XML 47 R59.htm IDEA: XBRL DOCUMENT v3.3.0.814
Subsidiary Guarantees of Debt (Details) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Subsidiary Guarantees of Debt        
Ownership interest in guarantor subsidiaries (as a percent)     100.00%  
Subsidiary Guarantees of Debt        
Net sales $ 2,097.0 $ 2,238.9 $ 6,192.4 $ 6,537.6
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,690.3) (1,807.3) (5,026.3) (5,266.6)
Depreciation and amortization (71.9) (71.3) (211.5) (209.7)
Selling, general and administrative (106.8) (123.1) (340.5) (342.2)
Business consolidation and other activities (151.9) (9.2) (138.3) (17.8)
Total costs and expenses (2,020.9) (2,010.9) (5,716.6) (5,836.3)
Earnings before interest and taxes 76.1 228.0 475.8 701.3
Interest expense (37.5) (40.1) (107.0) (120.9)
Debt refinancing and other costs (21.0)   (85.9) (33.1)
Total interest expense (58.5) (40.1) (192.9) (154.0)
Earnings before taxes 17.6 187.9 282.9 547.3
Tax (provision) benefit 31.0 (39.8) (47.9) (139.6)
Equity in results of affiliates, net of tax 1.5 0.3 3.4 1.9
Net earnings 50.1 148.4 238.4 409.6
Less net earnings attributable to noncontrolling interests (5.6) (1.0) (12.8) (15.6)
Net earnings attributable to Ball Corporation 44.5 147.4 225.6 394.0
Comprehensive earnings (loss) attributable to Ball Corporation 28.1 75.0 127.6 318.4
Eliminating Adjustments        
Subsidiary Guarantees of Debt        
Net sales (13.1) (2.2) (35.1) (10.2)
Costs and expenses        
Cost of sales (excluding depreciation and amortization) 13.1 2.2 35.1 10.2
Equity in results of subsidiaries (192.2) (206.9) (495.7) (657.2)
Total costs and expenses (179.1) (204.7) (460.6) (647.0)
Earnings before interest and taxes (192.2) (206.9) (495.7) (657.2)
Earnings before taxes (192.2) (206.9) (495.7) (657.2)
Net earnings (192.2) (206.9) (495.7) (657.2)
Net earnings attributable to Ball Corporation (192.2) (206.9) (495.7) (657.2)
Comprehensive earnings (loss) attributable to Ball Corporation (158.0) (60.4) (290.9) (491.7)
Ball Corporation        
Costs and expenses        
Cost of sales (excluding depreciation and amortization)     0.1 (0.1)
Depreciation and amortization (1.5) (1.6) (4.1) (4.6)
Selling, general and administrative (14.1) (22.6) (60.4) (57.3)
Business consolidation and other activities (129.2) (2.8) (105.6) (3.8)
Equity in results of subsidiaries 128.8 137.2 340.5 426.6
Intercompany 51.5 52.4 153.5 151.6
Total costs and expenses 35.5 162.6 324.0 512.4
Earnings before interest and taxes 35.5 162.6 324.0 512.4
Interest expense (36.6)   (102.7) (112.6)
Debt refinancing and other costs (21.0)   (84.0) (33.1)
Total interest expense (57.6) (37.1) (186.7) (145.7)
Earnings before taxes (22.1) 125.5 137.3 366.7
Tax (provision) benefit 66.6 21.9 88.3 27.3
Net earnings 44.5 147.4 225.6 394.0
Net earnings attributable to Ball Corporation 44.5 147.4 225.6 394.0
Comprehensive earnings (loss) attributable to Ball Corporation 28.1 75.0 127.6 318.4
Guarantor Subsidiaries        
Subsidiary Guarantees of Debt        
Net sales 1,264.4 1,363.0 3,729.0 3,885.4
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (1,039.4) (1,124.5) (3,085.6) (3,209.4)
Depreciation and amortization (33.8) (33.2) (97.7) (94.9)
Selling, general and administrative (44.7) (45.9) (129.8) (134.2)
Business consolidation and other activities (20.0) (3.1) (20.7) (14.0)
Equity in results of subsidiaries 63.4 69.7 155.2 230.6
Intercompany (44.8) (45.6) (130.6) (131.3)
Total costs and expenses (1,119.3) (1,182.6) (3,309.2) (3,353.2)
Earnings before interest and taxes 145.1 180.4 419.8 532.2
Interest expense 1.5   3.9 2.0
Total interest expense 1.5 0.9 3.9 2.0
Earnings before taxes 146.6 181.3 423.7 534.2
Tax (provision) benefit (19.9) (45.7) (88.2) (104.1)
Equity in results of affiliates, net of tax 0.6 0.5 1.5 1.4
Net earnings 127.3 136.1 337.0 431.5
Net earnings attributable to Ball Corporation 127.3 136.1 337.0 431.5
Comprehensive earnings (loss) attributable to Ball Corporation 109.9 62.2 235.8 352.5
Non-Guarantor Subsidiaries        
Subsidiary Guarantees of Debt        
Net sales 845.7 878.1 2,498.5 2,662.4
Costs and expenses        
Cost of sales (excluding depreciation and amortization) (664.0) (685.0) (1,975.9) (2,067.3)
Depreciation and amortization (36.6) (36.5) (109.7) (110.2)
Selling, general and administrative (48.0) (54.6) (150.3) (150.7)
Business consolidation and other activities (2.7) (3.3) (12.0)  
Intercompany (6.7) (6.8) (22.9) (20.3)
Total costs and expenses (758.0) (786.2) (2,270.8) (2,348.5)
Earnings before interest and taxes 87.7 91.9 227.7 313.9
Interest expense (2.4)   (8.2) (10.3)
Debt refinancing and other costs     (1.9)  
Total interest expense (2.4) (3.9) (10.1) (10.3)
Earnings before taxes 85.3 88.0 217.6 303.6
Tax (provision) benefit (15.7) (16.0) (48.0) (62.8)
Equity in results of affiliates, net of tax 0.9 (0.2) 1.9 0.5
Net earnings 70.5 71.8 171.5 241.3
Less net earnings attributable to noncontrolling interests (5.6) (1.0) (12.8) (15.6)
Net earnings attributable to Ball Corporation 64.9 70.8 158.7 225.7
Comprehensive earnings (loss) attributable to Ball Corporation $ 48.1 $ (1.8) $ 55.1 $ 139.2