XML 98 R86.htm IDEA: XBRL DOCUMENT v3.19.1
Subsidiary Guarantees of Debt - Condensed Consolidating Statement of Earnings (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Subsidiary Guarantees of Debt    
Ownership interest in guarantor subsidiaries (as a percent) 100.00%  
Net sales $ 2,785 $ 2,785
Costs and expenses    
Cost of sales (excluding depreciation and amortization) (2,253) (2,237)
Depreciation and amortization (170) (180)
Selling, general and administrative (127) (112)
Business consolidation and other activities (14) (30)
Total costs and expenses (2,564) (2,559)
Earnings before interest and taxes 221 226
Interest expense (77) (73)
Debt refinancing and other costs (4) (1)
Total interest expense (81) (74)
Earnings (loss) before taxes 140 152
Tax (provision) benefit (10) (34)
Equity in results of affiliates, net of tax (13) 7
Net earnings 117 125
Net (earnings) loss attributable to noncontrolling interests
Net earnings attributable to Ball Corporation 117 125
Comprehensive earnings (loss) attributable to Ball Corporation 242 108
Eliminating Adjustments    
Subsidiary Guarantees of Debt    
Net sales (199) (182)
Costs and expenses    
Cost of sales (excluding depreciation and amortization) 199 182
Equity in results of subsidiaries (156) (201)
Total costs and expenses 43 (19)
Earnings before interest and taxes (156) (201)
Earnings (loss) before taxes (156) (201)
Net earnings (156) (201)
Net earnings attributable to Ball Corporation (156) (201)
Comprehensive earnings (loss) attributable to Ball Corporation (427) (197)
Ball Corporation    
Costs and expenses    
Depreciation and amortization (1) (1)
Selling, general and administrative (24) (34)
Business consolidation and other activities (6) (13)
Equity in results of subsidiaries 136 162
Intercompany 61 82
Total costs and expenses 166 196
Earnings before interest and taxes 166 196
Interest expense (78) (76)
Debt refinancing and other costs (4) (1)
Total interest expense (82) (77)
Earnings (loss) before taxes 84 119
Tax (provision) benefit 33 6
Net earnings 117 125
Net earnings attributable to Ball Corporation 117 125
Comprehensive earnings (loss) attributable to Ball Corporation 242 108
Guarantor Subsidiaries    
Subsidiary Guarantees of Debt    
Net sales 1,549 1,535
Costs and expenses    
Cost of sales (excluding depreciation and amortization) (1,324) (1,306)
Depreciation and amortization (48) (52)
Selling, general and administrative (54) (41)
Business consolidation and other activities 2 (6)
Equity in results of subsidiaries 20 34
Intercompany (33) (42)
Total costs and expenses (1,437) (1,413)
Earnings before interest and taxes 112 122
Interest expense 2 3
Total interest expense 2 3
Earnings (loss) before taxes 114 125
Tax (provision) benefit (21) (17)
Equity in results of affiliates, net of tax (16) 3
Net earnings 77 111
Net earnings attributable to Ball Corporation 77 111
Comprehensive earnings (loss) attributable to Ball Corporation 242 108
Non-Guarantor Subsidiaries    
Subsidiary Guarantees of Debt    
Net sales 1,435 1,432
Costs and expenses    
Cost of sales (excluding depreciation and amortization) (1,128) (1,113)
Depreciation and amortization (121) (127)
Selling, general and administrative (49) (37)
Business consolidation and other activities (10) (11)
Equity in results of subsidiaries   5
Intercompany (28) (40)
Total costs and expenses (1,336) (1,323)
Earnings before interest and taxes 99 109
Interest expense (1)  
Total interest expense (1)  
Earnings (loss) before taxes 98 109
Tax (provision) benefit (22) (23)
Equity in results of affiliates, net of tax 3 4
Net earnings 79 90
Net earnings attributable to Ball Corporation 79 90
Comprehensive earnings (loss) attributable to Ball Corporation $ 185 $ 89