 209 125
Comprehensive earnings (loss) attributable to Ball Corporation $ 13 $ (40) $ 97 $ 100