Highlights
- First quarter U.S. GAAP total diluted earnings per share
of $11.61, inclusive of gain on
aerospace sale, vs. 56 cents in
2023
- First quarter comparable diluted earnings per share of
68 cents vs. 69 cents in 2023
- Global beverage can shipments increased 3.7%
- Significantly deleveraged and returned $245 million to shareholders via share
repurchases and dividends in the first quarter
- In 2024 and beyond, positioned to advance the use of
sustainable aluminum packaging, grow comparable diluted earnings
per share, generate strong free cash flow and expand long-term
return of value to shareholders
WESTMINSTER, Colo., April 26,
2024 /PRNewswire/ -- Ball Corporation (NYSE: BALL)
today reported first quarter results. References to net sales and
comparable operating earnings in today's release do not include the
company's former aerospace business. Year-over-year net earnings
attributable to the corporation and comparable net earnings do
include the performance of the company's former aerospace business
through the sale date of February 16,
2024. On a U.S. GAAP basis, the company reported, first
quarter 2024 net earnings attributable to the corporation of
$3.69 billion (including a net
after-tax gain of $3.47 billion, or
$10.93 per diluted share for the
aerospace business sale, business consolidation and other
non-comparable items) or total diluted earnings per share of
$11.61, on sales of $2.87 billion, compared to $177 million net earnings attributable to the
corporation, or total diluted earnings per share of 56 cents (including a net after-tax loss of
$40 million, or 13 cents per diluted share for business
consolidation and other non-comparable items) on sales of
$2.98 billion in 2023. Ball's first
quarter 2024 comparable net earnings were $217 million, or 68
cents per diluted share compared to $217 million, or 69
cents per diluted share in 2023.
"We delivered strong first quarter results. Following the
successful sale of the aerospace business in mid-February, we have
executed on our plans to immediately deleverage, initiate a large
multi-year share repurchase program and position the company to
enable our purpose of advancing the greater use of sustainable
aluminum packaging. We continue to complement our purpose by
driving innovation and sustainability on a global scale, unlocking
additional manufacturing efficiencies and activating an operating
model to enable high-quality, long-term shareholder value
creation," said Daniel W. Fisher,
chairman and chief executive officer.
Details of reportable segment comparable operating earnings,
business consolidation and other activities, business segment
descriptions and other non-comparable items can be found in the
notes to the unaudited condensed consolidated financial statements
that accompany this news release. References to volume data
represent units shipped.
Beverage Packaging, North and Central America
Beverage packaging, North and Central
America, segment comparable operating earnings for first
quarter 2024 were $192 million on
sales of $1.40 billion compared to
$183 million on sales of $1.50 billion during the same period in 2023.
First quarter sales reflect lower shipments and the contractual
pass through of lower aluminum costs favorably offset by the annual
pass-through of inflationary costs.
First quarter segment comparable operating earnings increased
year-over-year largely due to the annual pass-through of
inflationary costs net of current year inflation, benefits from
fixed and variable cost out actions and improved operational
performance despite year-over-year headwinds driven largely by our
customer exposure to a U.S. mass beer brand disruption and a
benefit associated with a U.S. virtual power agreement termination
in the first quarter of 2023.
Aluminum beverage cans continue to outperform other substrates.
We remain dedicated to enabling the greater use of low-carbon,
best-value innovative aluminum packaging solutions across our
customer mix over the long term. Quarterly sequential volume
improvement returned earlier than anticipated in our North and
Central American business due to the incremental pull forward of
contracted volume by certain customers in advance of the summer
selling season and following customers' notable destocking in the
fourth quarter of 2023. Segment volumes decreased 2.4 percent
year-over-year in the first quarter of 2024 versus a decrease of
3.7 percent in the fourth quarter of 2023. Going forward, growth
supported by business development efforts and innovation across
diverse beverage categories, additional benefits from fixed and
variable cost-out initiatives and improved operational efficiencies
are expected to improve results throughout 2024 and
beyond.
Beverage Packaging, EMEA
Beverage packaging, EMEA, segment comparable operating earnings
for first quarter 2024 were $85
million on sales of $810
million compared to $73
million on sales of $834
million during the same period in 2023. First quarter sales
reflect higher year-over-year shipments offset by the contractual
pass through of lower aluminum costs.
First quarter comparable operating earnings reflect higher
volumes, favorable cost management and improved operational
efficiencies. Packaging mix shift to aluminum cans supported by
ongoing packaging legislation in certain countries continues to be
a driver of aluminum beverage packaging growth despite recent
inflation-induced consumer demand pressure. Year-over-year first
quarter segment volumes increased 1.1 percent reflecting growth in
the United Kingdom, Nordics and
Turkey offset by lower than
anticipated demand in Egypt. Going
forward, sustainability tailwinds and seasonal trends are
anticipated to improve demand throughout the year.
Beverage Packaging, South
America
Beverage packaging, South
America, segment comparable operating earnings for first
quarter 2024 were $55 million on
sales of $482 million compared to
$50 million on sales of $450 million during the same period in 2023.
Year-over-year sales reflect higher volumes partially offset by the
contractual pass through of lower aluminum costs. First quarter
segment comparable operating earnings increased year-over-year
driven by higher segment volumes and favorable customer mix in
Brazil offset by the impact of
product mix and continuing disruptive economic and operating
conditions in Argentina.
Demand trends across the company's South American operations
improved significantly year-over-year. Segment volumes increased
26.3 percent in the first quarter driven by customer mix and
substrate mix shift to aluminum cans versus other substrates,
particularly in Brazil. In
Argentina, the company continues
to serve customers and assess risks given the dynamic economic and
policy environment.
Non-reportable
Included within undistributed corporate expenses are corporate
interest income, incremental compensation cost from the successful
sale of the aerospace business, the results of the company's global
aluminum aerosol business, beverage can manufacturing facilities in
India, Saudi Arabia and Myanmar and the company's aluminum cup
business.
First quarter 2024 results reflect higher year-over-year
undistributed corporate expenses offset by improved comparable
operating earnings for the aluminum packaging businesses in other
non-reportable. Amid challenging year-over-year comparisons and
seasonal customer filling downtime, volume across the company's
global extruded aluminum bottles and aerosol containers decreased
3.0 percent during the quarter. The company's global aluminum
aerosol, aluminum bottle and cups customers continue to collaborate
with Ball to activate growth opportunities and tailored offerings
for personal and home care brands, refill and reuse packaging for
water, other beverages and venue specific needs to advance the
circular economy.
Outlook
"During the quarter, incremental volume growth, favorable cost
management and the immediate use of aerospace business sale
proceeds combined with cash on hand resulted in strong results,
$2.8 billion of debt retirement and
the initiation of our multi-year share repurchase program.
Throughout the remainder of the year, our strong cash flow and cash
on hand will support prudent business investments, pay quarterly
taxes due on the aerospace sale totaling approximately $1.0 billion, and expand share repurchases to in
the range of $1.3 billion by year
end," said Howard Yu, executive vice
president and chief financial officer.
"The strategic actions we have taken have strengthened our
company in the short- to medium-term and position us for
opportunity over the long-term. The team is operating at a high
level and is focused on executing our enterprise-wide strategy with
purpose and pace to advance aluminum packaging and consistently
deliver high-quality results, products and returns. In 2024, we are
positioned to achieve comparable diluted earnings per share growth,
generate strong free cash flow and return in excess of $1.5 billion to shareholders through a
combination of share repurchases and dividends," Fisher said.
About Ball Corporation
Ball Corporation
supplies innovative, sustainable aluminum packaging solutions for
beverage, personal care and household products customers. Ball
Corporation employs 16,000 people worldwide (excluding divested
aerospace staff) and reported 2023 net sales of $12.06 billion. For more information, visit
www.ball.com, or connect with us on Facebook or X (Twitter).
Conference Call Details
Ball Corporation (NYSE: BALL)
will hold its first quarter 2024 earnings call today at
9 a.m. Mountain time (11 a.m. Eastern). The North American toll-free
number for the call is +1 877-497-9071. International callers
should dial +1 201-689-8727. Please use the following URL for a
webcast of the live call:
https://event.choruscall.com/mediaframe/webcast.html?webcastid=aiuPuLZY
For those unable to listen to the live call, a webcast replay
and written transcript of the call will be posted within 48 hours
of the call's conclusion to Ball's website at
www.ball.com/investors under "news and presentations."
Forward-Looking Statement
This release contains
"forward-looking" statements concerning future events and financial
performance. Words such as "expects," "anticipates," "estimates,"
"believes," and similar expressions typically identify forward
looking statements, which are generally any statements other than
statements of historical fact. Such statements are based on current
expectations or views of the future and are subject to risks and
uncertainties, which could cause actual results or events to differ
materially from those expressed or implied. You should therefore
not place undue reliance upon any forward-looking statements, and
they should be read in conjunction with, and qualified in their
entirety by, the cautionary statements referenced below. Ball
undertakes no obligation to publicly update or revise any
forward-looking statements, whether as a result of new information,
future events or otherwise. Key factors, risks and uncertainties
that could cause actual outcomes and results to be different are
summarized in filings with the Securities and Exchange Commission,
including Exhibit 99 in Ball's Form 10-K, which are available on
Ball's website and at www.sec.gov. Additional factors that might
affect: a) Ball's packaging segments include product capacity,
supply, and demand constraints and fluctuations and changes in
consumption patterns; availability/cost of raw materials,
equipment, and logistics; competitive packaging, pricing and
substitution; changes in climate and weather and related events
such as drought, wildfires, storms, hurricanes, tornadoes and
floods; footprint adjustments and other manufacturing changes,
including the startup of new facilities and lines; failure to
achieve synergies, productivity improvements or cost reductions;
unfavorable mandatory deposit or packaging laws; customer and
supplier consolidation; power and supply chain interruptions;
changes in major customer or supplier contracts or loss of a major
customer or supplier; inability to pass through increased costs;
war, political instability and sanctions, including relating to the
situation in Russia and
Ukraine and its impact on Ball's
supply chain and its ability to operate in Europe, the Middle
East and Africa regions
generally; changes in foreign exchange or tax rates; and tariffs,
trade actions, or other governmental actions, including business
restrictions and orders affecting goods produced by Ball or in its
supply chain, including imported raw materials; and b) Ball as a
whole include those listed above plus: the extent to which
sustainability-related opportunities arise and can be capitalized
upon; changes in senior management, succession, and the ability to
attract and retain skilled labor; regulatory actions or issues
including those related to tax, environmental, social and
governance reporting, competition, environmental, health and
workplace safety, including U.S. Federal Drug Administration and
other actions or public concerns affecting products filled in
Ball's containers, or chemicals or substances used in raw materials
or in the manufacturing process; technological developments and
innovations; the ability to manage cyber threats; litigation;
strikes; disease; pandemic; labor cost changes; inflation; rates of
return on assets of Ball's defined benefit retirement plans;
pension changes; uncertainties surrounding geopolitical events and
governmental policies, including policies, orders, and actions
related to COVID-19; reduced cash flow; interest rates affecting
Ball's debt; successful or unsuccessful joint ventures,
acquisitions and divestitures, and their effects on Ball's
operating results and business generally.
Condensed Financial
Statements (First Quarter 2024)
|
|
Unaudited Condensed
Consolidated Statements of Earnings
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
($ in millions, except per share
amounts)
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
2,874
|
|
$
|
2,981
|
|
|
|
|
|
|
|
Costs and
expenses
|
|
|
|
|
|
|
Cost of sales
(excluding depreciation and amortization)
|
|
|
(2,283)
|
|
|
(2,432)
|
Depreciation and
amortization
|
|
|
(158)
|
|
|
(147)
|
Selling, general and
administrative
|
|
|
(211)
|
|
|
(115)
|
Business consolidation
and other activities
|
|
|
(26)
|
|
|
(20)
|
|
|
|
(2,678)
|
|
|
(2,714)
|
|
|
|
|
|
|
|
Earnings before interest and
taxes
|
|
|
196
|
|
|
267
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
(93)
|
|
|
(113)
|
Debt refinancing and
other costs
|
|
|
(2)
|
|
|
-
|
Total interest
expense
|
|
|
(95)
|
|
|
(113)
|
Earnings before
taxes
|
|
|
101
|
|
|
154
|
Tax (provision)
benefit
|
|
|
(27)
|
|
|
(33)
|
Equity in results of
affiliates, net of tax
|
|
|
5
|
|
|
7
|
Earnings from
continuing operations
|
|
|
79
|
|
|
128
|
Discontinued
operations, net of tax
|
|
|
3,607
|
|
|
52
|
|
|
|
|
|
|
|
Net earnings
|
|
|
3,686
|
|
|
180
|
|
|
|
|
|
|
|
Net earnings
attributable to noncontrolling interests, net of tax
|
|
|
1
|
|
|
3
|
|
|
|
|
|
|
|
Net earnings attributable to Ball
Corporation
|
|
$
|
3,685
|
|
$
|
177
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
Basic - continuing
operations
|
|
$
|
0.25
|
|
$
|
0.40
|
Basic - discontinued
operations
|
|
|
11.45
|
|
|
0.16
|
Total basic earnings
per share
|
|
$
|
11.70
|
|
$
|
0.56
|
|
|
|
|
|
|
|
Diluted - continuing
operations
|
|
$
|
0.25
|
|
$
|
0.40
|
Diluted - discontinued
operations
|
|
|
11.36
|
|
|
0.16
|
Total diluted earnings
per share
|
|
$
|
11.61
|
|
$
|
0.56
|
|
|
|
|
|
|
|
Weighted average shares outstanding
(000s):
|
|
|
|
|
|
|
Basic
|
|
|
314,950
|
|
|
314,236
|
Diluted
|
|
|
317,385
|
|
|
316,667
|
Condensed Financial
Statements (First Quarter 2024)
|
|
Unaudited Condensed
Consolidated Statements of Cash Flows
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
($ in millions)
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
Cash Flows from Operating
Activities:
|
|
|
|
|
|
|
Net earnings
|
|
$
|
3,686
|
|
$
|
180
|
Depreciation and
amortization
|
|
|
167
|
|
|
166
|
Business consolidation
and other activities
|
|
|
26
|
|
|
20
|
Deferred tax provision
(benefit)
|
|
|
176
|
|
|
-
|
Gain on Aerospace
disposal
|
|
|
(4,695)
|
|
|
-
|
Pension
contributions
|
|
|
(10)
|
|
|
(4)
|
Other, net
|
|
|
46
|
|
|
49
|
Changes in working
capital components, net of dispositions
|
|
|
(643)
|
|
|
(686)
|
Cash provided by (used
in) operating activities
|
|
|
(1,247)
|
|
|
(275)
|
Cash Flows from Investing
Activities:
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
(154)
|
|
|
(343)
|
Business dispositions,
net of cash sold
|
|
|
5,422
|
|
|
-
|
Other, net
|
|
|
24
|
|
|
7
|
Cash provided by (used
in) investing activities
|
|
|
5,292
|
|
|
(336)
|
Cash Flows from Financing
Activities:
|
|
|
|
|
|
|
Changes in borrowings,
net
|
|
|
(2,750)
|
|
|
700
|
Acquisitions of
treasury stock
|
|
|
(182)
|
|
|
(3)
|
Dividends
|
|
|
(63)
|
|
|
(63)
|
Other, net
|
|
|
17
|
|
|
15
|
Cash provided by (used
in) financing activities
|
|
|
(2,978)
|
|
|
649
|
Effect of currency
exchange rate changes on cash, cash equivalents and restricted
cash
|
|
|
(52)
|
|
|
(2)
|
Change in cash, cash equivalents and restricted
cash
|
|
|
1,015
|
|
|
36
|
Cash, cash equivalents and restricted cash -
beginning of period
|
|
|
710
|
|
|
558
|
Cash, cash equivalents and restricted cash - end of
period
|
|
$
|
1,725
|
|
$
|
594
|
Condensed Financial
Statements (First Quarter 2024)
|
|
Unaudited Condensed
Consolidated Balance Sheets
|
|
|
|
March 31,
|
($ in millions)
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
1,719
|
|
$
|
572
|
Receivables,
net
|
|
|
3,050
|
|
|
2,244
|
Inventories,
net
|
|
|
1,498
|
|
|
2,166
|
Other current
assets
|
|
|
225
|
|
|
154
|
Current assets held
for sale
|
|
|
32
|
|
|
371
|
Total current
assets
|
|
|
6,524
|
|
|
5,507
|
Property, plant and equipment,
net
|
|
|
6,634
|
|
|
6,543
|
Goodwill
|
|
|
4,211
|
|
|
4,215
|
Intangible assets, net
|
|
|
1,199
|
|
|
1,350
|
Other assets
|
|
|
1,330
|
|
|
1,661
|
Noncurrent assets held for sale
|
|
|
-
|
|
|
833
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
19,898
|
|
$
|
20,109
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Short-term debt and
current portion of long-term debt
|
|
$
|
281
|
|
$
|
2,356
|
Payables and other
accrued liabilities
|
|
|
5,103
|
|
|
4,420
|
Current liabilities
held for sale
|
|
|
-
|
|
|
444
|
Total current
liabilities
|
|
|
5,384
|
|
|
7,220
|
Long-term debt
|
|
|
5,519
|
|
|
7,322
|
Other long-term liabilities
|
|
|
1,618
|
|
|
1,659
|
Noncurrent liabilities held for
sale
|
|
|
-
|
|
|
200
|
Equity
|
|
|
7,377
|
|
|
3,708
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
$
|
19,898
|
|
$
|
20,109
|
Notes to the Condensed Financial Statements (First Quarter
2024)
1. U.S. GAAP Measures
Business Segment Information
Ball's operations are organized and reviewed by management along
its product lines and geographical areas.
On February 16, 2024, the company
completed the divestiture of its aerospace business. The
transaction represents a strategic shift; therefore, the company's
consolidated financial statements reflect the aerospace business'
financial results as discontinued operations for all periods
presented. The aerospace business was historically presented as a
reportable segment. Effective as of the first quarter of 2024, the
company will report its financial performance in the three
reportable segments outlined below: (1) beverage packaging, North
and Central America; (2) beverage
packaging, Europe, Middle East and Africa (beverage packaging, EMEA) and (3)
beverage packaging, South
America.
Beverage packaging, North and Central America: Consists of
operations in the U.S., Canada and
Mexico that manufacture and sell
aluminum beverage containers throughout those countries.
Beverage packaging, EMEA: Consists of operations
in numerous countries throughout Europe, as well as Egypt and Turkey, that manufacture and sell aluminum
beverage containers throughout those countries.
Beverage packaging, South
America: Consists of operations in Brazil, Argentina, Paraguay and Chile that manufacture and sell aluminum
beverage containers throughout most of South America.
Other consists of a non-reportable operating segment (beverage
packaging, other) that manufactures and sells aluminum beverage
containers in India, Saudi Arabia and Myanmar; a non-reportable operating segment
that manufactures and sells extruded aluminum aerosol containers
and recloseable aluminum bottles across multiple consumer
categories as well as aluminum slugs (aerosol packaging) throughout
North America, South America, Europe, and Asia; a non-reportable operating segment that
manufactures and sells aluminum cups (aluminum cups); undistributed
corporate expenses; and intercompany eliminations and other
business activities.
The company also has investments in operations in Guatemala, Panama, the U.S. and Vietnam that are accounted for under the
equity method of accounting and, accordingly, those results are not
included in segment sales or earnings.
In the third quarter of 2023, Ball entered into a Stock Purchase
Agreement (Agreement) with BAE Systems, Inc. (BAE) and, for the
limited purposes set forth therein, BAE Systems plc, to sell all
outstanding equity interests in Ball's aerospace business. On
February 16, 2024, the company
completed the divestiture of the aerospace business for a purchase
price of $5.6 billion, subject to
working capital adjustments and other customary closing adjustments
under the terms of the Agreement, which are expected to be resolved
mid-2024 and could impact the gain recognized. The divestiture
resulted in a pre-tax gain of $4.67
billion, which is net of $20
million of costs to sell incurred and paid in 2023 related
to the disposal. Cash proceeds received at close from the sale of
$5.42 billion, net of the cash
disposed, are presented in business dispositions, net of cash sold,
in the unaudited condensed consolidated statement of cash flows for
the three months ended March 31,
2024. The company expects to pay approximately $1.00 billion in income taxes related to the
transaction throughout 2024, which are recorded in other current
liabilities in the unaudited condensed consolidated balance sheet.
Additionally, the completion of the divestiture results in the
removal of the aerospace business from the company's obligor group,
as the business will no longer guarantee the company's senior notes
and senior credit facilities.
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
($ in millions)
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
|
|
|
Beverage packaging,
North and Central America
|
|
$
|
1,403
|
|
$
|
1,504
|
Beverage packaging,
EMEA
|
|
|
810
|
|
|
834
|
Beverage packaging,
South America
|
|
|
482
|
|
|
450
|
Reportable segment
sales
|
|
|
2,695
|
|
|
2,788
|
Other
|
|
|
179
|
|
|
193
|
Net sales
|
|
$
|
2,874
|
|
$
|
2,981
|
|
|
|
|
|
|
|
Comparable operating earnings
|
|
|
|
|
|
|
Beverage packaging,
North and Central America
|
|
$
|
192
|
|
$
|
183
|
Beverage packaging,
EMEA
|
|
|
85
|
|
|
73
|
Beverage packaging,
South America
|
|
|
55
|
|
|
50
|
Reportable segment
comparable operating earnings
|
|
|
332
|
|
|
306
|
Reconciling items
|
|
|
|
|
|
|
Other
(a)
|
|
|
(72)
|
|
|
15
|
Business consolidation
and other activities
|
|
|
(26)
|
|
|
(20)
|
Amortization of
acquired Rexam intangibles
|
|
|
(38)
|
|
|
(34)
|
Earnings before interest and
taxes
|
|
$
|
196
|
|
$
|
267
|
___________________
|
(a)
|
Includes
undistributed corporate expenses, net, of $96 million and $10
million for the three months ended March 31, 2024 and 2023,
respectively. For the three months ended March 31, 2024,
undistributed corporate expenses, net, includes $79 million of
incremental compensation cost from the successful sale of the
aerospace business consisting of cash bonuses and stock based
compensation. For the three months ended March 31, 2024,
undistributed corporate expenses, net, also includes $17 million of
corporate interest income.
|
Discontinued Operations
The following table presents components of discontinued
operations, net of tax for the three months ended March 31, 2024 and 2023:
|
|
Three Months Ended March 31,
|
($ in millions)
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
261
|
|
$
|
508
|
|
|
|
|
|
|
|
Cost of sales
(excluding depreciation and amortization)
|
|
|
(214)
|
|
|
(413)
|
Depreciation and
amortization
|
|
|
(9)
|
|
|
(19)
|
Selling, general and
administrative
|
|
|
(11)
|
|
|
(16)
|
Gain on
disposition
|
|
|
4,695
|
|
|
—
|
Tax (provision)
benefit
|
|
|
(1,115)
|
|
|
(8)
|
Discontinued operations, net of
tax
|
|
$
|
3,607
|
|
$
|
52
|
2. Non-U.S. GAAP Measures
Non-U.S. GAAP Measures – Non-U.S. GAAP measures should
not be considered in isolation. They should not be considered
superior to, or a substitute for, financial measures calculated in
accordance with U.S. GAAP and may not be comparable to similarly
titled measures of other companies. Presentations of earnings and
cash flows presented in accordance with U.S. GAAP are available in
the company's earnings releases and quarterly and annual regulatory
filings. Information reconciling forward-looking U.S. GAAP measures
to non-U.S. GAAP measures is not available without unreasonable
effort. We have not provided guidance for the most directly
comparable U.S. GAAP financial measures, as they are not available
without unreasonable effort due to the high variability, complexity
and low visibility with respect to certain special items, including
restructuring charges, business consolidation and other costs,
gains and losses related to acquisition and divestiture of
businesses, the ultimate outcome of certain legal or tax
proceedings and other non-comparable items. These items are
uncertain, depend on various factors and could be material to our
results computed in accordance with U.S. GAAP.
Comparable Earnings Before Interest, Taxes, Depreciation and
Amortization (Comparable EBITDA), Comparable EBITDA is earnings
before interest expense, taxes, depreciation and amortization,
business consolidation and other non-comparable items.
Comparable Operating Earnings, Comparable Operating Earnings
is earnings before interest expense, taxes, business consolidation
and other non-comparable items.
Comparable Net Earnings, Comparable Net Earnings is net
earnings attributable to Ball Corporation before business
consolidation and other non-comparable items after tax.
Comparable Diluted Earnings Per Share, Comparable Diluted
Earnings Per Share is Comparable Net Earnings divided by diluted
weighted average shares outstanding.
Net Debt, Net Debt is total debt less cash and cash
equivalents, which are derived directly from the company's
financial statements.
Free Cash Flow, Free cash flow is typically derived directly
from the company's cash flow statements and is defined as cash
flows from operating activities less capital expenditures; and, it
may be adjusted for additional items that affect comparability
between periods. Free cash flow is not a defined term under U.S.
GAAP, and it should not be inferred that the entire free cash flow
amount is available for discretionary expenditures.
We use Comparable EBITDA, Comparable Operating Earnings,
Comparable Net Earnings, and Comparable Diluted Earnings Per Share
internally to evaluate the company's operating performance. Ball
management uses Interest Coverage (Comparable EBITDA to
interest expense) and Leverage (Net Debt to Comparable
EBITDA) as metrics to monitor the credit quality of Ball
Corporation. Management internally uses a free cash flow measure
to: (1) evaluate the company's liquidity, (2) evaluate strategic
investments, (3) plan stock buyback and dividend levels and (4)
evaluate the company's ability to incur and service debt. Note that
when non-U.S. GAAP measures exclude amortization of acquired Rexam
intangibles, the measures include the revenue of the acquired
entities and all other expenses unless otherwise stated and the
acquired assets contribute to revenue generation.
Please see the company's website for further details of the
company's non-U.S. GAAP financial measures at
www.ball.com/investors under the "Financials" tab.
A summary of the effects of non-comparable items on after
tax earnings is as follows:
|
|
Three Months Ended
|
|
|
March 31,
|
($ in millions, except per share
amounts)
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
Net earnings
attributable to Ball Corporation
|
|
$
|
3,685
|
|
$
|
177
|
Facility closure costs
and other items (1)
|
|
|
26
|
|
|
20
|
Amortization of
acquired Rexam intangibles
|
|
|
38
|
|
|
34
|
Debt refinancing and
other costs
|
|
|
2
|
|
|
-
|
Non-comparable tax
items
|
|
|
1,082
|
|
|
(14)
|
Gain on Aerospace
disposal (2)
|
|
|
(4,695)
|
|
|
-
|
Aerospace disposition
compensation (3)
|
|
|
79
|
|
|
-
|
Comparable Net Earnings
|
|
$
|
217
|
|
$
|
217
|
Comparable Diluted Earnings Per
Share
|
|
$
|
0.68
|
|
$
|
0.69
|
(1)
|
In the fourth quarter
of 2023, Ball announced the planned closure of its aluminum
beverage can manufacturing facility in Kent, Washington. Production
ceased at this facility in the first quarter of 2024. The charges
for the three months ended March 31, 2024, primarily were composed
of costs for employee severance and benefits, accelerated
depreciation and other shutdown costs related to this closure.
These charges were partially offset by income from the receipt of
insurance proceeds for replacement costs related to the 2023 fire
at the company's Verona, Virginia extruded aluminum slug
manufacturing facility. In the first quarter of 2023, Ball
announced the planned closure of its aluminum beverage can
manufacturing facility in Wallkill, New York. Production
ceased at this facility in the third quarter of 2023. The charges
for the three months ended March 31, 2023, primarily were composed
of costs for employee severance and benefits, accelerated
depreciation and other shutdown costs related to this
closure.
|
(2)
|
In the first quarter of
2024, the company recorded a pre-tax gain for the sale of the
aerospace business.
|
(3)
|
In the first quarter of
2024, the company recorded incremental compensation cost from the
successful sale of the aerospace business, which consisted of cash
bonuses and stock based compensation. These amounts were recorded
in selling, general and administrative expenses in the unaudited
condensed consolidated statement of earnings.
|
A summary of the effects of non-comparable items
on earnings before interest and taxes
is as follows:
|
|
Three Months Ended
|
|
|
March 31,
|
($ in millions)
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
Net earnings
attributable to Ball Corporation
|
|
$
|
3,685
|
|
$
|
177
|
Net earnings
attributable to noncontrolling interests, net of tax
|
|
|
1
|
|
|
3
|
Discontinued
operations, net of tax
|
|
|
(3,607)
|
|
|
(52)
|
Earnings from
continuing operations
|
|
|
79
|
|
|
128
|
Equity in results of
affiliates, net of tax
|
|
|
(5)
|
|
|
(7)
|
Tax provision
(benefit)
|
|
|
27
|
|
|
33
|
Earnings before
taxes
|
|
|
101
|
|
|
154
|
Total interest
expense
|
|
|
95
|
|
|
113
|
Earnings before
interest and taxes
|
|
|
196
|
|
|
267
|
Business consolidation
and other activities
|
|
|
26
|
|
|
20
|
Aerospace disposition
compensation
|
|
|
79
|
|
|
-
|
Amortization of
acquired Rexam intangibles
|
|
|
38
|
|
|
34
|
Comparable Operating
Earnings
|
|
$
|
339
|
|
$
|
321
|
A summary of Comparable EBITDA, Net Debt, Interest
Coverage and Leverage is as follows:
|
|
Twelve
|
|
Less: Three
|
|
Add: Three
|
|
|
|
|
|
Months Ended
|
|
Months Ended
|
|
Months Ended
|
|
Year Ended
|
|
|
|
December 31,
|
|
March 31,
|
|
March 31,
|
|
March 31,
|
|
($ in millions, except
ratios)
|
|
2023
|
|
2023
|
|
2024
|
|
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
attributable to Ball Corporation
|
|
$
|
707
|
|
$
|
177
|
|
$
|
3,685
|
|
$
|
4,215
|
|
Net earnings
attributable to noncontrolling interests, net of tax
|
|
|
4
|
|
|
3
|
|
|
1
|
|
|
2
|
|
Discontinued
operations, net of tax
|
|
|
(223)
|
|
|
(52)
|
|
|
(3,607)
|
|
|
(3,778)
|
|
Earnings from
continuing operations
|
|
|
488
|
|
|
128
|
|
|
79
|
|
|
439
|
|
Equity in results of
affiliates, net of tax
|
|
|
(20)
|
|
|
(7)
|
|
|
(5)
|
|
|
(18)
|
|
Tax provision
(benefit)
|
|
|
146
|
|
|
33
|
|
|
27
|
|
|
140
|
|
Earnings before
taxes
|
|
|
614
|
|
|
154
|
|
|
101
|
|
|
561
|
|
Total interest
expense
|
|
|
460
|
|
|
113
|
|
|
95
|
|
|
442
|
|
Earnings before
interest and taxes
|
|
|
1,074
|
|
|
267
|
|
|
196
|
|
|
1,003
|
|
Business consolidation
and other activities
|
|
|
133
|
|
|
20
|
|
|
26
|
|
|
139
|
|
Aerospace disposition
compensation
|
|
|
-
|
|
|
-
|
|
|
79
|
|
|
79
|
|
Amortization of
acquired Rexam intangibles
|
|
|
135
|
|
|
34
|
|
|
38
|
|
|
139
|
|
Comparable Operating Earnings
|
|
|
1,342
|
|
|
321
|
|
|
339
|
|
|
1,360
|
|
Depreciation and
amortization
|
|
|
605
|
|
|
147
|
|
|
158
|
|
|
616
|
|
Amortization of
acquired Rexam intangibles
|
|
|
(135)
|
|
|
(34)
|
|
|
(38)
|
|
|
(139)
|
|
Comparable EBITDA
|
|
$
|
1,812
|
|
$
|
434
|
|
$
|
459
|
|
$
|
1,837
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest
expense
|
|
$
|
(460)
|
|
$
|
(113)
|
|
$
|
(95)
|
|
$
|
(442)
|
|
Debt refinancing and
other costs
|
|
|
-
|
|
|
-
|
|
|
2
|
|
|
2
|
|
Interest expense
|
|
$
|
(460)
|
|
$
|
(113)
|
|
$
|
(93)
|
|
$
|
(440)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt at period
end
|
|
|
|
|
|
|
|
|
|
|
$
|
5,800
|
|
Cash and cash
equivalents
|
|
|
|
|
|
|
|
|
|
|
|
(1,719)
|
|
Net Debt
|
|
|
|
|
|
|
|
|
|
|
$
|
4,081
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Coverage (Comparable
EBITDA/Interest Expense)
|
|
|
|
|
|
|
|
|
|
|
|
4.2
|
x
|
Leverage (Net Debt/Comparable
EBITDA)
|
|
|
|
|
|
|
|
|
|
|
|
2.2
|
x
|
Based on the company's definition, free cash flow for the first
quarter of 2024 was:
|
|
Three Months Ended
|
|
|
March 31,
|
($ in millions)
|
|
2024
|
|
|
|
|
Total cash provided by
(used in) operating activities
|
|
$
|
(1,247)
|
Less: Capital
expenditures
|
|
|
(154)
|
Free cash
flow
|
|
$
|
(1,401)
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/ball-reports-first-quarter-2024-results-302128172.html
SOURCE Ball Corporation