Subsidiary Guarantee of Debt | 22. Subsidiary Guarantees of Debt The following unaudited 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. For purposes of the presentation of unaudited 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 under SEC regulations. The company’s senior notes are guaranteed on a full and unconditional guarantee 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 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, 2018, and December 31, 2017, and for the first quarter of 2018 and 2017. The information for the three months ended March 31, 2017, has been retrospectively adjusted to reflect the addition of three new subsidiary guarantors of the company’s debt obligations in March 2018. The unaudited 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. Condensed Consolidating Statement of Earnings For the Three Months Ended March 31, 2018 ($ in millions) Ball Guarantor Non-Guarantor Subsidiaries Eliminating Consolidated Net sales $ — $ 1,535 $ 1,432 $ (182) $ 2,785 Cost and expenses Cost of sales (excluding depreciation and amortization) — (1,306) (1,113) 182 (2,237) Depreciation and amortization (1) (52) (127) — (180) Selling, general and administrative (34) (41) (37) — (112) Business consolidation and other activities (13) (6) (11) — (30) Equity in results of subsidiaries 162 34 5 (201) — Intercompany 82 (42) (40) — — 196 (1,413) (1,323) (19) (2,559) Earnings (loss) before interest and taxes 196 122 109 (201) 226 Interest expense (76) 3 — — (73) Debt refinancing and other costs (1) — — — (1) Total interest expense (77) 3 — — (74) Earnings (loss) before taxes 119 125 109 (201) 152 Tax (provision) benefit 6 (17) (23) — (34) Equity in results of affiliates, net of tax — 3 4 — 7 Net earnings 125 111 90 (201) 125 Less net earnings attributable to noncontrolling interests — — — — — Net earnings attributable to Ball Corporation $ 125 $ 111 $ 90 $ (201) $ 125 Comprehensive earnings (loss) attributable to Ball Corporation $ 108 $ 108 $ 89 $ (197) $ 108 Condensed Consolidating Statement of Earnings For the Three Months Ended March 31, 2017 ($ in millions) Ball Guarantor Non-Guarantor Subsidiaries Eliminating Consolidated Net sales $ — $ 1,287 $ 1,203 $ (17) $ 2,473 Cost and expenses Cost of sales (excluding depreciation and amortization) — (1,062) (930) 17 (1,975) Depreciation and amortization (2) (47) (99) — (148) Selling, general and administrative (45) (48) (50) — (143) Business consolidation and other activities (51) 6 (10) — (55) Equity in results of subsidiaries 123 7 (7) (123) — Intercompany 81 (41) (40) — — 106 (1,185) (1,136) (106) (2,321) Earnings (loss) before interest and taxes 106 102 67 (123) 152 Interest expense (65) 1 (4) — (68) Debt refinancing and other costs — — — — — Total interest expense (65) 1 (4) — (68) Earnings (loss) before taxes 41 103 63 (123) 84 Tax (provision) benefit 27 (40) (9) — (22) Equity in results of affiliates, net of tax — 3 5 — 8 Net earnings 68 66 59 (123) 70 Less net earnings attributable to noncontrolling interests — — (2) — (2) Net earnings attributable to Ball Corporation $ 68 $ 66 $ 57 $ (123) $ 68 Comprehensive earnings (loss) attributable to Ball Corporation $ 196 $ 169 $ 142 $ (311) $ 196 Condensed Consolidating Balance Sheet March 31, 2018 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Assets Current assets Cash and cash equivalents $ — $ — $ 477 $ — $ 477 Receivables, net 4 489 1,597 — 2,090 Intercompany receivables 67 501 167 (735) — Inventories, net — 722 725 — 1,447 Other current assets 15 49 82 — 146 Total current assets 86 1,761 3,048 (735) 4,160 Noncurrent assets Property, plant and equipment, net 23 1,439 3,265 — 4,727 Investment in subsidiaries 8,837 3,945 397 (13,179) — Goodwill — 1,545 3,425 — 4,970 Intangible assets, net 15 458 1,959 — 2,432 Other assets 191 292 959 — 1,442 Total assets $ 9,152 $ 9,440 $ 13,053 $ (13,914) $ 17,731 Liabilities and Shareholders' Equity Current liabilities Short-term debt and current portion of long-term debt $ 157 $ — $ 180 $ — $ 337 Accounts payable 18 1,002 1,802 — 2,822 Intercompany payables (100) 120 715 (735) — Accrued employee costs 18 115 88 — 221 Other current liabilities 124 126 275 — 525 Total current liabilities 217 1,363 3,060 (735) 3,905 Noncurrent liabilities Long-term debt 7,118 1 12 — 7,131 Employee benefit obligations 329 827 328 — 1,484 Intercompany long-term notes (2,622) 864 1,758 — — Deferred taxes (109) 107 692 — 690 Other liabilities 186 48 149 — 383 Total liabilities 5,119 3,210 5,999 (735) 13,593 Common stock 1,100 2,463 4,286 (6,749) 1,100 Preferred stock — — 5 (5) — Retained earnings 5,114 4,345 2,939 (7,284) 5,114 Accumulated other comprehensive earnings (loss) (673) (578) (281) 859 (673) Treasury stock, at cost (1,508) — — — (1,508) Total Ball Corporation shareholders' equity 4,033 6,230 6,949 (13,179) 4,033 Noncontrolling interests — — 105 — 105 Total shareholders' equity 4,033 6,230 7,054 (13,179) 4,138 Total liabilities and shareholders' equity $ 9,152 $ 9,440 $ 13,053 $ (13,914) $ 17,731 Condensed Consolidating Balance Sheet December 31, 2017 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Assets Current assets Cash and cash equivalents $ 5 $ — $ 443 $ — $ 448 Receivables, net 3 260 1,371 — 1,634 Intercompany receivables 39 1,285 102 (1,426) — Inventories, net — 673 853 — 1,526 Other current assets 9 52 89 — 150 Total current assets 56 2,270 2,858 (1,426) 3,758 Noncurrent assets Property, plant and equipment, net 20 1,364 3,226 — 4,610 Investment in subsidiaries 8,639 3,885 389 (12,913) — Goodwill — 1,545 3,388 — 4,933 Intangible assets, net 15 470 1,977 — 2,462 Other assets 185 282 939 — 1,406 Total assets $ 8,915 $ 9,816 $ 12,777 $ (14,339) $ 17,169 Liabilities and Shareholders' Equity Current liabilities Short-term debt and current portion of long-term debt $ 351 $ — $ 102 $ — $ 453 Accounts payable 14 1,084 1,664 — 2,762 Intercompany payables 705 82 639 (1,426) — Accrued employee costs 28 182 142 — 352 Other current liabilities 170 111 259 — 540 Total current liabilities 1,268 1,459 2,806 (1,426) 4,107 Noncurrent liabilities Long-term debt 6,504 — 14 — 6,518 Employee benefit obligations 333 811 319 — 1,463 Intercompany long-term notes (3,172) 1,305 1,867 — — Deferred taxes (109) 107 697 — 695 Other liabilities 150 50 140 — 340 Total liabilities 4,974 3,732 5,843 (1,426) 13,123 Common stock 1,084 2,463 4,286 (6,749) 1,084 Preferred stock — — 5 (5) — Retained earnings 4,987 4,196 2,818 (7,014) 4,987 Accumulated other comprehensive earnings (loss) (656) (575) (280) 855 (656) Treasury stock, at cost (1,474) — — — (1,474) Total Ball Corporation shareholders' equity 3,941 6,084 6,829 (12,913) 3,941 Noncontrolling interests — — 105 — 105 Total shareholders' equity 3,941 6,084 6,934 (12,913) 4,046 Total liabilities and shareholders' equity $ 8,915 $ 9,816 $ 12,777 $ (14,339) $ 17,169 Condensed Consolidating Statement of Cash Flows For the Three Months Ended March 31, 2018 ($ in millions) Ball Guarantor Non-Guarantor Consolidated Cash provided by (used in) operating activities $ 21 $ (226) $ 131 $ (74) Cash flows from investing activities Capital expenditures (3) (155) (84) (242) Business dispositions, net of cash sold (45) — — (45) Other, net (2) 2 3 3 Cash provided by (used in) investing activities (50) (153) (81) (284) Cash flows from financing activities Long-term borrowings 1,160 1 1 1,162 Repayments of long-term borrowings (680) (1) (2) (683) Net change in short-term borrowings (89) — 75 (14) Proceeds from issuances of common stock, net of shares used for taxes — — — — Acquisitions of treasury stock (35) — — (35) Common stock dividends (35) — — (35) Intercompany (287) 379 (92) — Other, net (10) — (1) (11) Cash provided by (used in) financing activities 24 379 (19) 384 Effect of exchange rate changes on cash — — 1 1 Change in cash, cash equivalents and restricted cash (5) — 32 27 Cash, cash equivalents and restricted cash – beginning of period 5 — 454 459 Cash, cash equivalents and restricted cash – end of period $ — $ — $ 486 $ 486 Condensed Consolidating Statement of Cash Flows For the Three Months Ended March 31, 2017 ($ in millions) Ball Guarantor Non-Guarantor Consolidated Cash provided by (used in) operating activities $ 7 $ (182) $ (226) $ (401) Cash flows from investing activities Capital expenditures (4) (82) (39) (125) Business dispositions, net of cash sold — 31 — 31 Other, net 2 13 (12) 3 Cash provided by (used in) investing activities (2) (38) (51) (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 1 156 273 Proceeds from issuances of common stock, net of shares used for taxes (1) — — (1) Acquisitions of treasury stock (3) — — (3) Common stock dividends (23) — — (23) Intercompany (229) 232 (3) — Other, net — (1) — (1) Cash provided by (used in) financing activities (3) 232 151 380 Effect of exchange rate changes on cash 1 — (31) (30) Change in cash, cash equivalents and restricted cash 3 12 (157) (142) Cash, cash equivalents and restricted cash – beginning of period 2 (11) 616 607 Cash, cash equivalents and restricted cash – end of period $ 5 $ 1 $ 459 $ 465 |