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 March 31, 2019, and December 31, 2018, and for the three months ended March 31, 2019 and 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 March 31, 2019 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Net sales $ — $ 1,549 $ 1,435 $ (199) $ 2,785 Cost and expenses Cost of sales (excluding depreciation and amortization) — (1,324) (1,128) 199 (2,253) Depreciation and amortization (1) (48) (121) — (170) Selling, general and administrative (24) (54) (49) — (127) Business consolidation and other activities (6) 2 (10) — (14) Equity in results of subsidiaries 136 20 — (156) — Intercompany 61 (33) (28) — — 166 (1,437) (1,336) 43 (2,564) Earnings (loss) before interest and taxes 166 112 99 (156) 221 Interest expense (78) 2 (1) — (77) Debt refinancing and other costs (4) — — — (4) Total interest expense (82) 2 (1) — (81) Earnings (loss) before taxes 84 114 98 (156) 140 Tax (provision) benefit 33 (21) (22) — (10) Equity in results of affiliates, net of tax — (16) 3 — (13) Net earnings (loss) 117 77 79 (156) 117 Less net earnings attributable to noncontrolling interests — — — — — Net earnings (loss) attributable to Ball Corporation $ 117 $ 77 $ 79 $ (156) $ 117 Comprehensive earnings (loss) attributable to Ball Corporation $ 242 $ 242 $ 185 $ (427) $ 242 Unaudited Condensed Consolidating Statement of Earnings Three Months Ended March 31, 2018 ($ in millions) Ball Guarantor Non-Guarantor 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 (loss) 125 111 90 (201) 125 Less net earnings attributable to noncontrolling interests — — — — — Net earnings (loss) attributable to Ball Corporation $ 125 $ 111 $ 90 $ (201) $ 125 Comprehensive earnings (loss) attributable to Ball Corporation $ 108 $ 108 $ 89 $ (197) $ 108 Condensed Consolidating Balance Sheet March 31, 2019 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Assets Current assets Cash and cash equivalents $ 14 $ — $ 589 $ — $ 603 Receivables, net 4 658 1,223 — 1,885 Intercompany receivables 90 490 1,674 (2,254) — Inventories, net — 559 716 — 1,275 Other current assets 59 31 94 — 184 Assets held for sale — 4 448 — 452 Total current assets 167 1,742 4,744 (2,254) 4,399 Noncurrent assets Property, plant and equipment, net 28 1,390 2,942 — 4,360 Investment in subsidiaries 11,392 3,913 (99) (15,206) — Goodwill — 1,191 3,219 — 4,410 Intangible assets, net 18 401 1,718 — 2,137 Other assets 262 293 1,062 — 1,617 Total assets $ 11,867 $ 8,930 $ 13,586 $ (17,460) $ 16,923 Liabilities and Equity Current liabilities Short-term debt and current portion of long-term debt $ 336 $ — $ 63 $ — $ 399 Accounts payable 18 1,022 1,699 — 2,739 Intercompany payables 2,307 65 488 (2,860) — Accrued employee costs 40 94 90 — 224 Other current liabilities 125 139 236 — 500 Liabilities held for sale — — 173 — 173 Total current liabilities 2,826 1,320 2,749 (2,860) 4,035 Noncurrent liabilities Long-term debt 6,713 — 6 — 6,719 Employee benefit obligations 897 295 287 — 1,479 Intercompany long-term notes (1,977) 113 1,258 606 — Deferred taxes (247) 244 628 — 625 Long-term deferred tax and other liabilities 109 119 188 — 416 Total liabilities 8,321 2,091 5,116 (2,254) 13,274 Common stock 1,154 2,523 5,319 (7,842) 1,154 Preferred stock — — 5 (5) — Retained earnings 5,504 4,815 3,398 (8,213) 5,504 Accumulated other comprehensive earnings (loss) (789) (499) (355) 854 (789) Treasury stock, at cost (2,323) — — — (2,323) Total Ball Corporation equity 3,546 6,839 8,367 (15,206) 3,546 Noncontrolling interests — — 103 — 103 Total equity 3,546 6,839 8,470 (15,206) 3,649 Total liabilities and equity $ 11,867 $ 8,930 $ 13,586 $ (17,460) $ 16,923 Condensed Consolidating Balance Sheet December 31, 2018 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Assets Current assets Cash and cash equivalents $ 4 $ — $ 717 $ — $ 721 Receivables, net 21 613 1,168 — 1,802 Intercompany receivables 66 495 1,657 (2,218) — Inventories, net — 527 744 — 1,271 Other current assets 32 31 77 — 140 Assets held for sale — 4 2 — 6 Total current assets 123 1,670 4,365 (2,218) 3,940 Noncurrent assets Property, plant and equipment, net 24 1,378 3,140 — 4,542 Investment in subsidiaries 11,145 3,779 (99) (14,825) — Goodwill — 1,191 3,284 — 4,475 Intangible assets, net 18 409 1,761 — 2,188 Other assets 213 215 981 — 1,409 Total assets $ 11,523 $ 8,642 $ 13,432 $ (17,043) $ 16,554 Liabilities and Equity Current liabilities Short-term debt and current portion of long-term debt $ 173 $ — $ 46 $ — $ 219 Accounts payable 50 1,178 1,867 — 3,095 Intercompany payables 2,310 49 466 (2,825) — Accrued employee costs 39 144 106 — 289 Other current liabilities 153 119 220 — 492 Total current liabilities 2,725 1,490 2,705 (2,825) 4,095 Noncurrent liabilities Long-term debt 6,504 — 6 — 6,510 Employee benefit obligations 871 286 298 — 1,455 Intercompany long-term notes (1,977) 3 1,368 606 — Deferred taxes (172) 169 648 — 645 Other liabilities 114 45 128 — 287 Total liabilities 8,065 1,993 5,153 (2,219) 12,992 Common stock 1,157 2,523 5,314 (7,837) 1,157 Preferred stock — — 5 (5) — Retained earnings 5,341 4,712 3,316 (8,028) 5,341 Accumulated other comprehensive earnings (loss) (835) (586) (460) 1,046 (835) Treasury stock, at cost (2,205) — — — (2,205) Total Ball Corporation equity 3,458 6,649 8,175 (14,824) 3,458 Noncontrolling interests — — 104 — 104 Total equity 3,458 6,649 8,279 (14,824) 3,562 Total liabilities and equity $ 11,523 $ 8,642 $ 13,432 $ (17,043) $ 16,554 Condensed Consolidating Statement of Cash Flows For the Three Months Ended March 31, 2019 ($ in millions) Ball Guarantor Non-Guarantor Consolidated Cash provided by (used in) operating activities $ (171) $ (53) $ 95 $ (129) Cash flows from investing activities Capital expenditures (4) (72) (78) (154) Business acquisition, net of cash acquired — — — — Other, net 1 — (10) (9) Cash provided by (used in) investing activities (3) (72) (88) (163) Cash flows from financing activities Long-term borrowings 670 — 1 671 Repayments of long-term borrowings (410) — (2) (412) Net change in short-term borrowings 143 — 17 160 Proceeds from issuances of common stock, net of shares used for taxes (4) — — (4) Acquisitions of treasury stock (146) — — (146) Common stock dividends (34) — — (34) Intercompany (25) 125 (100) — Other, net (10) — — (10) Cash provided by (used in) financing activities 184 125 (84) 225 Effect of exchange rate changes on cash — — 11 11 Change in cash, cash equivalents and restricted cash 10 — (66) (56) Cash, cash equivalents and restricted cash – beginning of period 4 — 724 728 Cash, cash equivalents and restricted cash – end of period $ 14 $ — $ 658 $ 672 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) Proceeds from 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 |