XML 98 R86.htm IDEA: XBRL DOCUMENT v3.19.2
Subsidiary Guarantees of Debt - Condensed Consolidating Statement of Earnings (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Subsidiary Guarantees of Debt        
Ownership interest in guarantor subsidiaries (as a percent)     100.00%  
Net sales $ 3,017 $ 3,101 $ 5,802 $ 5,886
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (2,428) (2,484) (4,681) (4,721)
Depreciation and amortization (171) (178) (341) (358)
Selling, general and administrative (111) (127) (238) (239)
Business consolidation and other activities   (69) (14) (99)
Total costs and expenses (2,710) (2,858) (5,274) (5,417)
Earnings before interest and taxes 307 243 528 469
Interest expense (81) (77) (158) (150)
Debt refinancing and other costs     (4) (1)
Total interest expense (81) (77) (162) (151)
Earnings (loss) before taxes 226 166 366 318
Tax (provision) benefit (31) (46) (41) (80)
Equity in results of affiliates, net of tax 2   (11) 7
Net earnings 197 120 314 245
Net (earnings) loss attributable to noncontrolling interests (1) (1)
Net earnings attributable to Ball Corporation 197 119 314 244
Comprehensive earnings (loss) attributable to Ball Corporation 189 25 431 133
Eliminating Adjustments        
Subsidiary Guarantees of Debt        
Net sales (213) (216) (412) (398)
Costs and expenses        
Cost of sales (excluding depreciation and amortization) 213 216 412 398
Equity in results of subsidiaries (376) (122) (532) (318)
Total costs and expenses (163) 94 (120) 80
Earnings before interest and taxes (376) (122) (532) (318)
Earnings (loss) before taxes (376) (122) (532) (318)
Net earnings (376) (122) (532) (318)
Net earnings attributable to Ball Corporation (376) (122) (532) (318)
Comprehensive earnings (loss) attributable to Ball Corporation (348) 99 (775) (93)
Ball Corporation | Reportable Legal Entities        
Costs and expenses        
Depreciation and amortization (1) (2) (2) (3)
Selling, general and administrative (37)   (61) (34)
Business consolidation and other activities (10) (4) (16) (17)
Equity in results of subsidiaries 251 103 387 265
Intercompany 66 94 127 176
Total costs and expenses 269 191 435 387
Earnings before interest and taxes 269 191 435 387
Interest expense (82) (80) (160) (156)
Debt refinancing and other costs     (4) (1)
Total interest expense (82) (80) (164) (157)
Earnings (loss) before taxes 187 111 271 230
Tax (provision) benefit 10 8 43 14
Net earnings 197 119 314 244
Net earnings attributable to Ball Corporation 197 119 314 244
Comprehensive earnings (loss) attributable to Ball Corporation 189 25 431 133
Guarantor Subsidiaries        
Subsidiary Guarantees of Debt        
Net sales 1,737 1,802 3,286 3,337
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,528) (1,524) (2,852) (2,830)
Depreciation and amortization (51) (52) (99) (104)
Selling, general and administrative (34) (73) (88) (114)
Business consolidation and other activities (9) (48) (7) (54)
Equity in results of subsidiaries 125 19 145 53
Intercompany (31) (110) (64) (152)
Total costs and expenses (1,528) (1,788) (2,965) (3,201)
Earnings before interest and taxes 209 14 321 136
Interest expense 1 4 3 7
Total interest expense 1 4 3 7
Earnings (loss) before taxes 210 18 324 143
Tax (provision) benefit (18) (15) (39) (32)
Equity in results of affiliates, net of tax 3 (5) (13) (2)
Net earnings 195 (2) 272 109
Net earnings attributable to Ball Corporation 195 (2) 272 109
Comprehensive earnings (loss) attributable to Ball Corporation 180 (112) 422 (4)
Non-Guarantor Subsidiaries        
Subsidiary Guarantees of Debt        
Net sales 1,493 1,515 2,928 2,947
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,113) (1,176) (2,241) (2,289)
Depreciation and amortization (119) (124) (240) (251)
Selling, general and administrative (40) (54) (89) (91)
Business consolidation and other activities 19 (17) 9 (28)
Intercompany (35) 16 (63) (24)
Total costs and expenses (1,288) (1,355) (2,624) (2,683)
Earnings before interest and taxes 205 160 304 264
Interest expense   (1) (1) (1)
Total interest expense   (1) (1) (1)
Earnings (loss) before taxes 205 159 303 263
Tax (provision) benefit (23) (39) (45) (62)
Equity in results of affiliates, net of tax (1) 5 2 9
Net earnings 181 125 260 210
Net (earnings) loss attributable to noncontrolling interests   (1)   (1)
Net earnings attributable to Ball Corporation 181 124 260 209
Comprehensive earnings (loss) attributable to Ball Corporation $ 168 $ 13 $ 353 $ 97