XML 98 R86.htm IDEA: XBRL DOCUMENT v3.10.0.1
Subsidiary Guarantees of Debt - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Millions
Jun. 30, 2018
Jan. 02, 2018
Dec. 31, 2017
Jun. 30, 2017
Dec. 31, 2016
Current assets          
Cash and cash equivalents $ 549.0   $ 448.0 $ 433.0 $ 597.0
Receivables, net 2,013.0 $ 1,941.0 1,634.0    
Inventories, net 1,257.0 1,285.0 1,526.0    
Other Assets, Current 206.0   145.0    
Assets held for sale 850.0   5.0    
Total current assets 4,875.0   3,758.0    
Noncurrent assets          
Property, plant and equipment, net 4,473.0   4,610.0    
Goodwill 4,516.0   4,933.0    
Intangible assets, net 2,305.0   2,462.0    
Other assets 1,366.0   1,406.0    
Total assets 17,535.0   17,169.0    
Current liabilities          
Short-term debt and current portion of long-term debt 176.0   453.0    
Accounts payable 2,739.0   2,762.0    
Accrued employee costs 256.0   352.0    
Other current liabilities 558.0 557.0 540.0    
Liabilities held for sale 225.0        
Total current liabilities 3,954.0   4,107.0    
Noncurrent liabilities          
Long-term debt 7,171.0   6,518.0    
Employee benefit obligations 1,452.0   1,463.0    
Long-term derivative liabilities 94.0   120.0    
Deferred taxes 666.0 702.0 695.0    
Other liabilities 297.0   340.0    
Total liabilities 13,540.0   13,123.0    
Common stock 1,120.0   1,084.0    
Retained earnings 5,199.0 5,024.0 4,987.0    
Accumulated other comprehensive earnings (loss) (767.0) $ (655.0) (656.0)    
Treasury stock, at cost (1,663.0)   (1,474.0)    
Total Ball Corporation shareholders' equity 3,889.0   3,941.0    
Noncontrolling interests 106.0   105.0    
Total shareholders' equity 3,995.0   4,046.0    
Total liabilities and shareholders' equity 17,535.0   17,169.0    
Eliminating Adjustments          
Current assets          
Intercompany receivables (2,301.0)   (1,426.0)    
Total current assets (2,301.0)   (1,426.0)    
Noncurrent assets          
Investment in subsidiaries (14,265.0)   (12,994.0)    
Total assets (16,566.0)   (14,420.0)    
Current liabilities          
Intercompany payables (2,300.0)   (1,426.0)    
Total current liabilities (2,300.0)   (1,426.0)    
Noncurrent liabilities          
Total liabilities (2,300.0)   (1,426.0)    
Common stock (7,828.0)   (6,749.0)    
Preferred stock (5.0)   (5.0)    
Retained earnings (7,507.0)   (7,089.0)    
Accumulated other comprehensive earnings (loss) 1,074.0   849.0    
Total Ball Corporation shareholders' equity (14,266.0)   (12,994.0)    
Total shareholders' equity (14,266.0)   (12,994.0)    
Total liabilities and shareholders' equity (16,566.0)   (14,420.0)    
Ball Corporation          
Current assets          
Cash and cash equivalents 34.0   5.0    
Receivables, net 10.0   3.0    
Intercompany receivables 52.0   39.0    
Other Assets, Current 35.0        
Total current assets 131.0   56.0    
Noncurrent assets          
Property, plant and equipment, net 20.0   20.0    
Investment in subsidiaries 10,546.0   8,639.0    
Intangible assets, net 16.0   15.0    
Other assets 168.0   185.0    
Total assets 10,881.0   8,915.0    
Current liabilities          
Short-term debt and current portion of long-term debt 135.0   351.0    
Accounts payable 15.0   14.0    
Intercompany payables 1,488.0   705.0    
Accrued employee costs 14.0   28.0    
Other current liabilities 166.0   170.0    
Total current liabilities 1,818.0   1,268.0    
Noncurrent liabilities          
Long-term debt 7,160.0   6,504.0    
Employee benefit obligations 323.0   333.0    
Intercompany long-term notes (2,307.0)   (3,172.0)    
Deferred taxes (113.0)   (109.0)    
Other liabilities 111.0   150.0    
Total liabilities 6,992.0   4,974.0    
Common stock 1,120.0   1,084.0    
Retained earnings 5,199.0   4,987.0    
Accumulated other comprehensive earnings (loss) (767.0)   (656.0)    
Treasury stock, at cost (1,663.0)   (1,474.0)    
Total Ball Corporation shareholders' equity 3,889.0   3,941.0    
Total shareholders' equity 3,889.0   3,941.0    
Total liabilities and shareholders' equity 10,881.0   8,915.0    
Guarantor Subsidiaries          
Current assets          
Cash and cash equivalents 1.0        
Receivables, net 507.0   260.0    
Intercompany receivables 517.0   1,285.0    
Inventories, net 497.0   673.0    
Other Assets, Current 42.0        
Assets held for sale 849.0   4.0    
Total current assets 2,413.0   2,270.0    
Noncurrent assets          
Property, plant and equipment, net 1,306.0   1,364.0    
Investment in subsidiaries 3,818.0   3,885.0    
Goodwill 1,191.0   1,545.0    
Intangible assets, net 428.0   470.0    
Other assets 281.0   282.0    
Total assets 9,437.0   9,816.0    
Current liabilities          
Short-term debt and current portion of long-term debt 1.0        
Accounts payable 885.0   1,084.0    
Intercompany payables 129.0   82.0    
Accrued employee costs 145.0   182.0    
Other current liabilities 123.0   111.0    
Liabilities held for sale 225.0        
Total current liabilities 1,508.0   1,459.0    
Noncurrent liabilities          
Long-term debt 1.0        
Employee benefit obligations 825.0   811.0    
Intercompany long-term notes 774.0   1,305.0    
Deferred taxes 100.0   107.0    
Other liabilities 50.0   50.0    
Total liabilities 3,258.0   3,732.0    
Common stock 2,523.0   2,463.0    
Retained earnings 4,344.0   4,196.0    
Accumulated other comprehensive earnings (loss) (688.0)   (575.0)    
Total Ball Corporation shareholders' equity 6,179.0   6,084.0    
Total shareholders' equity 6,179.0   6,084.0    
Total liabilities and shareholders' equity 9,437.0   9,816.0    
Non-Guarantor Subsidiaries          
Current assets          
Cash and cash equivalents 514.0   443.0    
Receivables, net 1,496.0   1,371.0    
Intercompany receivables 1,732.0   102.0    
Inventories, net 760.0   853.0    
Other Assets, Current 129.0        
Assets held for sale 1.0   1.0    
Total current assets 4,632.0   2,858.0    
Noncurrent assets          
Property, plant and equipment, net 3,147.0   3,226.0    
Investment in subsidiaries (99.0)   470.0    
Goodwill 3,325.0   3,388.0    
Intangible assets, net 1,861.0   1,977.0    
Other assets 917.0   939.0    
Total assets 13,783.0   12,858.0    
Current liabilities          
Short-term debt and current portion of long-term debt 40.0   102.0    
Accounts payable 1,839.0   1,664.0    
Intercompany payables 683.0   639.0    
Accrued employee costs 97.0   142.0    
Other current liabilities 269.0   259.0    
Total current liabilities 2,928.0   2,806.0    
Noncurrent liabilities          
Long-term debt 10.0   14.0    
Employee benefit obligations 304.0   319.0    
Intercompany long-term notes 1,533.0   1,867.0    
Deferred taxes 679.0   697.0    
Other liabilities 136.0   140.0    
Total liabilities 5,590.0   5,843.0    
Common stock 5,305.0   4,286.0    
Preferred stock 5.0   5.0    
Retained earnings 3,163.0   2,893.0    
Accumulated other comprehensive earnings (loss) (386.0)   (274.0)    
Total Ball Corporation shareholders' equity 8,087.0   6,910.0    
Noncontrolling interests 106.0   105.0    
Total shareholders' equity 8,193.0   7,015.0    
Total liabilities and shareholders' equity $ 13,783.0   $ 12,858.0