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 September 30, 2018, and December 31, 2017, and for the three and nine months ended September 30, 2018 and 2017. The information for the three and nine months ended September 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 ownership transfers of group companies from a non-guarantor subsidiary to the parent. In addition, as a result of the July 31, 2018, sale of the U.S. steel food and steel aerosol business, certain guarantor subsidiaries ceased to be guarantors of Ball’s debt obligations. 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 September 30, 2018 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Net sales $ — $ 1,666 $ 1,481 $ (201) $ 2,946 Cost and expenses Cost of sales (excluding depreciation and amortization) — (1,405) (1,158) 201 (2,362) Depreciation and amortization (1) (49) (121) — (171) Selling, general and administrative (244) 179 (48) — (113) Business consolidation and other activities (53) 13 8 — (32) Equity in results of subsidiaries 369 8 — (377) — Intercompany 52 (6) (46) — — 123 (1,260) (1,365) (176) (2,678) Earnings (loss) before interest and taxes 123 406 116 (377) 268 Interest expense (79) 3 — — (76) Debt refinancing and other costs — — — — — Total interest expense (79) 3 — — (76) Earnings (loss) before taxes 44 409 116 (377) 192 Tax (provision) benefit 15 (103) (52) — (140) Equity in results of affiliates, net of tax — 3 4 — 7 Net earnings (loss) 59 309 68 (377) 59 Less net earnings attributable to noncontrolling interests — — — — — Net earnings (loss) attributable to Ball Corporation $ 59 $ 309 $ 68 $ (377) $ 59 Comprehensive earnings (loss) attributable to Ball Corporation $ 26 $ 313 $ 8 $ (321) $ 26 Unaudited Condensed Consolidating Statement of Earnings Three Months Ended September 30, 2017 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Net sales $ — $ 1,448 $ 1,480 $ (20) $ 2,908 Cost and expenses Cost of sales (excluding depreciation and amortization) — (1,198) (1,160) 20 (2,338) Depreciation and amortization (1) (52) (109) — (162) Selling, general and administrative (41) (39) (47) — (127) Business consolidation and other activities (18) (70) (69) — (157) Equity in results of subsidiaries 72 (30) — (42) — Intercompany 79 (41) (38) — — 91 (1,430) (1,423) (22) (2,784) Earnings (loss) before interest and taxes 91 18 57 (42) 124 Interest expense (71) 2 (5) — (74) Debt refinancing and other costs — — — — — Total interest expense (71) 2 (5) — (74) Earnings (loss) before taxes 20 20 52 (42) 50 Tax (provision) benefit 28 (9) (23) — (4) Equity in results of affiliates, net of tax — 2 3 — 5 Net earnings (loss) 48 13 32 (42) 51 Less net earnings attributable to noncontrolling interests — — (3) — (3) Net earnings (loss) attributable to Ball Corporation $ 48 $ 13 $ 29 $ (42) $ 48 Comprehensive earnings (loss) attributable to Ball Corporation $ 42 $ 12 $ 21 $ (33) $ 42 Condensed Consolidating Statement of Earnings For the Nine Months Ended September 30, 2018 ($ in millions) Ball Guarantor Non-Guarantor Subsidiaries Eliminating Consolidated Net sales $ — $ 5,003 $ 4,428 $ (599) $ 8,832 Cost and expenses Cost of sales (excluding depreciation and amortization) — (4,235) (3,447) 599 (7,083) Depreciation and amortization (4) (153) (372) — (529) Selling, general and administrative (278) 65 (139) — (352) Business consolidation and other activities (70) (41) (20) — (131) Equity in results of subsidiaries 634 61 — (695) — Intercompany 228 (158) (70) — — 510 (4,461) (4,048) (96) (8,095) Earnings (loss) before interest and taxes 510 542 380 (695) 737 Interest expense (235) 10 (1) — (226) Debt refinancing and other costs (1) — — — (1) Total interest expense (236) 10 (1) — (227) Earnings (loss) before taxes 274 552 379 (695) 510 Tax (provision) benefit 29 (135) (114) — (220) Equity in results of affiliates, net of tax — 1 13 — 14 Net earnings 303 418 278 (695) 304 Less net earnings attributable to noncontrolling interests — — (1) — (1) Net earnings attributable to Ball Corporation $ 303 $ 418 $ 277 $ (695) $ 303 Comprehensive earnings (loss) attributable to Ball Corporation $ 159 $ 309 $ 105 $ (414) $ 159 Condensed Consolidating Statement of Earnings For the Nine Months Ended September 30, 2017 ($ in millions) Ball Guarantor Non-Guarantor Subsidiaries Eliminating Consolidated Net sales $ — $ 4,227 $ 4,099 $ (90) $ 8,236 Cost and expenses Cost of sales (excluding depreciation and amortization) — (3,514) (3,159) 90 (6,583) Depreciation and amortization (5) (153) (381) — (539) Selling, general and administrative (141) (115) (142) — (398) Business consolidation and other activities (82) (76) (95) — (253) Equity in results of subsidiaries 343 (19) — (324) — Intercompany 241 (124) (117) — — 356 (4,001) (3,894) (234) (7,773) Earnings (loss) before interest and taxes 356 226 205 (324) 463 Interest expense (205) 4 (15) — (216) Debt refinancing and other costs — — (1) — (1) Total interest expense (205) 4 (16) — (217) Earnings (loss) before taxes 151 230 189 (324) 246 Tax (provision) benefit 64 (72) (40) — (48) Equity in results of affiliates, net of tax — 11 12 — 23 Net earnings 215 169 161 (324) 221 Less net earnings attributable to noncontrolling interests — — (6) — (6) Net earnings attributable to Ball Corporation $ 215 $ 169 $ 155 $ (324) $ 215 Comprehensive earnings (loss) attributable to Ball Corporation $ 231 $ 165 $ 122 $ (287) $ 231 Condensed Consolidating Balance Sheet September 30, 2018 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Assets Current assets Cash and cash equivalents $ 5 $ — $ 593 $ — $ 598 Receivables, net 23 522 1,327 — 1,872 Intercompany receivables 71 529 1,690 (2,290) — Inventories, net — 469 774 — 1,243 Other current assets 33 32 82 — 147 Total current assets 132 1,552 4,466 (2,290) 3,860 Noncurrent assets Property, plant and equipment, net 19 1,358 3,131 — 4,508 Investment in subsidiaries 10,917 3,772 (100) (14,589) — Goodwill — 1,190 3,307 — 4,497 Intangible assets, net 17 417 1,813 — 2,247 Other assets 186 216 956 — 1,358 Total assets $ 11,271 $ 8,505 $ 13,573 $ (16,879) $ 16,470 Liabilities and Shareholders' Equity Current liabilities Short-term debt and current portion of long-term debt $ 108 $ — $ 42 $ — $ 150 Accounts payable 48 1,000 1,905 — 2,953 Intercompany payables 2,314 86 495 (2,895) — Accrued employee costs 21 139 100 — 260 Other current liabilities 95 126 229 — 450 Total current liabilities 2,586 1,351 2,771 (2,895) 3,813 Noncurrent liabilities Long-term debt 6,515 — 8 — 6,523 Employee benefit obligations 654 468 299 — 1,421 Intercompany long-term notes (2,128) 41 1,481 606 — Deferred taxes (106) 108 670 — 672 Other liabilities 110 47 139 — 296 Total liabilities 7,631 2,015 5,368 (2,289) 12,725 Common stock 1,142 2,523 5,310 (7,833) 1,142 Preferred stock — — 5 (5) — Retained earnings 5,224 4,651 3,231 (7,882) 5,224 Accumulated other comprehensive earnings (loss) (800) (684) (446) 1,130 (800) Treasury stock, at cost (1,926) — — — (1,926) Total Ball Corporation shareholders' equity 3,640 6,490 8,100 (14,590) 3,640 Noncontrolling interests — — 105 — 105 Total shareholders' equity 3,640 6,490 8,205 (14,590) 3,745 Total liabilities and shareholders' equity $ 11,271 $ 8,505 $ 13,573 $ (16,879) $ 16,470 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 3,885 470 (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 Nine Months Ended September 30, 2018 ($ in millions) Ball Guarantor Non-Guarantor Consolidated Cash provided by (used in) operating activities $ (103) $ 148 $ 982 $ 1,027 Cash flows from investing activities Capital expenditures (5) (356) (255) (616) Business dispositions, net of cash sold (53) 604 — 551 Other, net (1) 18 33 50 Cash provided by (used in) investing activities (59) 266 (222) (15) Cash flows from financing activities Long-term borrowings 1,475 — — 1,475 Repayments of long-term borrowings (1,525) — (6) (1,531) Net change in short-term borrowings (138) — (51) (189) Proceeds from issuances of common stock, net of shares used for taxes 25 — — 25 Acquisitions of treasury stock (464) — — (464) Common stock dividends (104) — — (104) Intercompany 905 (413) (492) — Other, net (12) (1) — (13) Cash provided by (used in) financing activities 162 (414) (549) (801) Effect of exchange rate changes on cash — — (59) (59) Change in cash, cash equivalents and restricted cash — — 152 152 Cash, cash equivalents and restricted cash – beginning of period 5 — 454 459 Cash, cash equivalents and restricted cash – end of period $ 5 $ — $ 606 $ 611 Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2017 ($ in millions) Ball Guarantor Non-Guarantor Consolidated Cash provided by (used in) operating activities $ 266 $ 368 $ 110 $ 744 Cash flows from investing activities Capital expenditures (5) (234) (165) (404) Business dispositions, net of cash sold — 31 — 31 Other, net 1 18 (16) 3 Cash provided by (used in) investing activities (4) (185) (181) (370) Cash flows from financing activities Long-term borrowings 440 — — 440 Repayments of long-term borrowings (433) — (476) (909) Net change in short-term borrowings 151 1 68 220 Proceeds from issuances of common stock, net of shares used for taxes 18 — — 18 Acquisitions of treasury stock (103) — — (103) Common stock dividends (93) — — (93) Intercompany (231) (170) 401 — Other, net — (2) — (2) Cash provided by (used in) financing activities (251) (171) (7) (429) Effect of exchange rate changes on cash (8) — 19 11 Change in cash, cash equivalents and restricted cash 3 12 (59) (44) Cash, cash equivalents and restricted cash – beginning of period 1 (10) 616 607 Cash, cash equivalents and restricted cash – end of period $ 4 $ 2 $ 557 $ 563 |