Subsidiary Guarantee of Debt | 20. Subsidiary Guarantees of Debt The following condensed consolidating financial information is presented in accordance with SEC Regulations S‑X Rule 3-10, Financial statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered, and comprises two separate and distinct presentations. For purposes of each presentation of condensed consolidating financial information, the subsidiaries of the company providing the guarantees are referred to as the guarantor subsidiaries, and subsidiaries of the company other than the guarantor subsidiaries are referred to as the non-guarantor subsidiaries. The eliminating adjustments substantively consist of intercompany transactions and the elimination of equity investments and earnings of subsidiaries. Separate financial statements for the guarantor subsidiaries and the non-guarantor subsidiaries are not presented because management has determined that such financial statements are not required. Guarantees Relating to Shelf Registration Statement The first presentation of condensed consolidating financial information relates to the Registration Statement on Form S-3 registering debt securities of the company and the full and unconditional, joint and several guarantees of such debt securities by certain 100 percent owned domestic subsidiaries of the company. The following is unaudited condensed consolidating financial information for the company, segregating the guarantor subsidiaries and non-guarantor subsidiaries, as of March 31, 2017, and December 31, 2016, and for the three months ended March 31, 2017 and 2016. The condensed consolidating financial information presented below is not necessarily indicative of the financial position, results of operations, earnings or cash flows of the company or any of the company’s subsidiaries on a stand-alone basis. Unaudited Condensed Consolidating Statement of Earnings Three Months Ended March 31, 2017 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Net sales $ — $ 1,115 $ 1,373 $ (15) $ 2,473 Cost and expenses Cost of sales (excluding depreciation and amortization) — (903) (1,087) 15 (1,975) Depreciation and amortization (2) (36) (110) — (148) Selling, general and administrative (45) (41) (57) — (143) Business consolidation and other activities (51) 6 (10) — (55) Equity in results of subsidiaries 123 4 — (127) — Intercompany 81 (43) (38) — — 106 (1,013) (1,302) (112) (2,321) Earnings (loss) before interest and taxes 106 102 71 (127) 152 Interest expense (65) 1 (4) — (68) Total interest expense (65) 1 (4) — (68) Earnings (loss) before taxes 41 103 67 (127) 84 Tax (provision) benefit 27 (37) (12) — (22) Equity in results of affiliates, net of tax — — 8 — 8 Net earnings (loss) 68 66 63 (127) 70 Less net earnings attributable to noncontrolling interests — — (2) — (2) Net earnings (loss) attributable to Ball Corporation $ 68 $ 66 $ 61 $ (127) $ 68 Comprehensive earnings (loss) attributable to Ball Corporation $ 196 $ 159 $ 146 $ (305) $ 196 Unaudited Condensed Consolidating Statement of Earnings Three Months Ended March 31, 2016 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Net sales $ — $ 1,075 $ 706 $ (25) $ 1,756 Cost and expenses Cost of sales (excluding depreciation and amortization) — (886) (555) 25 (1,416) Depreciation and amortization (1) (36) (38) — (75) Selling, general and administrative (20) (40) (48) — (108) Business consolidation and other activities (260) (17) 10 — (267) Equity in results of subsidiaries 84 36 — (120) — Intercompany 52 (41) (11) — — (145) (984) (642) (95) (1,866) Earnings (loss) before interest and taxes (145) 91 64 (120) (110) Interest expense (38) — — — (38) Debt refinancing and other costs (59) — (2) — (61) Total interest expense (97) — (2) — (99) Earnings (loss) before taxes (242) 91 62 (120) (209) Tax (provision) benefit 115 (19) (13) — 83 Equity in results of affiliates, net of tax — (1) — — (1) Net earnings (loss) (127) 71 49 (120) (127) Less net earnings attributable to noncontrolling interests — — — — — Net earnings (loss) attributable to $ (127) $ 71 $ 49 $ (120) $ (127) Ball Corporation Comprehensive earnings (loss) attributable to Ball Corporation $ (96) $ 100 $ 66 $ (166) $ (96) Unaudited Condensed Consolidating Balance Sheet March 31, 2017 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Assets Current assets Cash and cash equivalents $ 5 $ — $ 453 $ — $ 458 Receivables, net 77 551 1,067 — 1,695 Intercompany receivables 41 117 941 (1,099) — Inventories, net — 565 989 — 1,554 Other current assets 33 48 119 — 200 Total current assets 156 1,281 3,569 (1,099) 3,907 Noncurrent assets Property, plant and equipment, net 23 1,116 3,264 — 4,403 Investment in subsidiaries 8,039 2,372 79 (10,490) — Goodwill 3 981 4,168 — 5,152 Intangible assets, net 18 76 1,823 — 1,917 Other assets 80 23 1,162 — 1,265 Total assets $ 8,319 $ 5,849 $ 14,065 $ (11,589) $ 16,644 Liabilities and Shareholders' Equity Current liabilities Short-term debt and current portion of long-term debt $ 258 $ — $ 239 $ — $ 497 Accounts payable 15 679 1,136 — 1,830 Intercompany payables 1,012 39 60 (1,111) — Accrued employee costs 25 92 147 — 264 Other current liabilities 156 72 199 — 427 Total current liabilities 1,466 882 1,781 (1,111) 3,018 Noncurrent liabilities Long-term debt 6,493 — 983 — 7,476 Employee benefit obligations 331 445 711 — 1,487 Intercompany long-term notes (3,370) 421 2,937 12 — Deferred taxes (227) 226 856 — 855 Other liabilities 7 (1) 79 — 85 Total liabilities 4,700 1,973 7,347 (1,099) 12,921 Common stock 1,040 635 4,426 (5,061) 1,040 Preferred stock — — 5 (5) — Retained earnings 4,784 3,960 2,650 (6,610) 4,784 Accumulated other comprehensive earnings (loss) (813) (719) (467) 1,186 (813) Treasury stock, at cost (1,392) — — — (1,392) Total Ball Corporation shareholders' equity 3,619 3,876 6,614 (10,490) 3,619 Noncontrolling interests — — 104 — 104 Total shareholders' equity 3,619 3,876 6,718 (10,490) 3,723 Total liabilities and shareholders' equity $ 8,319 $ 5,849 $ 14,065 $ (11,589) $ 16,644 Unaudited Condensed Consolidating Balance Sheet December 31, 2016 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Assets Current assets Cash and cash equivalents $ 2 $ (11) $ 606 $ — $ 597 Receivables, net 96 450 945 — 1,491 Intercompany receivables 39 125 963 (1,127) — Inventories, net — 516 897 — 1,413 Other current assets 40 33 79 — 152 Total current assets 177 1,113 3,490 (1,127) 3,653 Noncurrent assets Property, plant and equipment, net 23 1,087 3,277 — 4,387 Investment in subsidiaries 7,815 2,289 79 (10,183) — Goodwill — 990 4,105 — 5,095 Intangible assets, net 18 76 1,840 — 1,934 Other assets 94 20 990 — 1,104 Total assets $ 8,127 $ 5,575 $ 13,781 $ (11,310) $ 16,173 Liabilities and Shareholders' Equity Current liabilities Short-term debt and current portion of long-term debt $ 141 $ — $ 81 $ — $ 222 Accounts payable 18 771 1,244 — 2,033 Intercompany payables 1,010 52 65 (1,127) — Accrued employee costs 25 135 155 — 315 Other current liabilities 138 65 196 — 399 Total current liabilities 1,332 1,023 1,741 (1,127) 2,969 Noncurrent liabilities Long-term debt 6,337 — 973 — 7,310 Employee benefit obligations 347 440 710 — 1,497 Intercompany long-term notes (3,142) 178 2,964 — — Deferred taxes (193) 218 734 — 759 Other liabilities 12 — 85 — 97 Total liabilities 4,693 1,859 7,207 (1,127) 12,632 Common stock 1,038 635 4,426 (5,061) 1,038 Preferred stock — — 5 (5) — Retained earnings 4,739 3,893 2,589 (6,482) 4,739 Accumulated other comprehensive earnings (loss) (942) (812) (552) 1,365 (941) Treasury stock, at cost (1,401) — — — (1,401) Total Ball Corporation shareholders' equity 3,434 3,716 6,468 (10,183) 3,435 Noncontrolling interests — — 106 — 106 Total shareholders' equity 3,434 3,716 6,574 (10,183) 3,541 Total liabilities and shareholders' equity $ 8,127 $ 5,575 $ 13,781 $ (11,310) $ 16,173 Unaudited Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2017 ($ in millions) Ball Guarantor Non-Guarantor Consolidated Cash provided by (used in) operating activities $ 7 $ (182) $ (223) $ (398) Cash flows from investing activities capital expenditures (4) (82) (39) (125) Business dispositions, net of cash sold — 31 — 31 Other, net 2 8 (7) 3 Cash provided by (used in) investing activities (2) (43) (46) (91) Cash flows from financing activities Long-term borrowings 185 — — 185 Repayments of long-term borrowings (48) — (2) (50) Net change in short-term borrowings 116 — 157 273 Proceeds from issuances of common stock, net of shares used for taxes (1) — — (1) Acquisitions of treasury stock (3) — — (3) Common dividends (23) — — (23) Intercompany (229) 237 (8) — Other, net — (1) — (1) Cash provided by (used in) financing activities (3) 236 147 380 Effect of exchange rate changes on cash 1 — (31) (30) Change in cash and cash equivalents 3 11 (153) (139) Cash and cash equivalents – beginning of period 2 (11) 606 597 Cash and cash equivalents – end of period $ 5 $ — $ 453 $ 458 Unaudited Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2016 ($ in millions) Ball Guarantor Non-Guarantor Consolidated Cash provided by (used in) operating activities $ (36) $ (130) $ (220) $ (386) Cash flows from investing activities capital expenditures (7) (44) (87) (138) Business acquisition, net of cash acquired — (36) — (36) Other, net (13) 2 — (11) Cash provided by (used in) investing activities (20) (78) (87) (185) Cash flows from financing activities Long-term borrowings 795 — 6 801 Repayments of long-term borrowings (390) — (17) (407) Net change in short-term borrowings 98 — 212 310 Proceeds from issuances of common stock, net of shares used for taxes 7 — — 7 Acquisitions of treasury stock (98) — — (98) Common dividends (19) — — (19) Intercompany (331) 214 117 — Other, net (13) — (9) (22) Cash provided by (used in) financing activities 49 214 309 572 Effect of exchange rate changes on cash 5 17 (42) (20) Change in cash and cash equivalents (2) 23 (40) (19) Cash and cash equivalents – beginning of period 5 — 219 224 Cash and cash equivalents – end of period $ 3 $ 23 $ 179 $ 205 Guarantees Relating to Senior Notes The second presentation of condensed consolidating financial information relates to the existing senior notes issued by the company, and the full and unconditional guarantee of such senior notes on a joint and several basis by certain domestic subsidiaries of the company. Each of the guarantor subsidiaries is 100 percent owned by the company. As described in the supplemental indentures governing the company’s existing senior notes, the senior notes are to be guaranteed by any of the company’s domestic subsidiaries that guarantee any other indebtedness of the company. The following is unaudited condensed consolidating financial information for the company, segregating the guarantor subsidiaries and non-guarantor subsidiaries, as of March 31, 2017, and December 31, 2016 and for the three months ended March 31, 2017 and 2016. The condensed consolidating financial information presented below is not necessarily indicative of the financial position, results of operations, earnings or cash flows of the company or any of the company’s subsidiaries on a stand-alone basis. Unaudited Condensed Consolidating Statement of Earnings Three Months Ended March 31, 2017 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Net sales $ — $ 1,115 $ 1,373 $ (15) $ 2,473 Cost and expenses Cost of sales (excluding depreciation and amortization) — (903) (1,087) 15 (1,975) Depreciation and amortization (2) (36) (110) — (148) Selling, general and administrative (45) (41) (57) — (143) Business consolidation and other activities (51) 5 (9) — (55) Equity in results of subsidiaries 123 3 (7) (119) — Intercompany 81 (41) (40) — — 106 (1,013) (1,310) (104) (2,321) Earnings (loss) before interest and taxes 106 102 63 (119) 152 Interest expense (65) 1 (4) — (68) Total interest expense (65) 1 (4) — (68) Earnings (loss) before taxes 41 103 59 (119) 84 Tax (provision) benefit 27 (37) (12) — (22) Equity in results of affiliates, net of tax — — 8 — 8 Net earnings (loss) 68 66 55 (119) 70 Less net earnings attributable to noncontrolling interests — — (2) — (2) Net earnings (loss) attributable to Ball Corporation $ 68 $ 66 $ 53 $ (119) $ 68 Comprehensive earnings (loss) attributable to Ball Corporation $ 196 $ 168 $ 144 $ (312) $ 196 Unaudited Condensed Consolidating Statement of Earnings Three Months Ended March 31, 2016 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Net sales $ — $ 1,075 $ 706 $ (25) $ 1,756 Cost and expenses Cost of sales (excluding depreciation and amortization) — (886) (555) 25 (1,416) Depreciation and amortization (1) (36) (38) — (75) Selling, general and administrative (20) (40) (48) — (108) Business consolidation and other activities (260) (4) (3) — (267) Equity in results of subsidiaries 84 36 — (120) — Intercompany 52 (41) (11) — — (145) (971) (655) (95) (1,866) Earnings (loss) before interest and taxes (145) 104 51 (120) (110) Interest expense (38) — — — (38) Debt refinancing and other costs (59) — (2) — (61) Total interest expense (97) — (2) — (99) Earnings (loss) before taxes (242) 104 49 (120) (209) Tax (provision) benefit 115 (19) (13) — 83 Equity in results of affiliates, net of tax — (1) — — (1) Net earnings (loss) (127) 84 36 (120) (127) Less net earnings attributable to noncontrolling interests — — — — — Net earnings (loss) attributable to $ (127) $ 84 $ 36 $ (120) $ (127) Ball Corporation Comprehensive earnings (loss) attributable to Ball Corporation $ (96) $ 113 $ 53 $ (166) $ (96) Unaudited Condensed Consolidating Balance Sheet March 31, 2017 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Assets Current assets Cash and cash equivalents $ 5 $ — $ 453 $ — $ 458 Receivables, net 77 551 1,067 — 1,695 Intercompany receivables 41 465 941 (1,447) — Inventories, net — 565 989 — 1,554 Other current assets 33 54 113 — 200 Total current assets 156 1,635 3,563 (1,447) 3,907 Noncurrent assets Property, plant and equipment, net 23 1,116 3,264 — 4,403 Investment in subsidiaries 8,039 4,380 424 (12,843) — Goodwill 3 977 4,172 — 5,152 Intangible assets, net 18 76 1,823 — 1,917 Other assets 80 297 888 — 1,265 Total assets $ 8,319 $ 8,481 $ 14,134 $ (14,290) $ 16,644 Liabilities and Shareholders' Equity Current liabilities Short-term debt and current portion of long-term debt $ 258 $ — $ 239 $ — $ 497 Accounts payable 15 680 1,135 — 1,830 Intercompany payables 1,012 40 408 (1,460) — Accrued employee costs 25 103 136 — 264 Other current liabilities 156 76 195 — 427 Total current liabilities 1,466 899 2,113 (1,460) 3,018 Noncurrent liabilities Long-term debt 6,493 — 983 — 7,476 Employee benefit obligations 331 754 402 — 1,487 Intercompany long-term notes (3,370) 2,278 1,079 13 — Deferred taxes (227) 268 814 — 855 Other liabilities 7 (1) 79 — 85 Total liabilities 4,700 4,198 5,470 (1,447) 12,921 Common stock 1,040 1,120 6,301 (7,421) 1,040 Preferred stock — — 5 (5) — Retained earnings 4,784 3,898 2,715 (6,613) 4,784 Accumulated other comprehensive earnings (loss) (813) (735) (461) 1,196 (813) Treasury stock, at cost (1,392) — — — (1,392) Total Ball Corporation shareholders' equity 3,619 4,283 8,560 (12,843) 3,619 Noncontrolling interests — — 104 — 104 Total shareholders' equity 3,619 4,283 8,664 (12,843) 3,723 Total liabilities and shareholders' equity $ 8,319 $ 8,481 $ 14,134 $ (14,290) $ 16,644 Unaudited Condensed Consolidating Balance Sheet December 31, 2016 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Assets Current assets Cash and cash equivalents $ 2 $ (11) $ 606 $ — $ 597 Receivables, net 96 450 945 — 1,491 Intercompany receivables 39 467 963 (1,469) — Inventories, net — 516 897 — 1,413 Other current assets 40 39 73 — 152 Total current assets 177 1,461 3,484 (1,469) 3,653 Noncurrent assets Property, plant and equipment, net 23 1,087 3,277 — 4,387 Investment in subsidiaries 7,815 4,291 423 (12,529) — Goodwill — 985 4,110 — 5,095 Intangible assets, net 18 76 1,840 — 1,934 Other assets 94 306 704 — 1,104 Total assets $ 8,127 $ 8,206 $ 13,838 $ (13,998) $ 16,173 Liabilities and Shareholders' Equity Current liabilities Short-term debt and current portion of long-term debt $ 141 $ — $ 81 $ — $ 222 Accounts payable 18 772 1,243 — 2,033 Intercompany payables 1,010 53 408 (1,471) — Accrued employee costs 25 152 138 — 315 Other current liabilities 138 69 192 — 399 Total current liabilities 1,332 1,046 2,062 (1,471) 2,969 Noncurrent liabilities Long-term debt 6,337 — 973 — 7,310 Employee benefit obligations 347 760 390 — 1,497 Intercompany long-term notes (3,142) 2,018 1,122 2 — Deferred taxes (193) 261 691 — 759 Other liabilities 12 6 79 — 97 Total liabilities 4,693 4,091 5,317 (1,469) 12,632 Common stock 1,038 1,120 6,301 (7,421) 1,038 Preferred stock — — 5 (5) — Retained earnings 4,739 3,832 2,661 (6,493) 4,739 Accumulated other comprehensive earnings (loss) (942) (837) (552) 1,390 (941) Treasury stock, at cost (1,401) — — — (1,401) Total Ball Corporation shareholders' equity 3,434 4,115 8,415 (12,529) 3,435 Noncontrolling interests — — 106 — 106 Total shareholders' equity 3,434 4,115 8,521 (12,529) 3,541 Total liabilities and shareholders' equity $ 8,127 $ 8,206 $ 13,838 $ (13,998) $ 16,173 Unaudited Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2017 ($ in millions) Ball Guarantor Non-Guarantor Consolidated Cash provided by (used in) operating activities $ 7 $ (194) $ (211) $ (398) Cash flows from investing activities capital expenditures (4) (82) (39) (125) Proceeds from dispositions, net of cash sold — 31 — 31 Other, net 2 8 (7) 3 Cash provided by (used in) investing activities (2) (43) (46) (91) Cash flows from financing activities Long-term borrowings 185 — — 185 Repayments of long-term borrowings (48) — (2) (50) Net change in short-term borrowings 116 — 157 273 Proceeds from issuances of common stock, net of shares used for taxes (1) — — (1) Acquisitions of treasury stock (3) — — (3) Common dividends (23) — — (23) Intercompany (229) 249 (20) — Other, net — (1) — (1) Cash provided by (used in) financing activities (3) 248 135 380 Effect of exchange rate changes on cash 1 — (31) (30) Change in cash and cash equivalents 3 11 (153) (139) Cash and cash equivalents – beginning of period 2 (11) 606 597 Cash and cash equivalents – end of period $ 5 $ — $ 453 $ 458 Unaudited Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2016 ($ in millions) Ball Guarantor Non-Guarantor Consolidated Cash provided by (used in) operating activities $ (36) $ (130) $ (220) $ (386) Cash flows from investing activities capital expenditures (7) (44) (87) (138) Business acquisition, net of cash acquired — (36) — (36) Other, net (13) 2 — (11) Cash provided by (used in) investing activities (20) (78) (87) (185) Cash flows from financing activities Long-term borrowings 795 — 6 801 Repayments of long-term borrowings (390) — (17) (407) Net change in short-term borrowings 98 — 212 310 Proceeds from issuances of common stock, net of shares used for taxes 7 — — 7 Acquisitions of treasury stock (98) — — (98) Common dividends (19) — — (19) Intercompany (331) 196 135 — Other, net (13) — (9) (22) Cash provided by (used in) financing activities 49 196 327 572 Effect of exchange rate changes on cash 5 17 (42) (20) Change in cash and cash equivalents (2) 5 (22) (19) Cash and cash equivalents – beginning of period 5 — 219 224 Cash and cash equivalents – end of period $ 3 $ 5 $ 197 $ 205 |