XML 72 R111.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Subsidiary Guarantees of Debt - Condensed Consolidating Statement of Earnings (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Subsidiary Guarantees of Debt                      
Ownership interest in guarantor subsidiaries (as a percent)                 100.00%    
Net sales $ 2,719.0 $ 2,953.0 $ 3,017.0 $ 2,785.0 $ 2,803.0 $ 2,946.0 $ 3,101.0 $ 2,785.0 $ 11,474.0 $ 11,635.0 $ 10,983.0
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 (9,203.0) (9,329.0) (8,717.0)
Depreciation and amortization                 (678.0) (702.0) (729.0)
Selling, general and administrative                 (417.0) (478.0) (514.0)
Business consolidation and other activities                 (244.0) (191.0) (221.0)
Total costs and expenses                 (10,542.0) (10,700.0) (10,181.0)
Earnings before interest and taxes                 932.0 935.0 802.0
Interest expense                 (317.0) (301.0) (285.0)
Debt refinancing and other costs                 (7.0) (1.0) (3.0)
Total interest expense                 (324.0) (302.0) (288.0)
Earnings (loss) before taxes 123.0 119.0 226.0 140.0 123.0 192.0 166.0 152.0 608.0 633.0 514.0
Tax (provision) benefit                 (71.0) (185.0) (165.0)
Equity in results of affiliates, net of tax                 (1.0) 5.0 31.0
Net earnings                 536.0 453.0 380.0
Net (earnings) loss attributable to noncontrolling interests                 30.0 1.0 (6.0)
Net earnings attributable to Ball Corporation $ 160.0 $ 92.0 $ 197.0 $ 117.0 $ 151.0 $ 59.0 $ 119.0 $ 125.0 566.0 454.0 374.0
Comprehensive earnings (loss) attributable to Ball Corporation                 570.0 275.0 659.0
Eliminating Adjustments                      
Subsidiary Guarantees of Debt                      
Net sales                 (799.0) (797.0) (223.0)
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 799.0 797.0 223.0
Equity in results of subsidiaries                 (852.0) (840.0) (774.0)
Total costs and expenses                 (53.0) (43.0) (551.0)
Earnings before interest and taxes                 (852.0) (840.0) (774.0)
Earnings (loss) before taxes                 (852.0) (840.0) (774.0)
Net earnings                 (852.0) (840.0) (774.0)
Net earnings attributable to Ball Corporation                 (852.0) (840.0) (774.0)
Comprehensive earnings (loss) attributable to Ball Corporation                 (953.0) (649.0) (1,309.0)
Ball Corporation | Reportable Legal Entities                      
Costs and expenses                      
Depreciation and amortization                 (5.0) (6.0) (8.0)
Selling, general and administrative                 (74.0) (303.0) (168.0)
Business consolidation and other activities                 (26.0) (108.0) (120.0)
Equity in results of subsidiaries                 711.0 758.0 673.0
Intercompany                 221.0 287.0 301.0
Total costs and expenses                 827.0 628.0 678.0
Earnings before interest and taxes                 827.0 628.0 678.0
Interest expense                 (318.0) (311.0) (275.0)
Debt refinancing and other costs                 (7.0) (1.0)  
Total interest expense                 (325.0) (312.0) (275.0)
Earnings (loss) before taxes                 502.0 316.0 403.0
Tax (provision) benefit                 64.0 138.0 (29.0)
Net earnings                 566.0 454.0 374.0
Net earnings attributable to Ball Corporation                 566.0 454.0 374.0
Comprehensive earnings (loss) attributable to Ball Corporation                 570.0 275.0 659.0
Guarantor Subsidiaries                      
Subsidiary Guarantees of Debt                      
Net sales                 6,540.0 6,558.0 5,674.0
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 (5,591.0) (5,551.0) (4,722.0)
Depreciation and amortization                 (199.0) (202.0) (209.0)
Selling, general and administrative                 (179.0) 15.0 (151.0)
Business consolidation and other activities                 (40.0) (29.0) (56.0)
Equity in results of subsidiaries                 141.0 82.0 141.0
Intercompany                 (121.0) (194.0) (150.0)
Total costs and expenses                 (5,989.0) (5,879.0) (5,147.0)
Earnings before interest and taxes                 551.0 679.0 527.0
Interest expense                 5.0 12.0 6.0
Total interest expense                 5.0 12.0 6.0
Earnings (loss) before taxes                 556.0 691.0 533.0
Tax (provision) benefit                 (49.0) (203.0) (79.0)
Equity in results of affiliates, net of tax                 (10.0) (10.0) 14.0
Net earnings                 497.0 478.0 468.0
Net earnings attributable to Ball Corporation                 497.0 478.0 468.0
Comprehensive earnings (loss) attributable to Ball Corporation                 551.0 467.0 731.0
Non-Guarantor Subsidiaries                      
Subsidiary Guarantees of Debt                      
Net sales                 5,733.0 5,874.0 5,532.0
Costs and expenses                      
Cost of sales (excluding depreciation and amortization)                 (4,411.0) (4,575.0) (4,218.0)
Depreciation and amortization                 (474.0) (494.0) (512.0)
Selling, general and administrative                 (164.0) (190.0) (195.0)
Business consolidation and other activities                 (178.0) (54.0) (45.0)
Equity in results of subsidiaries                     (40.0)
Intercompany                 (100.0) (93.0) (151.0)
Total costs and expenses                 (5,327.0) (5,406.0) (5,161.0)
Earnings before interest and taxes                 406.0 468.0 371.0
Interest expense                 (4.0) (2.0) (16.0)
Debt refinancing and other costs                     (3.0)
Total interest expense                 (4.0) (2.0) (19.0)
Earnings (loss) before taxes                 402.0 466.0 352.0
Tax (provision) benefit                 (86.0) (120.0) (57.0)
Equity in results of affiliates, net of tax                 9.0 15.0 17.0
Net earnings                 325.0 361.0 312.0
Net (earnings) loss attributable to noncontrolling interests                 30.0 1.0 (6.0)
Net earnings attributable to Ball Corporation                 355.0 362.0 306.0
Comprehensive earnings (loss) attributable to Ball Corporation                 $ 402.0 $ 182.0 $ 578.0