XML 95 R83.htm IDEA: XBRL DOCUMENT v3.10.0.1
Subsidiary Guarantees of Debt - Condensed Consolidating Statement of Earnings (Details)
$ in Millions
1 Months Ended 3 Months Ended 9 Months Ended
Mar. 31, 2018
item
Sep. 30, 2018
USD ($)
Sep. 30, 2017
USD ($)
Sep. 30, 2018
USD ($)
Sep. 30, 2017
USD ($)
Subsidiary Guarantees of Debt          
Ownership interest in guarantor subsidiaries (as a percent)       100.00%  
Number of new subsidiary guarantors of debt | item 3        
Net sales   $ 2,946 $ 2,908 $ 8,832 $ 8,236
Costs and expenses          
Cost of sales (excluding depreciation and amortization)   (2,362) (2,338) (7,083) (6,583)
Depreciation and amortization   (171) (162) (529) (539)
Selling, general and administrative   (113) (127) (352) (398)
Business consolidation and other activities   (32) (157) (131) (253)
Total costs and expenses   (2,678) (2,784) (8,095) (7,773)
Earnings before interest and taxes   268 124 737 463
Interest expense   (76) (74) (226) (216)
Debt refinancing and other costs       (1) (1)
Total interest expense   (76) (74) (227) (217)
Earnings before taxes   192 50 510 246
Tax (provision) benefit   (140) (4) (220) (48)
Equity in results of affiliates, net of tax   7 5 14 23
Net earnings   59 51 304 221
Net earnings attributable to noncontrolling interests     (3) (1) (6)
Net earnings attributable to Ball Corporation   59 48 303 215
Comprehensive earnings (loss) attributable to Ball Corporation   26 42 159 231
Eliminating Adjustments          
Subsidiary Guarantees of Debt          
Net sales   (201) (20) (599) (90)
Costs and expenses          
Cost of sales (excluding depreciation and amortization)   201 20 599 90
Equity in results of subsidiaries   (377) (42) (695) (324)
Total costs and expenses   (176) (22) (96) (234)
Earnings before interest and taxes   (377) (42) (695) (324)
Earnings before taxes   (377) (42) (695) (324)
Net earnings   (377) (42) (695) (324)
Net earnings attributable to Ball Corporation   (377) (42) (695) (324)
Comprehensive earnings (loss) attributable to Ball Corporation   (321) (33) (414) (287)
Ball Corporation          
Costs and expenses          
Depreciation and amortization   (1) (1) (4) (5)
Selling, general and administrative   (244) (41) (278) (141)
Business consolidation and other activities   (53) (18) (70) (82)
Equity in results of subsidiaries   369 72 634 343
Intercompany   52 79 228 241
Total costs and expenses   123 91 510 356
Earnings before interest and taxes   123 91 510 356
Interest expense   (79) (71) (235) (205)
Debt refinancing and other costs       (1)  
Total interest expense   (79) (71) (236) (205)
Earnings before taxes   44 20 274 151
Tax (provision) benefit   15 28 29 64
Net earnings   59 48 303 215
Net earnings attributable to Ball Corporation   59 48 303 215
Comprehensive earnings (loss) attributable to Ball Corporation   26 42 159 231
Guarantor Subsidiaries          
Subsidiary Guarantees of Debt          
Net sales   1,666 1,448 5,003 4,227
Costs and expenses          
Cost of sales (excluding depreciation and amortization)   (1,405) (1,198) (4,235) (3,514)
Depreciation and amortization   (49) (52) (153) (153)
Selling, general and administrative   179 (39) 65 (115)
Business consolidation and other activities   13 (70) (41) (76)
Equity in results of subsidiaries   8 (30) 61 (19)
Intercompany   (6) (41) (158) (124)
Total costs and expenses   (1,260) (1,430) (4,461) (4,001)
Earnings before interest and taxes   406 18 542 226
Interest expense   3 2 10 4
Total interest expense   3 2 10 4
Earnings before taxes   409 20 552 230
Tax (provision) benefit   (103) (9) (135) (72)
Equity in results of affiliates, net of tax   3 2 1 11
Net earnings   309 13 418 169
Net earnings attributable to Ball Corporation   309 13 418 169
Comprehensive earnings (loss) attributable to Ball Corporation   313 12 309 165
Non-Guarantor Subsidiaries          
Subsidiary Guarantees of Debt          
Net sales   1,481 1,480 4,428 4,099
Costs and expenses          
Cost of sales (excluding depreciation and amortization)   (1,158) (1,160) (3,447) (3,159)
Depreciation and amortization   (121) (109) (372) (381)
Selling, general and administrative   (48) (47) (139) (142)
Business consolidation and other activities   8 (69) (20) (95)
Intercompany   (46) (38) (70) (117)
Total costs and expenses   (1,365) (1,423) (4,048) (3,894)
Earnings before interest and taxes   116 57 380 205
Interest expense     (5) (1) (15)
Debt refinancing and other costs         (1)
Total interest expense     (5) (1) (16)
Earnings before taxes   116 52 379 189
Tax (provision) benefit   (52) (23) (114) (40)
Equity in results of affiliates, net of tax   4 3 13 12
Net earnings   68 32 278 161
Net earnings attributable to noncontrolling interests     (3) (1) (6)
Net earnings attributable to Ball Corporation   68 29 277 155
Comprehensive earnings (loss) attributable to Ball Corporation   $ 8 $ 21 $ 105 $ 122