XML 43 R85.htm IDEA: XBRL DOCUMENT v3.19.3
Subsidiary Guarantees of Debt - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Millions
Sep. 30, 2019
Jun. 30, 2019
Jan. 01, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Dec. 31, 2017
Current assets              
Cash and cash equivalents $ 483     $ 721 $ 598   $ 448
Receivables, net 1,957     1,802      
Inventories, net 1,180     1,271      
Other current assets 209   $ 139 146      
Total current assets 3,829     3,940      
Noncurrent assets              
Property, plant and equipment, net 4,320     4,542      
Goodwill 4,371     4,475      
Intangible assets, net 2,027     2,188      
Other assets 1,690     1,409      
Total assets 16,237     16,554      
Current liabilities              
Short-term debt and current portion of long-term debt 361     219      
Accounts payable 2,658     3,095      
Accrued employee costs 256     289      
Other current liabilities 498   489 492      
Total current liabilities 3,773     4,095      
Noncurrent liabilities              
Long-term debt 6,623     6,510      
Employee benefit obligations 1,383     1,455      
Long-term derivative liabilities 3     64      
Deferred taxes 602     645      
Deferred taxes 203     237      
Other liabilities 391   $ 273 287      
Total liabilities 12,772     12,992      
Common stock 1,177     1,157      
Retained earnings 5,694     5,341      
Accumulated other comprehensive earnings (loss) (716)     (835)      
Treasury stock, at cost (2,790)     (2,205)      
Total Ball Corporation shareholders' equity 3,365     3,458      
Noncontrolling interests 100     104      
Total equity 3,465 $ 3,564   3,562 $ 3,745 $ 3,995 $ 4,084
Total liabilities and equity 16,237     16,554      
Eliminating Adjustments              
Current assets              
Intercompany receivables (2,051)     (2,218)      
Total current assets (2,051)     (2,218)      
Noncurrent assets              
Investment in subsidiaries (14,168)     (14,825)      
Total assets (16,219)     (17,043)      
Current liabilities              
Intercompany payables (2,658)     (2,825)      
Total current liabilities (2,658)     (2,825)      
Noncurrent liabilities              
Intercompany long-term notes 607     606      
Total liabilities (2,051)     (2,219)      
Common stock (6,423)     (7,837)      
Preferred stock (5)     (5)      
Retained earnings (8,492)     (8,028)      
Accumulated other comprehensive earnings (loss) 752     1,046      
Total Ball Corporation shareholders' equity (14,168)     (14,824)      
Total equity (14,168)     (14,824)      
Total liabilities and equity (16,219)     (17,043)      
Ball Corporation | Reportable Legal Entities              
Current assets              
Cash and cash equivalents 7     4      
Receivables, net 9     21      
Intercompany receivables 103     66      
Other current assets 37     32      
Total current assets 156     123      
Noncurrent assets              
Property, plant and equipment, net 34     24      
Investment in subsidiaries 11,678     11,145      
Intangible assets, net 18     18      
Other assets 315     213      
Total assets 12,201     11,523      
Current liabilities              
Short-term debt and current portion of long-term debt 239     173      
Accounts payable 17     50      
Intercompany payables 2,379     2,310      
Accrued employee costs 49     39      
Other current liabilities 136     153      
Total current liabilities 2,820     2,725      
Noncurrent liabilities              
Long-term debt 6,620     6,504      
Employee benefit obligations 822     871      
Intercompany long-term notes (1,263)     (1,977)      
Deferred taxes (247)     (172)      
Other liabilities 84     114      
Total liabilities 8,836     8,065      
Common stock 1,177     1,157      
Retained earnings 5,694     5,341      
Accumulated other comprehensive earnings (loss) (716)     (835)      
Treasury stock, at cost (2,790)     (2,205)      
Total Ball Corporation shareholders' equity 3,365     3,458      
Total equity 3,365     3,458      
Total liabilities and equity 12,201     11,523      
Guarantor Subsidiaries              
Current assets              
Receivables, net 594     613      
Intercompany receivables 237     495      
Inventories, net 506     527      
Other current assets 39     35      
Total current assets 1,376     1,670      
Noncurrent assets              
Property, plant and equipment, net 1,403     1,378      
Investment in subsidiaries 2,589     3,779      
Goodwill 1,191     1,191      
Intangible assets, net 383     409      
Other assets 299     215      
Total assets 7,241     8,642      
Current liabilities              
Accounts payable 949     1,178      
Intercompany payables 123     49      
Accrued employee costs 119     144      
Other current liabilities 142     119      
Total current liabilities 1,333     1,490      
Noncurrent liabilities              
Employee benefit obligations 293     286      
Intercompany long-term notes (1,764)     3      
Deferred taxes 247     169      
Other liabilities 128     45      
Total liabilities 237     1,993      
Common stock 2,523     2,523      
Retained earnings 4,939     4,712      
Accumulated other comprehensive earnings (loss) (458)     (586)      
Total Ball Corporation shareholders' equity 7,004     6,649      
Total equity 7,004     6,649      
Total liabilities and equity 7,241     8,642      
Non-Guarantor Subsidiaries              
Current assets              
Cash and cash equivalents 476     717      
Receivables, net 1,354     1,168      
Intercompany receivables 1,711     1,657      
Inventories, net 674     744      
Other current assets 133     79      
Total current assets 4,348     4,365      
Noncurrent assets              
Property, plant and equipment, net 2,883     3,140      
Investment in subsidiaries (99)     (99)      
Goodwill 3,180     3,284      
Intangible assets, net 1,626     1,761      
Other assets 1,076     981      
Total assets 13,014     13,432      
Current liabilities              
Short-term debt and current portion of long-term debt 122     46      
Accounts payable 1,692     1,867      
Intercompany payables 156     466      
Accrued employee costs 88     106      
Other current liabilities 220     220      
Total current liabilities 2,278     2,705      
Noncurrent liabilities              
Long-term debt 3     6      
Employee benefit obligations 268     298      
Intercompany long-term notes 2,420     1,368      
Deferred taxes 602     648      
Other liabilities 179     128      
Total liabilities 5,750     5,153      
Common stock 3,900     5,314      
Preferred stock 5     5      
Retained earnings 3,553     3,316      
Accumulated other comprehensive earnings (loss) (294)     (460)      
Total Ball Corporation shareholders' equity 7,164     8,175      
Noncontrolling interests 100     104      
Total equity 7,264     8,279      
Total liabilities and equity $ 13,014     $ 13,432