XML 99 R87.htm IDEA: XBRL DOCUMENT v3.19.1
Subsidiary Guarantees of Debt - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Millions
Mar. 31, 2019
Jan. 01, 2019
Dec. 31, 2018
Mar. 31, 2018
Dec. 31, 2017
Current assets          
Cash and cash equivalents $ 603   $ 721 $ 477 $ 448
Receivables, net 1,885   1,802    
Inventories, net 1,275   1,271    
Other current assets 184 $ 139 140    
Assets held for sale 452   6    
Total current assets 4,399   3,940    
Noncurrent assets          
Property, plant and equipment, net 4,360   4,542    
Goodwill 4,410   4,475    
Intangible assets, net 2,137   2,188    
Other assets 1,617   1,409    
Total assets 16,923   16,554    
Current liabilities          
Short-term debt and current portion of long-term debt 399   219    
Accounts payable 2,739   3,095    
Accrued employee costs 224   289    
Other current liabilities 500 489 492    
Liabilities held for sale 173        
Total current liabilities 4,035   4,095    
Noncurrent liabilities          
Long-term debt 6,719   6,510    
Employee benefit obligations 1,479   1,455    
Long-term derivative liabilities 27   64    
Deferred taxes 625   645    
Other liabilities 416 $ 273 287    
Total liabilities 13,274   12,992    
Common stock 1,154   1,157    
Retained earnings 5,504   5,341    
Accumulated other comprehensive earnings (loss) (789)   (835)    
Treasury stock, at cost (2,323)   (2,205)    
Total Ball Corporation shareholders' equity 3,546   3,458    
Noncontrolling interests 103   104    
Total equity 3,649   3,562 $ 4,138 $ 4,084
Total liabilities and equity 16,923   16,554    
Eliminating Adjustments          
Current assets          
Intercompany receivables (2,254)   (2,218)    
Total current assets (2,254)   (2,218)    
Noncurrent assets          
Investment in subsidiaries (15,206)   (14,825)    
Total assets (17,460)   (17,043)    
Current liabilities          
Intercompany payables (2,860)   (2,825)    
Total current liabilities (2,860)   (2,825)    
Noncurrent liabilities          
Intercompany long-term notes 606   606    
Total liabilities (2,254)   (2,219)    
Common stock (7,842)   (7,837)    
Preferred stock (5)   (5)    
Retained earnings (8,213)   (8,028)    
Accumulated other comprehensive earnings (loss) 854   1,046    
Total Ball Corporation shareholders' equity (15,206)   (14,824)    
Total equity (15,206)   (14,824)    
Total liabilities and equity (17,460)   (17,043)    
Ball Corporation          
Current assets          
Cash and cash equivalents 14   4    
Receivables, net 4   21    
Intercompany receivables 90   66    
Other current assets 59   32    
Total current assets 167   123    
Noncurrent assets          
Property, plant and equipment, net 28   24    
Investment in subsidiaries 11,392   11,145    
Intangible assets, net 18   18    
Other assets 262   213    
Total assets 11,867   11,523    
Current liabilities          
Short-term debt and current portion of long-term debt 336   173    
Accounts payable 18   50    
Intercompany payables 2,307   2,310    
Accrued employee costs 40   39    
Other current liabilities 125   153    
Total current liabilities 2,826   2,725    
Noncurrent liabilities          
Long-term debt 6,713   6,504    
Employee benefit obligations 897   871    
Intercompany long-term notes (1,977)   (1,977)    
Deferred taxes (247)   (172)    
Other liabilities 109   114    
Total liabilities 8,321   8,065    
Common stock 1,154   1,157    
Retained earnings 5,504   5,341    
Accumulated other comprehensive earnings (loss) (789)   (835)    
Treasury stock, at cost (2,323)   (2,205)    
Total Ball Corporation shareholders' equity 3,546   3,458    
Total equity 3,546   3,458    
Total liabilities and equity 11,867   11,523    
Guarantor Subsidiaries          
Current assets          
Receivables, net 658   613    
Intercompany receivables 490   495    
Inventories, net 559   527    
Other current assets 31   31    
Assets held for sale 4   4    
Total current assets 1,742   1,670    
Noncurrent assets          
Property, plant and equipment, net 1,390   1,378    
Investment in subsidiaries 3,913   3,779    
Goodwill 1,191   1,191    
Intangible assets, net 401   409    
Other assets 293   215    
Total assets 8,930   8,642    
Current liabilities          
Accounts payable 1,022   1,178    
Intercompany payables 65   49    
Accrued employee costs 94   144    
Other current liabilities 139   119    
Total current liabilities 1,320   1,490    
Noncurrent liabilities          
Employee benefit obligations 295   286    
Intercompany long-term notes 113   3    
Deferred taxes 244   169    
Other liabilities 119   45    
Total liabilities 2,091   1,993    
Common stock 2,523   2,523    
Retained earnings 4,815   4,712    
Accumulated other comprehensive earnings (loss) (499)   (586)    
Total Ball Corporation shareholders' equity 6,839   6,649    
Total equity 6,839   6,649    
Total liabilities and equity 8,930   8,642    
Non-Guarantor Subsidiaries          
Current assets          
Cash and cash equivalents 589   717    
Receivables, net 1,223   1,168    
Intercompany receivables 1,674   1,657    
Inventories, net 716   744    
Other current assets 94   77    
Assets held for sale 448   2    
Total current assets 4,744   4,365    
Noncurrent assets          
Property, plant and equipment, net 2,942   3,140    
Investment in subsidiaries (99)   (99)    
Goodwill 3,219   3,284    
Intangible assets, net 1,718   1,761    
Other assets 1,062   981    
Total assets 13,586   13,432    
Current liabilities          
Short-term debt and current portion of long-term debt 63   46    
Accounts payable 1,699   1,867    
Intercompany payables 488   466    
Accrued employee costs 90   106    
Other current liabilities 236   220    
Liabilities held for sale 173        
Total current liabilities 2,749   2,705    
Noncurrent liabilities          
Long-term debt 6   6    
Employee benefit obligations 287   298    
Intercompany long-term notes 1,258   1,368    
Deferred taxes 628   648    
Other liabilities 188   128    
Total liabilities 5,116   5,153    
Common stock 5,319   5,314    
Preferred stock 5   5    
Retained earnings 3,398   3,316    
Accumulated other comprehensive earnings (loss) (355)   (460)    
Total Ball Corporation shareholders' equity 8,367   8,175    
Noncontrolling interests 103   104    
Total equity 8,470   8,279    
Total liabilities and equity $ 13,586   $ 13,432