Subsidiary Guarantee of Debt | 23. 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 June 30, 2018, and December 31, 2017, and for the three and six months ended June 30, 2018 and 2017. The information for the three and six months ended June 30, 2017, has been retrospectively adjusted to reflect the addition of three new subsidiary guarantors of the company’s debt obligations in March 2018 and for transfers of ownership of group companies from a non-guarantor subsidiary to the parent. As part of the July 31, 2018, sale of the U.S. steel food and steel aerosol business, certain guarantor subsidiaries transferred to Ball Metalpack ceased to be guarantors of Ball’s debt obligations. This change will be reflected beginning in the third quarter of 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. Unaudited Condensed Consolidating Statement of Earnings Three Months Ended June 30, 2018 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Net sales $ — $ 1,802 $ 1,515 $ (216) $ 3,101 Cost and expenses Cost of sales (excluding depreciation and amortization) — (1,524) (1,176) 216 (2,484) Depreciation and amortization (2) (52) (124) — (178) Selling, general and administrative — (73) (54) — (127) Business consolidation and other activities (4) (48) (17) — (69) Equity in results of subsidiaries 103 19 — (122) — Intercompany 94 (110) 16 — — 191 (1,788) (1,355) 94 (2,858) Earnings (loss) before interest and taxes 191 14 160 (122) 243 Interest expense (80) 4 (1) — (77) Debt refinancing and other costs — — — — — Total interest expense (80) 4 (1) — (77) Earnings (loss) before taxes 111 18 159 (122) 166 Tax (provision) benefit 8 (15) (39) — (46) Equity in results of affiliates, net of tax - (5) 5 - - Net earnings (loss) 119 (2) 125 (122) 120 Less net earnings attributable to noncontrolling interests — — (1) — (1) Net earnings (loss) attributable to Ball Corporation $ 119 $ (2) $ 124 $ (122) $ 119 Comprehensive earnings (loss) attributable to Ball Corporation $ 25 $ (112) $ 13 $ 99 $ 25 Unaudited Condensed Consolidating Statement of Earnings Three Months Ended June 30, 2017 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Net sales $ - $ 1,492 $ 1,416 $ (53) $ 2,855 Cost and expenses Cost of sales (excluding depreciation and amortization) — (1,254) (1,069) 53 (2,270) Depreciation and amortization (2) (53) (174) — (229) Selling, general and administrative (55) (28) (45) — (128) Business consolidation and other activities (14) (11) (16) — (41) Equity in results of subsidiaries 148 4 — (152) — Intercompany 81 (42) (39) — — 158 (1,384) (1,343) (99) (2,668) Earnings (loss) before interest and taxes 158 108 73 (152) 187 Interest expense (68) 1 (7) — (74) Debt refinancing and other costs — — (1) — (1) Total interest expense (68) 1 (8) — (75) Earnings (loss) before taxes 90 109 65 (152) 112 Tax (provision) benefit 9 (24) (7) — (22) Equity in results of affiliates, net of tax — 5 5 — 10 Net earnings (loss) 99 90 63 (152) 100 Less net earnings attributable to noncontrolling interests — — (1) — (1) Net earnings (loss) attributable to Ball Corporation $ 99 $ 90 $ 62 $ (152) $ 99 Comprehensive earnings (loss) attributable to Ball Corporation $ (7) $ (16) $ (40) $ 56 $ (7) Condensed Consolidating Statement of Earnings For the Six Months Ended June 30, 2018 ($ in millions) Ball Guarantor Non-Guarantor Subsidiaries Eliminating Consolidated Net sales $ — $ 3,337 $ 2,947 $ (398) $ 5,886 Cost and expenses Cost of sales (excluding depreciation and amortization) — (2,830) (2,289) 398 (4,721) Depreciation and amortization (3) (104) (251) — (358) Selling, general and administrative (34) (114) (91) — (239) Business consolidation and other activities (17) (54) (28) — (99) Equity in results of subsidiaries 265 53 — (318) — Intercompany 176 (152) (24) — — 387 (3,201) (2,683) 80 (5,417) Earnings (loss) before interest and taxes 387 136 264 (318) 469 Interest expense (156) 7 (1) — (150) Debt refinancing and other costs (1) — — — (1) Total interest expense (157) 7 (1) — (151) Earnings (loss) before taxes 230 143 263 (318) 318 Tax (provision) benefit 14 (32) (62) — (80) Equity in results of affiliates, net of tax — (2) 9 — 7 Net earnings 244 109 210 (318) 245 Less net earnings attributable to noncontrolling interests — — (1) — (1) Net earnings attributable to Ball Corporation $ 244 $ 109 $ 209 $ (318) $ 244 Comprehensive earnings (loss) attributable to Ball Corporation $ 133 $ (4) $ 97 $ (93) $ 133 Condensed Consolidating Statement of Earnings For the Six Months Ended June 30, 2017 ($ in millions) Ball Guarantor Non-Guarantor Subsidiaries Eliminating Consolidated Net sales $ — $ 2,779 $ 2,618 $ (69) $ 5,328 Cost and expenses Cost of sales (excluding depreciation and amortization) — (2,316) (1,998) 69 (4,245) Depreciation and amortization (3) (101) (273) — (377) Selling, general and administrative (100) (76) (95) — (271) Business consolidation and other activities (64) (5) (27) — (96) Equity in results of subsidiaries 270 11 — (281) — Intercompany 162 (83) (79) — — 265 (2,570) (2,472) (212) (4,989) Earnings (loss) before interest and taxes 265 209 146 (281) 339 Interest expense (134) 2 (10) — (142) Debt refinancing and other costs — — (1) — (1) Total interest expense (134) 2 (11) — (143) Earnings (loss) before taxes 131 211 135 (281) 196 Tax (provision) benefit 36 (63) (17) — (44) Equity in results of affiliates, net of tax — 8 10 — 18 Net earnings 167 156 128 (281) 170 Less net earnings attributable to noncontrolling interests — — (3) — (3) Net earnings attributable to Ball Corporation $ 167 $ 156 $ 125 $ (281) $ 167 Comprehensive earnings (loss) attributable to Ball Corporation $ 189 $ 153 $ 100 $ (253) $ 189 Condensed Consolidating Balance Sheet June 30, 2018 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Assets Current assets Cash and cash equivalents $ 34 $ 1 $ 514 $ — $ 549 Receivables, net 10 507 1,496 — 2,013 Intercompany receivables 52 517 1,732 (2,301) — Inventories, net — 497 760 — 1,257 Other current assets 35 42 129 — 206 Assets held for sale — 849 1 — 850 Total current assets 131 2,413 4,632 (2,301) 4,875 Noncurrent assets Property, plant and equipment, net 20 1,306 3,147 — 4,473 Investment in subsidiaries 10,546 3,818 (99) (14,265) — Goodwill — 1,191 3,325 — 4,516 Intangible assets, net 16 428 1,861 — 2,305 Other assets 168 281 917 — 1,366 Total assets $ 10,881 $ 9,437 $ 13,783 $ (16,566) $ 17,535 Liabilities and Shareholders' Equity Current liabilities Short-term debt and current portion of long-term debt $ 135 $ 1 $ 40 $ — $ 176 Accounts payable 15 885 1,839 — 2,739 Intercompany payables 1,488 129 683 (2,300) — Accrued employee costs 14 145 97 — 256 Other current liabilities 166 123 269 — 558 Liabilities held for sale — 225 — — 225 Total current liabilities 1,818 1,508 2,928 (2,300) 3,954 Noncurrent liabilities Long-term debt 7,160 1 10 — 7,171 Employee benefit obligations 323 825 304 — 1,452 Intercompany long-term notes (2,307) 774 1,533 — — Deferred taxes (113) 100 679 — 666 Other liabilities 111 50 136 — 297 Total liabilities 6,992 3,258 5,590 (2,300) 13,540 Common stock 1,120 2,523 5,305 (7,828) 1,120 Preferred stock — — 5 (5) — Retained earnings 5,199 4,344 3,163 (7,507) 5,199 Accumulated other comprehensive earnings (loss) (767) (688) (386) 1,074 (767) Treasury stock, at cost (1,663) — — — (1,663) Total Ball Corporation shareholders' equity 3,889 6,179 8,087 (14,266) 3,889 Noncontrolling interests — — 106 — 106 Total shareholders' equity 3,889 6,179 8,193 (14,266) 3,995 Total liabilities and shareholders' equity $ 10,881 $ 9,437 $ 13,783 $ (16,566) $ 17,535 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 48 88 — 145 Assets held for sale — 4 1 — 5 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 3,885 470 (12,994) — 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 $ 12,858 $ (14,420) $ 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 2,893 (7,089) 4,987 Accumulated other comprehensive earnings (loss) (656) (575) (274) 849 (656) Treasury stock, at cost (1,474) — — — (1,474) Total Ball Corporation shareholders' equity 3,941 6,084 6,910 (12,994) 3,941 Noncontrolling interests — — 105 — 105 Total shareholders' equity 3,941 6,084 7,015 (12,994) 4,046 Total liabilities and shareholders' equity $ 8,915 $ 9,816 $ 12,858 $ (14,420) $ 17,169 Condensed Consolidating Statement of Cash Flows For the Six Months Ended June 30, 2018 ($ in millions) Ball Guarantor Non-Guarantor Consolidated Cash provided by (used in) operating activities $ (59) $ (120) $ 613 $ 434 Cash flows from investing activities Capital expenditures (4) (265) (175) (444) Business dispositions, net of cash sold (45) — — (45) Other, net — 10 29 39 Cash provided by (used in) investing activities (49) (255) (146) (450) Cash flows from financing activities Long-term borrowings 1,425 1 — 1,426 Repayments of long-term borrowings (835) (1) (4) (840) Net change in short-term borrowings (111) — (54) (165) Proceeds from issuances of common stock, net of shares used for taxes 9 — — 9 Acquisitions of treasury stock (184) — — (184) Common stock dividends (70) — — (70) Intercompany (82) 377 (295) — Other, net (11) (1) — (12) Cash provided by (used in) financing activities 141 376 (353) 164 Effect of exchange rate changes on cash (4) — (46) (50) Change in cash, cash equivalents and restricted cash 29 1 68 98 Cash, cash equivalents and restricted cash – beginning of period 5 — 454 459 Cash, cash equivalents and restricted cash – end of period $ 34 $ 1 $ 522 $ 557 Condensed Consolidating Statement of Cash Flows For the Six Months Ended June 30, 2017 ($ in millions) Ball Guarantor Non-Guarantor Consolidated Cash provided by (used in) operating activities $ 219 $ 196 $ (154) $ 261 Cash flows from investing activities Capital expenditures (15) (139) (86) (240) Business dispositions, net of cash sold — 31 — 31 Other, net 2 16 (16) 2 Cash provided by (used in) investing activities (13) (92) (102) (207) Cash flows from financing activities Long-term borrowings 290 — — 290 Repayments of long-term borrowings (325) — (236) (561) Net change in short-term borrowings 131 1 (41) 91 Proceeds from issuances of common stock, net of shares used for taxes 14 — — 14 Acquisitions of treasury stock (3) — — (3) Common stock dividends (58) — — (58) Intercompany (252) (92) 344 — Other, net — (1) — (1) Cash provided by (used in) financing activities (203) (92) 67 (228) Effect of exchange rate changes on cash — — 8 8 Change in cash, cash equivalents and restricted cash 3 12 (181) (166) Cash, cash equivalents and restricted cash – beginning of period 1 (10) 616 607 Cash, cash equivalents and restricted cash – end of period $ 4 $ 2 $ 435 $ 441 |