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, 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, 2019, and December 31, 2018, and for the three and nine months ended September 30, 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 September 30, 2019 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Net sales $ — $ 1,680 $ 1,480 $ (207) $ 2,953 Cost and expenses Cost of sales (excluding depreciation and amortization) — (1,443) (1,127) 207 (2,363) Depreciation and amortization (2) (51) (116) — (169) Selling, general and administrative 41 (84) (47) — (90) Business consolidation and other activities (7) (2) (124) — (133) Equity in results of subsidiaries 80 (37) — (43) — Intercompany 49 (24) (25) — — 161 (1,641) (1,439) 164 (2,755) Earnings (loss) before interest and taxes 161 39 41 (43) 198 Interest expense (80) 1 — — (79) Debt refinancing and other costs — — — — — Total interest expense (80) 1 — — (79) Earnings (loss) before taxes 81 40 41 (43) 119 Tax (provision) benefit 11 (13) (30) — (32) Equity in results of affiliates, net of tax — 1 4 — 5 Net earnings (loss) 92 28 15 (43) 92 Less net earnings attributable to noncontrolling interests — — — — — Net earnings (loss) attributable to Ball Corporation $ 92 $ 28 $ 15 $ (43) $ 92 Comprehensive earnings (loss) attributable to Ball Corporation $ 173 $ 84 $ 89 $ (173) $ 173 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 For the Nine Months Ended September 30, 2019 ($ in millions) Ball Guarantor Non-Guarantor Subsidiaries Eliminating Consolidated Net sales $ — $ 4,966 $ 4,408 $ (619) $ 8,755 Cost and expenses Cost of sales (excluding depreciation and amortization) — (4,295) (3,368) 619 (7,044) Depreciation and amortization (4) (150) (356) — (510) Selling, general and administrative (20) (172) (136) — (328) Business consolidation and other activities (23) (9) (115) — (147) Equity in results of subsidiaries 467 108 — (575) — Intercompany 176 (88) (88) — — 596 (4,606) (4,063) 44 (8,029) Earnings (loss) before interest and taxes 596 360 345 (575) 726 Interest expense (240) 4 (1) — (237) Debt refinancing and other costs (4) — — — (4) Total interest expense (244) 4 (1) — (241) Earnings (loss) before taxes 352 364 344 (575) 485 Tax (provision) benefit 54 (52) (75) — (73) Equity in results of affiliates, net of tax — (12) 6 — (6) Net earnings 406 300 275 (575) 406 Less net earnings attributable to noncontrolling interests — — — — — Net earnings attributable to Ball Corporation $ 406 $ 300 $ 275 $ (575) $ 406 Comprehensive earnings (loss) attributable to Ball Corporation $ 604 $ 506 $ 442 $ (948) $ 604 Unaudited 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 Unaudited Condensed Consolidating Balance Sheet September 30, 2019 ($ in millions) Ball Guarantor Non-Guarantor Eliminating Consolidated Assets Current assets Cash and cash equivalents $ 7 $ — $ 476 $ — $ 483 Receivables, net 9 594 1,354 — 1,957 Intercompany receivables 103 237 1,711 (2,051) — Inventories, net — 506 674 — 1,180 Other current assets 37 39 133 — 209 Total current assets 156 1,376 4,348 (2,051) 3,829 Noncurrent assets Property, plant and equipment, net 34 1,403 2,883 — 4,320 Investment in subsidiaries 11,678 2,589 (99) (14,168) — Goodwill — 1,191 3,180 — 4,371 Intangible assets, net 18 383 1,626 — 2,027 Other assets 315 299 1,076 — 1,690 Total assets $ 12,201 $ 7,241 $ 13,014 $ (16,219) $ 16,237 Liabilities and Equity Current liabilities Short-term debt and current portion of long-term debt $ 239 $ — $ 122 $ — $ 361 Accounts payable 17 949 1,692 — 2,658 Intercompany payables 2,379 123 156 (2,658) — Accrued employee costs 49 119 88 — 256 Other current liabilities 136 142 220 — 498 Total current liabilities 2,820 1,333 2,278 (2,658) 3,773 Noncurrent liabilities Long-term debt 6,620 — 3 — 6,623 Employee benefit obligations 822 293 268 — 1,383 Intercompany long-term notes (1,263) (1,764) 2,420 607 — Deferred taxes (247) 247 602 — 602 Long-term deferred tax and other liabilities 84 128 179 — 391 Total liabilities 8,836 237 5,750 (2,051) 12,772 Common stock 1,177 2,523 3,900 (6,423) 1,177 Preferred stock — — 5 (5) — Retained earnings 5,694 4,939 3,553 (8,492) 5,694 Accumulated other comprehensive earnings (loss) (716) (458) (294) 752 (716) Treasury stock, at cost (2,790) — — — (2,790) Total Ball Corporation equity 3,365 7,004 7,164 (14,168) 3,365 Noncontrolling interests — — 100 — 100 Total equity 3,365 7,004 7,264 (14,168) 3,465 Total liabilities and equity $ 12,201 $ 7,241 $ 13,014 $ (16,219) $ 16,237 Unaudited 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 35 79 — 146 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 Unaudited Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2019 ($ in millions) Ball Guarantor Non-Guarantor Consolidated Cash provided by (used in) operating activities $ (332) $ 256 $ 732 $ 656 Cash flows from investing activities Capital expenditures (12) (186) (227) (425) Proceeds from dispositions, net of cash sold — — (50) (50) Other, net (2) 10 18 26 Cash provided by (used in) investing activities (14) (176) (259) (449) Cash flows from financing activities Long-term borrowings 1,095 — 3 1,098 Repayments of long-term borrowings (900) — (6) (906) Net change in short-term borrowings 47 — 84 131 Proceeds from issuances of common stock, net of shares used for taxes 16 — — 16 Acquisitions of treasury stock (614) — — (614) Common stock dividends (133) — — (133) Intercompany 849 (80) (769) — Other, net (10) — — (10) Cash provided by (used in) financing activities 350 (80) (688) (418) Effect of exchange rate changes on cash — — (20) (20) Change in cash, cash equivalents and restricted cash 4 — (235) (231) Cash, cash equivalents and restricted cash – beginning of period 3 — 725 728 Cash, cash equivalents and restricted cash – end of period $ 7 $ — $ 490 $ 497 Unaudited 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) Proceeds from 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 |