XML 64 R60.htm IDEA: XBRL DOCUMENT v3.3.0.814
Subsidiary Guarantees of Debt (Details 2) - USD ($)
$ in Millions
Sep. 30, 2015
Dec. 31, 2014
Sep. 30, 2014
Dec. 31, 2013
Current assets        
Cash and cash equivalents $ 244.4 $ 191.4 $ 189.5 $ 416.0
Receivables, net 1,097.8 957.1    
Inventories, net 876.0 1,016.7    
Deferred taxes and other current assets 164.4 148.3    
Total current assets 2,382.6 2,313.5    
Noncurrent assets        
Property, plant and equipment, net 2,547.3 2,430.7    
Goodwill 2,204.1 2,254.5    
Intangibles and other assets, net 593.0 572.3    
Total assets 7,727.0 7,571.0    
Current liabilities        
Short-term debt and current portion of long-term debt 282.9 175.1    
Accounts payable 1,451.4 1,340.0    
Accrued employee costs 213.3 269.9    
Other current liabilities 332.0 221.8    
Total current liabilities 2,279.6 2,006.8    
Noncurrent liabilities        
Long-term debt 2,879.4 2,993.8    
Employee benefit obligations 1,159.5 1,178.3    
Deferred taxes and other liabilities 165.1 152.5    
Total liabilities 6,483.6 6,331.4    
Common stock 1,171.3 1,131.3    
Retained earnings 4,519.6 4,346.9    
Accumulated other comprehensive earnings (loss) (620.1) (522.1)    
Treasury stock, at cost (4,037.1) (3,923.0)    
Total Ball Corporation shareholders' equity 1,033.7 1,033.1    
Noncontrolling interests 209.7 206.5    
Total shareholders' equity 1,243.4 1,239.6    
Total liabilities and shareholders' equity 7,727.0 7,571.0    
Eliminating Adjustments        
Current assets        
Intercompany receivables (268.4) (198.2)    
Total current assets (268.4) (198.2)    
Noncurrent assets        
Investment in subsidiaries (5,734.0) (5,443.5)    
Total assets (6,002.4) (5,641.7)    
Current liabilities        
Intercompany payables (268.2) (198.2)    
Total current liabilities (268.2) (198.2)    
Noncurrent liabilities        
Total liabilities (268.2) (198.2)    
Common stock (1,385.9) (2,827.5)    
Preferred stock (4.8) (4.8)    
Retained earnings (5,166.4) (3,229.3)    
Accumulated other comprehensive earnings (loss) 822.9 618.1    
Total Ball Corporation shareholders' equity (5,734.2) (5,443.5)    
Total shareholders' equity (5,734.2) (5,443.5)    
Total liabilities and shareholders' equity (6,002.4) (5,641.7)    
Ball Corporation        
Current assets        
Cash and cash equivalents 4.3 1.5 5.4 218.6
Receivables, net 13.3 43.7    
Intercompany receivables 158.2 94.0    
Deferred taxes and other current assets 43.1 3.1    
Total current assets 218.9 142.3    
Noncurrent assets        
Property, plant and equipment, net 13.8 15.1    
Investment in subsidiaries 3,400.6 3,152.7    
Intangibles and other assets, net 259.4 232.4    
Total assets 3,892.7 3,542.5    
Current liabilities        
Short-term debt and current portion of long-term debt 23.7 1.9    
Accounts payable 11.2 7.1    
Intercompany payables 99.5 99.7    
Accrued employee costs 24.3 22.3    
Other current liabilities 135.7 51.6    
Total current liabilities 294.4 182.6    
Noncurrent liabilities        
Long-term debt 2,742.9 2,750.0    
Employee benefit obligations 315.4 329.4    
Intercompany Long Term Notes (405.3) (646.4)    
Deferred taxes and other liabilities (88.4) (106.2)    
Total liabilities 2,859.0 2,509.4    
Common stock 1,171.3 1,131.3    
Retained earnings 4,519.6 4,346.9    
Accumulated other comprehensive earnings (loss) (620.1) (522.1)    
Treasury stock, at cost (4,037.1) (3,923.0)    
Total Ball Corporation shareholders' equity 1,033.7 1,033.1    
Total shareholders' equity 1,033.7 1,033.1    
Total liabilities and shareholders' equity 3,892.7 3,542.5    
Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 0.1 0.4 0.4 0.3
Receivables, net 255.6 241.3    
Intercompany receivables 108.7 99.9    
Inventories, net 502.7 575.0    
Deferred taxes and other current assets 77.7 75.1    
Total current assets 944.8 991.7    
Noncurrent assets        
Property, plant and equipment, net 1,006.4 968.0    
Investment in subsidiaries 2,254.8 2,212.2    
Goodwill 966.5 931.0    
Intangibles and other assets, net 100.5 93.5    
Total assets 5,273.0 5,196.4    
Current liabilities        
Short-term debt and current portion of long-term debt 0.2 7.6    
Accounts payable 796.1 732.5    
Intercompany payables (0.1) 1.5    
Accrued employee costs 108.2 155.6    
Other current liabilities 71.9 38.0    
Total current liabilities 976.3 935.2    
Noncurrent liabilities        
Long-term debt 0.2 0.2    
Employee benefit obligations 466.1 432.7    
Intercompany Long Term Notes 218.7 463.1    
Deferred taxes and other liabilities 149.3 138.7    
Total liabilities 1,810.6 1,969.9    
Common stock 852.2 2,293.5    
Retained earnings 3,167.8 1,389.4    
Accumulated other comprehensive earnings (loss) (557.6) (456.4)    
Total Ball Corporation shareholders' equity 3,462.4 3,226.5    
Total shareholders' equity 3,462.4 3,226.5    
Total liabilities and shareholders' equity 5,273.0 5,196.4    
Non-Guarantor Subsidiaries        
Current assets        
Cash and cash equivalents 240.0 189.5 $ 183.7 $ 197.1
Receivables, net 828.9 672.1    
Intercompany receivables 1.5 4.3    
Inventories, net 373.3 441.7    
Deferred taxes and other current assets 43.6 70.1    
Total current assets 1,487.3 1,377.7    
Noncurrent assets        
Property, plant and equipment, net 1,527.1 1,447.6    
Investment in subsidiaries 78.6 78.6    
Goodwill 1,237.6 1,323.5    
Intangibles and other assets, net 233.1 246.4    
Total assets 4,563.7 4,473.8    
Current liabilities        
Short-term debt and current portion of long-term debt 259.0 165.6    
Accounts payable 644.1 600.4    
Intercompany payables 168.8 97.0    
Accrued employee costs 80.8 92.0    
Other current liabilities 124.4 132.2    
Total current liabilities 1,277.1 1,087.2    
Noncurrent liabilities        
Long-term debt 136.3 243.6    
Employee benefit obligations 378.0 416.2    
Intercompany Long Term Notes 186.6 183.3    
Deferred taxes and other liabilities 104.2 120.0    
Total liabilities 2,082.2 2,050.3    
Common stock 533.7 534.0    
Preferred stock 4.8 4.8    
Retained earnings 1,998.6 1,839.9    
Accumulated other comprehensive earnings (loss) (265.3) (161.7)    
Total Ball Corporation shareholders' equity 2,271.8 2,217.0    
Noncontrolling interests 209.7 206.5    
Total shareholders' equity 2,481.5 2,423.5    
Total liabilities and shareholders' equity $ 4,563.7 $ 4,473.8