XML 96 R84.htm IDEA: XBRL DOCUMENT v3.10.0.1
Subsidiary Guarantees of Debt - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Millions
Sep. 30, 2018
Jan. 02, 2018
Dec. 31, 2017
Sep. 30, 2017
Dec. 31, 2016
Current assets          
Cash and cash equivalents $ 598.0   $ 448.0 $ 556.0 $ 597.0
Receivables, net 1,872.0 $ 1,941.0 1,634.0    
Inventories, net 1,243.0 1,285.0 1,526.0    
Other Assets, Current 147.0 146.0 150.0    
Total current assets 3,860.0   3,758.0    
Noncurrent assets          
Property, plant and equipment, net 4,508.0   4,610.0    
Goodwill 4,497.0   4,933.0    
Intangible assets, net 2,247.0   2,462.0    
Other assets 1,358.0   1,406.0    
Total assets 16,470.0   17,169.0    
Current liabilities          
Short-term debt and current portion of long-term debt 150.0   453.0    
Accounts payable 2,953.0   2,762.0    
Accrued employee costs 260.0   352.0    
Other current liabilities 450.0 557.0 540.0    
Total current liabilities 3,813.0   4,107.0    
Noncurrent liabilities          
Long-term debt 6,523.0   6,518.0    
Employee benefit obligations 1,421.0   1,463.0    
Long-term derivative liabilities 87.0   120.0    
Deferred taxes 672.0 702.0 695.0    
Other liabilities 296.0   340.0    
Total liabilities 12,725.0   13,123.0    
Common stock 1,142.0   1,084.0    
Retained earnings 5,224.0 5,024.0 4,987.0    
Accumulated other comprehensive earnings (loss) (800.0) $ (655.0) (656.0)    
Treasury stock, at cost (1,926.0)   (1,474.0)    
Total Ball Corporation shareholders' equity 3,640.0   3,941.0    
Noncontrolling interests 105.0   105.0    
Total shareholders' equity 3,745.0   4,046.0    
Total liabilities and shareholders' equity 16,470.0   17,169.0    
Eliminating Adjustments          
Current assets          
Intercompany receivables (2,290.0)   (1,426.0)    
Total current assets (2,290.0)   (1,426.0)    
Noncurrent assets          
Investment in subsidiaries (14,589.0)   (12,994.0)    
Total assets (16,879.0)   (14,420.0)    
Current liabilities          
Intercompany payables (2,895.0)   (1,426.0)    
Total current liabilities (2,895.0)   (1,426.0)    
Noncurrent liabilities          
Intercompany long-term notes 606.0        
Total liabilities (2,289.0)   (1,426.0)    
Common stock (7,833.0)   (6,749.0)    
Preferred stock (5.0)   (5.0)    
Retained earnings (7,882.0)   (7,089.0)    
Accumulated other comprehensive earnings (loss) 1,130.0   849.0    
Total Ball Corporation shareholders' equity (14,590.0)   (12,994.0)    
Total shareholders' equity (14,590.0)   (12,994.0)    
Total liabilities and shareholders' equity (16,879.0)   (14,420.0)    
Ball Corporation          
Current assets          
Cash and cash equivalents 5.0   5.0    
Receivables, net 23.0   3.0    
Intercompany receivables 71.0   39.0    
Other Assets, Current 33.0   9.0    
Total current assets 132.0   56.0    
Noncurrent assets          
Property, plant and equipment, net 19.0   20.0    
Investment in subsidiaries 10,917.0   8,639.0    
Intangible assets, net 17.0   15.0    
Other assets 186.0   185.0    
Total assets 11,271.0   8,915.0    
Current liabilities          
Short-term debt and current portion of long-term debt 108.0   351.0    
Accounts payable 48.0   14.0    
Intercompany payables 2,314.0   705.0    
Accrued employee costs 21.0   28.0    
Other current liabilities 95.0   170.0    
Total current liabilities 2,586.0   1,268.0    
Noncurrent liabilities          
Long-term debt 6,515.0   6,504.0    
Employee benefit obligations 654.0   333.0    
Intercompany long-term notes (2,128.0)   (3,172.0)    
Deferred taxes (106.0)   (109.0)    
Other liabilities 110.0   150.0    
Total liabilities 7,631.0   4,974.0    
Common stock 1,142.0   1,084.0    
Retained earnings 5,224.0   4,987.0    
Accumulated other comprehensive earnings (loss) (800.0)   (656.0)    
Treasury stock, at cost (1,926.0)   (1,474.0)    
Total Ball Corporation shareholders' equity 3,640.0   3,941.0    
Total shareholders' equity 3,640.0   3,941.0    
Total liabilities and shareholders' equity 11,271.0   8,915.0    
Guarantor Subsidiaries          
Current assets          
Receivables, net 522.0   260.0    
Intercompany receivables 529.0   1,285.0    
Inventories, net 469.0   673.0    
Other Assets, Current 32.0   52.0    
Total current assets 1,552.0   2,270.0    
Noncurrent assets          
Property, plant and equipment, net 1,358.0   1,364.0    
Investment in subsidiaries 3,772.0   3,885.0    
Goodwill 1,190.0   1,545.0    
Intangible assets, net 417.0   470.0    
Other assets 216.0   282.0    
Total assets 8,505.0   9,816.0    
Current liabilities          
Accounts payable 1,000.0   1,084.0    
Intercompany payables 86.0   82.0    
Accrued employee costs 139.0   182.0    
Other current liabilities 126.0   111.0    
Total current liabilities 1,351.0   1,459.0    
Noncurrent liabilities          
Employee benefit obligations 468.0   811.0    
Intercompany long-term notes 41.0   1,305.0    
Deferred taxes 108.0   107.0    
Other liabilities 47.0   50.0    
Total liabilities 2,015.0   3,732.0    
Common stock 2,523.0   2,463.0    
Retained earnings 4,651.0   4,196.0    
Accumulated other comprehensive earnings (loss) (684.0)   (575.0)    
Total Ball Corporation shareholders' equity 6,490.0   6,084.0    
Total shareholders' equity 6,490.0   6,084.0    
Total liabilities and shareholders' equity 8,505.0   9,816.0    
Non-Guarantor Subsidiaries          
Current assets          
Cash and cash equivalents 593.0   443.0    
Receivables, net 1,327.0   1,371.0    
Intercompany receivables 1,690.0   102.0    
Inventories, net 774.0   853.0    
Other Assets, Current 82.0   89.0    
Total current assets 4,466.0   2,858.0    
Noncurrent assets          
Property, plant and equipment, net 3,131.0   3,226.0    
Investment in subsidiaries (100.0)   470.0    
Goodwill 3,307.0   3,388.0    
Intangible assets, net 1,813.0   1,977.0    
Other assets 956.0   939.0    
Total assets 13,573.0   12,858.0    
Current liabilities          
Short-term debt and current portion of long-term debt 42.0   102.0    
Accounts payable 1,905.0   1,664.0    
Intercompany payables 495.0   639.0    
Accrued employee costs 100.0   142.0    
Other current liabilities 229.0   259.0    
Total current liabilities 2,771.0   2,806.0    
Noncurrent liabilities          
Long-term debt 8.0   14.0    
Employee benefit obligations 299.0   319.0    
Intercompany long-term notes 1,481.0   1,867.0    
Deferred taxes 670.0   697.0    
Other liabilities 139.0   140.0    
Total liabilities 5,368.0   5,843.0    
Common stock 5,310.0   4,286.0    
Preferred stock 5.0   5.0    
Retained earnings 3,231.0   2,893.0    
Accumulated other comprehensive earnings (loss) (446.0)   (274.0)    
Total Ball Corporation shareholders' equity 8,100.0   6,910.0    
Noncontrolling interests 105.0   105.0    
Total shareholders' equity 8,205.0   7,015.0    
Total liabilities and shareholders' equity $ 13,573.0   $ 12,858.0