XML 29 R84.htm IDEA: XBRL DOCUMENT v3.19.3
Subsidiary Guarantees of Debt - Condensed Consolidating Statement of Earnings (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Subsidiary Guarantees of Debt        
Ownership interest in guarantor subsidiaries (as a percent)     100.00%  
Net sales $ 2,953 $ 2,946 $ 8,755 $ 8,832
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (2,363) (2,362) (7,044) (7,083)
Depreciation and amortization (169) (171) (510) (529)
Selling, general and administrative (90) (113) (328) (352)
Business consolidation and other activities (133) (32) (147) (131)
Total costs and expenses (2,755) (2,678) (8,029) (8,095)
Earnings before interest and taxes 198 268 726 737
Interest expense (79) (76) (237) (226)
Debt refinancing and other costs     (4) (1)
Total interest expense (79) (76) (241) (227)
Earnings (loss) before taxes 119 192 485 510
Tax (provision) benefit (32) (140) (73) (220)
Equity in results of affiliates, net of tax 5 7 (6) 14
Net earnings 92 59 406 304
Net (earnings) loss attributable to noncontrolling interests (1)
Net earnings attributable to Ball Corporation 92 59 406 303
Comprehensive earnings (loss) attributable to Ball Corporation 173 26 604 159
Eliminating Adjustments        
Subsidiary Guarantees of Debt        
Net sales (207) (201) (619) (599)
Costs and expenses        
Cost of sales (excluding depreciation and amortization) 207 201 619 599
Equity in results of subsidiaries (43) (377) (575) (695)
Total costs and expenses 164 (176) 44 (96)
Earnings before interest and taxes (43) (377) (575) (695)
Earnings (loss) before taxes (43) (377) (575) (695)
Net earnings (43) (377) (575) (695)
Net earnings attributable to Ball Corporation (43) (377) (575) (695)
Comprehensive earnings (loss) attributable to Ball Corporation (173) (321) (948) (414)
Ball Corporation | Reportable Legal Entities        
Costs and expenses        
Depreciation and amortization (2) (1) (4) (4)
Selling, general and administrative 41 (244) (20) (278)
Business consolidation and other activities (7) (53) (23) (70)
Equity in results of subsidiaries 80 369 467 634
Intercompany 49 52 176 228
Total costs and expenses 161 123 596 510
Earnings before interest and taxes 161 123 596 510
Interest expense (80) (79) (240) (235)
Debt refinancing and other costs     (4) (1)
Total interest expense (80) (79) (244) (236)
Earnings (loss) before taxes 81 44 352 274
Tax (provision) benefit 11 15 54 29
Net earnings 92 59 406 303
Net earnings attributable to Ball Corporation 92 59 406 303
Comprehensive earnings (loss) attributable to Ball Corporation 173 26 604 159
Guarantor Subsidiaries        
Subsidiary Guarantees of Debt        
Net sales 1,680 1,666 4,966 5,003
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,443) (1,405) (4,295) (4,235)
Depreciation and amortization (51) (49) (150) (153)
Selling, general and administrative (84) 179 (172) 65
Business consolidation and other activities (2) 13 (9) (41)
Equity in results of subsidiaries (37) 8 108 61
Intercompany (24) (6) (88) (158)
Total costs and expenses (1,641) (1,260) (4,606) (4,461)
Earnings before interest and taxes 39 406 360 542
Interest expense 1 3 4 10
Total interest expense 1 3 4 10
Earnings (loss) before taxes 40 409 364 552
Tax (provision) benefit (13) (103) (52) (135)
Equity in results of affiliates, net of tax 1 3 (12) 1
Net earnings 28 309 300 418
Net earnings attributable to Ball Corporation 28 309 300 418
Comprehensive earnings (loss) attributable to Ball Corporation 84 313 506 309
Non-Guarantor Subsidiaries        
Subsidiary Guarantees of Debt        
Net sales 1,480 1,481 4,408 4,428
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,127) (1,158) (3,368) (3,447)
Depreciation and amortization (116) (121) (356) (372)
Selling, general and administrative (47) (48) (136) (139)
Business consolidation and other activities (124) 8 (115) (20)
Intercompany (25) (46) (88) (70)
Total costs and expenses (1,439) (1,365) (4,063) (4,048)
Earnings before interest and taxes 41 116 345 380
Interest expense     (1) (1)
Total interest expense     (1) (1)
Earnings (loss) before taxes 41 116 344 379
Tax (provision) benefit (30) (52) (75) (114)
Equity in results of affiliates, net of tax 4 4 6 13
Net earnings 15 68 275 278
Net (earnings) loss attributable to noncontrolling interests       (1)
Net earnings attributable to Ball Corporation 15 68 275 277
Comprehensive earnings (loss) attributable to Ball Corporation $ 89 $ 8 $ 442 $ 105