Highlights
- Third quarter U.S. GAAP total diluted earnings per share
of 65 cents vs. 64 cents in 2023
- Third quarter comparable diluted earnings per share of
91 cents vs. 83 cents in 2023
- Returned $1.25 billion to
shareholders via share repurchases and dividends in the first nine
months of 2024; on track to return in excess of $1.6 billion to shareholders by
year-end
- In late-October, completed acquisition of Alucan Entec,
S.A., a European impact extruded aluminum packaging
business
- In 2024 and beyond, positioned to advance the use of
sustainable aluminum packaging, grow comparable diluted earnings
per share and EVA, generate strong free cash flow and expand
long-term return of value to shareholders
WESTMINSTER, Colo., Oct. 31,
2024 /PRNewswire/ -- Ball Corporation (NYSE: BALL)
today reported third 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, third
quarter 2024 net earnings attributable to the corporation of
$197 million (including a net
after-tax loss of $81 million, or
26 cents per diluted share for
business consolidation and other non-comparable items) or total
diluted earnings per share of 65
cents, on sales of $3.08
billion, compared to $203
million net earnings attributable to the corporation, or
total diluted earnings per share of 64
cents (including a net after-tax loss of $60 million, or 19
cents per diluted share for business consolidation and other
non-comparable items) on sales of $3.11
billion in 2023. Results for the first nine months of 2024
were net earnings attributable to the corporation of $4.04 billion (including a net after-tax gain of
$3.31 billion for the aerospace
business sale, business consolidation and other non-comparable
items), or total diluted earnings per share of $12.96, on sales of $8.92
billion compared to $553
million, or total diluted earnings per share of $1.74, on sales of $9.16
billion for the first nine months of 2023.
Ball's third quarter and year-to-date 2024 comparable earnings
per diluted share were 91 cents and
$2.33, respectively, versus third
quarter and year-to-date 2023 comparable earnings per diluted share
of 83 cents and $2.13, respectively.
"We delivered strong third quarter results and have returned
$1.25 billion to shareholders in the
first nine months of 2024. Leveraging our strong financial position
and leaner operating model, the company remains uniquely positioned
to enable our purpose of advancing the greater use of sustainable
aluminum packaging, despite the current end consumer environment in
certain geographies. We continue to complement our purpose by
driving innovation and sustainability on a global scale, unlocking
additional manufacturing efficiencies and enabling consistent
delivery of 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 third
quarter 2024 were $203 million on
sales of $1.46 billion compared to
$196 million on sales of $1.54 billion during the same period in 2023. The
decrease in third quarter sales reflects lower year-over-year
volumes and price/mix.
Third quarter segment comparable operating earnings increased
year-over-year primarily due to price/mix partially offset by lower
volumes of 3.1 percent. Aluminum beverage cans continue to
outperform other substrates despite continued economic pressure on
the end consumer. Going forward, benefits from fixed and variable
cost-out initiatives and improved operational efficiencies are
expected to improve results throughout the remainder of 2024 and
beyond.
Beverage Packaging, EMEA
Beverage packaging, EMEA, segment comparable operating earnings
for third quarter 2024 were $128
million on sales of $950
million compared to $103
million on sales of $902
million during the same period in 2023. Third quarter sales
primarily reflect higher volumes.
Third quarter comparable operating earnings reflect 6.7 percent
higher volumes. Packaging mix shift to aluminum cans supported by
ongoing packaging legislation in certain countries continues to be
a driver of aluminum beverage packaging growth. Going forward,
sustainability tailwinds and improved operational efficiencies are
expected to improve results.
Beverage Packaging, South
America
Beverage packaging, South
America, segment comparable operating earnings for third
quarter 2024 were $78 million on
sales of $484 million compared to
$61 million on sales of $489 million during the same period in 2023.
Third quarter sales reflect lower volumes partially offset by
price/mix.
Third quarter segment comparable operating earnings increased
year-over-year driven by favorable price/mix partially offset by
10.0 percent lower volumes during the quarter. Volumes were driven
by the ongoing impact of disruptive economic and operating
conditions in Argentina and demand
outstripping supply in Brazil late
in the quarter. In Argentina, the
company continues to serve customers and assess risks given the
dynamic economic and policy environment. Across South America multi-year customer initiatives
to increase the use of sustainable aluminum packaging are expected
to continue.
Non-reportable
Non-reportable is comprised of undistributed corporate expenses,
net of corporate interest income, 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.
Third quarter 2024 improved results reflect higher comparable
operating earnings for the aluminum packaging businesses partially
offset by increased year-over-year undistributed corporate
expenses. 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.
In late-October, the company completed the acquisition of Alucan
Entec, S.A., a European impact extruded aluminum packaging
business, for the purchase price of €82 million (or $88 million using an exchange rate as of the date
of close), subject to customary closing adjustments, which reflects
an attractive EBITDA multiple of approximately 7.4x. The
acquisition complements Ball's existing global extruded aluminum
aerosol and bottle business with the addition of two manufacturing
facilities near Lummen, Belgium,
and Llinars del Vallés, Spain,
along with associated contracts and other related assets.
Outlook
"Our company is performing well and on track to deliver or
exceed against our stated comparable earnings growth goal and on
target to return in excess of $1.6
billion to shareholders in 2024. By consistently executing
on our plans to drive continuous improvement and operational
excellence, our resulting strong free cash flow will allow us to
return significant value to shareholders while also prudently
investing in our business over the years to come," said
Howard Yu, executive vice president
and chief financial officer.
"Our global team is focused on executing our enterprise-wide
strategy with purpose and pace to advance aluminum packaging and to
consistently deliver high-quality results, products and returns. In
2024, we are positioned to achieve mid-single digit plus comparable
diluted earnings per share growth, generate strong free cash flow
and EVA while also returning significant value to shareholders
through a combination of share repurchases and dividends. We will
continue to leverage the strengths of our best-in-class footprint,
product portfolio and operational talent. I want to thank our
employees for their hard work to consistently deliver comparable
diluted earnings per share growth greater than 10 percent per annum
in 2025 and beyond," 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 and reported 2023 net sales of $12.06 billion, which excludes the divested
aerospace business. 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 third 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=0McTrGVD
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 opening and closing of 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; 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.
Ball
Corporation
|
Condensed Financial
Statements (Third Quarter 2024)
|
|
Unaudited Condensed
Consolidated Statements of Earnings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
($ in millions, except per share
amounts)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
3,082
|
|
$
|
3,111
|
|
$
|
8,915
|
|
$
|
9,159
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
(excluding depreciation and amortization)
|
|
|
(2,425)
|
|
|
(2,512)
|
|
|
(7,065)
|
|
|
(7,450)
|
Depreciation and
amortization
|
|
|
(150)
|
|
|
(152)
|
|
|
(460)
|
|
|
(449)
|
Selling, general and
administrative
|
|
|
(142)
|
|
|
(133)
|
|
|
(518)
|
|
|
(409)
|
Business consolidation
and other activities
|
|
|
(85)
|
|
|
(29)
|
|
|
(171)
|
|
|
(43)
|
Interest
income
|
|
|
14
|
|
|
12
|
|
|
58
|
|
|
23
|
Interest
expense
|
|
|
(67)
|
|
|
(122)
|
|
|
(228)
|
|
|
(351)
|
Debt refinancing and
other costs
|
|
|
—
|
|
|
—
|
|
|
(3)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before
taxes
|
|
|
227
|
|
|
175
|
|
|
528
|
|
|
480
|
Tax (provision)
benefit
|
|
|
(42)
|
|
|
(45)
|
|
|
(118)
|
|
|
(107)
|
Equity in results of
affiliates, net of tax
|
|
|
8
|
|
|
3
|
|
|
21
|
|
|
13
|
Earnings from
continuing operations
|
|
|
193
|
|
|
133
|
|
|
431
|
|
|
386
|
Discontinued
operations, net of tax
|
|
|
6
|
|
|
71
|
|
|
3,613
|
|
|
171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
199
|
|
|
204
|
|
|
4,044
|
|
|
557
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
attributable to noncontrolling interests, net of tax
|
|
|
2
|
|
|
1
|
|
|
4
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Ball
Corporation
|
|
$
|
197
|
|
$
|
203
|
|
$
|
4,040
|
|
$
|
553
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic - continuing
operations
|
|
$
|
0.63
|
|
$
|
0.42
|
|
$
|
1.38
|
|
$
|
1.22
|
Basic - discontinued
operations
|
|
|
0.02
|
|
|
0.22
|
|
|
11.70
|
|
|
0.54
|
Total basic earnings
per share
|
|
$
|
0.65
|
|
$
|
0.64
|
|
$
|
13.08
|
|
$
|
1.76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted - continuing
operations
|
|
$
|
0.63
|
|
$
|
0.42
|
|
$
|
1.37
|
|
$
|
1.20
|
Diluted - discontinued
operations
|
|
|
0.02
|
|
|
0.22
|
|
|
11.59
|
|
|
0.54
|
Total diluted earnings
per share
|
|
$
|
0.65
|
|
$
|
0.64
|
|
$
|
12.96
|
|
$
|
1.74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
(000s):
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
302,406
|
|
|
314,983
|
|
|
308,851
|
|
|
314,596
|
Diluted
|
|
|
305,219
|
|
|
317,296
|
|
|
311,674
|
|
|
316,938
|
Ball
Corporation
|
Condensed Financial
Statements (Third Quarter 2024)
|
|
Unaudited Condensed
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
($ in millions)
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
Cash Flows from Operating
Activities:
|
|
|
|
|
|
|
Net earnings
|
|
$
|
4,044
|
|
$
|
557
|
Depreciation and
amortization
|
|
|
469
|
|
|
509
|
Business consolidation
and other activities
|
|
|
171
|
|
|
43
|
Deferred tax provision
(benefit)
|
|
|
201
|
|
|
(87)
|
Gain on Aerospace
disposal
|
|
|
(4,694)
|
|
|
18
|
Pension
contributions
|
|
|
(24)
|
|
|
(13)
|
Other, net
|
|
|
78
|
|
|
71
|
Changes in working
capital components, net of dispositions
|
|
|
(630)
|
|
|
29
|
Cash provided by (used
in) operating activities
|
|
|
(385)
|
|
|
1,127
|
Cash Flows from Investing
Activities:
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
(377)
|
|
|
(830)
|
Business dispositions,
net of cash sold
|
|
|
5,422
|
|
|
—
|
Other, net
|
|
|
136
|
|
|
4
|
Cash provided by (used
in) investing activities
|
|
|
5,181
|
|
|
(826)
|
Cash Flows from Financing
Activities:
|
|
|
|
|
|
|
Changes in borrowings,
net
|
|
|
(2,778)
|
|
|
652
|
Acquisitions of
treasury stock
|
|
|
(1,061)
|
|
|
(3)
|
Dividends
|
|
|
(185)
|
|
|
(189)
|
Other, net
|
|
|
26
|
|
|
30
|
Cash provided by (used
in) financing activities
|
|
|
(3,998)
|
|
|
490
|
Effect of currency
exchange rate changes on cash, cash equivalents and restricted
cash
|
|
|
(64)
|
|
|
—
|
Change in cash, cash equivalents and restricted
cash
|
|
|
734
|
|
|
791
|
Cash, cash equivalents and restricted cash -
beginning of period
|
|
|
710
|
|
|
558
|
Cash, cash equivalents and restricted cash - end of
period
|
|
$
|
1,444
|
|
$
|
1,349
|
Ball
Corporation
|
Condensed Financial
Statements (Third Quarter 2024)
|
|
Unaudited Condensed
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
September 30,
|
($ in millions)
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
1,440
|
|
$
|
1,335
|
Receivables,
net
|
|
|
2,655
|
|
|
1,785
|
Inventories,
net
|
|
|
1,385
|
|
|
1,660
|
Other current
assets
|
|
|
113
|
|
|
263
|
Current assets held
for sale
|
|
|
14
|
|
|
365
|
Total current
assets
|
|
|
5,607
|
|
|
5,408
|
Property, plant and equipment,
net
|
|
|
6,550
|
|
|
6,606
|
Goodwill
|
|
|
4,244
|
|
|
4,182
|
Intangible assets, net
|
|
|
1,138
|
|
|
1,262
|
Other assets
|
|
|
1,285
|
|
|
1,635
|
Noncurrent assets held for sale
|
|
|
—
|
|
|
839
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
18,824
|
|
$
|
19,932
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Short-term debt and
current portion of long-term debt
|
|
$
|
452
|
|
$
|
2,108
|
Payables and other
accrued liabilities
|
|
|
4,672
|
|
|
4,212
|
Current liabilities
held for sale
|
|
|
—
|
|
|
395
|
Total current
liabilities
|
|
|
5,124
|
|
|
6,715
|
Long-term debt
|
|
|
5,353
|
|
|
7,483
|
Other long-term liabilities
|
|
|
1,592
|
|
|
1,513
|
Noncurrent liabilities held for
sale
|
|
|
—
|
|
|
213
|
Equity
|
|
|
6,755
|
|
|
4,008
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
$
|
18,824
|
|
$
|
19,932
|
Ball Corporation
Notes to the
Condensed Financial Statements (Third 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 reports 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. The company is in the process of
finalizing the working capital adjustments and other customary
closing adjustments with BAE, which is currently expected to be
completed in 2024 and may adjust the final cash proceeds and gain
on sale amounts. 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 nine months ended September 30, 2024. The company expects to pay
approximately $950 million in income
taxes related to the transaction throughout 2024, of which
$484 million has been paid as of
September 30, 2024. The remaining
amount of income taxes related to the transaction is recorded in
payables and other accrued liabilities in the unaudited condensed
consolidated balance sheet. Additionally, the completion of the
divestiture resulted in the removal of the aerospace business from
the company's obligor group, as the business no longer guarantees
the company's senior notes and senior credit facilities.
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
September 30,
|
|
|
September 30,
|
($ in millions)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
|
|
|
|
|
|
|
|
Beverage packaging,
North and Central America
|
$
|
1,456
|
|
$
|
1,541
|
|
$
|
4,328
|
|
$
|
4,582
|
Beverage packaging,
EMEA
|
|
950
|
|
|
902
|
|
|
2,640
|
|
|
2,656
|
Beverage packaging,
South America
|
|
484
|
|
|
489
|
|
|
1,388
|
|
|
1,344
|
Reportable segment
sales
|
|
2,890
|
|
|
2,932
|
|
|
8,356
|
|
|
8,582
|
Other
|
|
192
|
|
|
179
|
|
|
559
|
|
|
577
|
Net sales
|
$
|
3,082
|
|
$
|
3,111
|
|
$
|
8,915
|
|
$
|
9,159
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable segment operating
earnings
|
|
|
|
|
|
|
|
|
|
|
|
Beverage packaging,
North and Central America
|
$
|
203
|
|
$
|
196
|
|
$
|
605
|
|
$
|
554
|
Beverage packaging,
EMEA
|
|
128
|
|
|
103
|
|
|
326
|
|
|
274
|
Beverage packaging,
South America
|
|
78
|
|
|
61
|
|
|
170
|
|
|
141
|
Reportable segment
comparable operating earnings
|
|
409
|
|
|
360
|
|
|
1,101
|
|
|
969
|
Reconciling items
|
|
|
|
|
|
|
|
|
|
|
|
Other
(a)
|
|
4
|
|
|
—
|
|
|
(66)
|
|
|
7
|
Business consolidation
and other activities
|
|
(85)
|
|
|
(29)
|
|
|
(171)
|
|
|
(43)
|
Amortization of
acquired Rexam intangibles
|
|
(34)
|
|
|
(34)
|
|
|
(105)
|
|
|
(102)
|
Interest
expense
|
|
(67)
|
|
|
(122)
|
|
|
(228)
|
|
|
(351)
|
Debt refinancing and
other costs
|
|
—
|
|
|
—
|
|
|
(3)
|
|
|
—
|
Earnings before taxes
|
$
|
227
|
|
$
|
175
|
|
$
|
528
|
|
$
|
480
|
____________
|
(a)
|
Includes undistributed
corporate expenses, net, of $32 million and $18 million for the
three months ended September 30, 2024 and 2023, respectively, and
$149 million and $60 million for the nine months ended September
30, 2024 and 2023, respectively. For the nine months ended
September 30, 2024, undistributed corporate expenses, net, includes
$82 million of incremental compensation cost from the successful
sale of the aerospace business consisting of cash bonuses and stock
based compensation. For the three and nine months ended September
30, 2024, undistributed corporate expenses, net, include $7 million
and $36 million of corporate interest income,
respectively.
|
Discontinued Operations
The following table presents components of discontinued
operations, net of tax for the three and nine months ended
September 30, 2024 and
2023:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
($ in millions)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
—
|
|
$
|
460
|
|
$
|
261
|
|
$
|
1,467
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
(excluding depreciation and amortization)
|
|
|
—
|
|
|
(382)
|
|
|
(214)
|
|
|
(1,205)
|
Depreciation and
amortization
|
|
|
—
|
|
|
(21)
|
|
|
(9)
|
|
|
(60)
|
Selling, general and
administrative
|
|
|
—
|
|
|
(11)
|
|
|
(11)
|
|
|
(42)
|
Interest
expense
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
Gain (loss) on
disposition
|
|
|
(1)
|
|
|
(18)
|
|
|
4,694
|
|
|
(18)
|
Tax (provision)
benefit
|
|
|
7
|
|
|
43
|
|
|
(1,108)
|
|
|
28
|
Discontinued operations, net of
tax
|
|
$
|
6
|
|
$
|
71
|
|
$
|
3,613
|
|
$
|
171
|
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 activities, 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.
Adjusted Free Cash Flow - Adjusted Free Cash Flow is
defined as Free Cash Flow adjusted for payments made for income tax
liabilities related to the Aerospace disposition and other material
dispositions. Adjusted Free Cash Flow is not a defined term under
U.S. GAAP, and it should not be inferred that the entire Adjusted
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 free cash flow measures 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
|
|
Nine Months Ended
|
|
|
September 30,
|
|
September 30,
|
($ in millions, except per share
amounts)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
attributable to Ball Corporation
|
|
$
|
197
|
|
$
|
203
|
|
$
|
4,040
|
|
$
|
553
|
Facility closure costs
and other items (1)
|
|
|
85
|
|
|
29
|
|
|
171
|
|
|
43
|
Amortization of
acquired Rexam intangibles
|
|
|
34
|
|
|
34
|
|
|
105
|
|
|
102
|
Debt refinancing and
other costs
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
Non-comparable tax
items
|
|
|
(39)
|
|
|
(21)
|
|
|
1,020
|
|
|
(42)
|
Gain on Aerospace
disposal (2)
|
|
|
1
|
|
|
18
|
|
|
(4,694)
|
|
|
18
|
Aerospace disposition
compensation (3)
|
|
|
—
|
|
|
—
|
|
|
82
|
|
|
—
|
Comparable Net Earnings
|
|
$
|
278
|
|
$
|
263
|
|
$
|
727
|
|
$
|
674
|
Comparable Diluted Earnings Per
Share
|
|
$
|
0.91
|
|
$
|
0.83
|
|
$
|
2.33
|
|
$
|
2.13
|
(1)
|
The charges for the
three and nine months ended September 30, 2024, were primarily
composed of costs related to plant closures in beverage packaging,
South America and beverage packaging, North and Central America,
and the company's activities to establish its new operating model.
For the three and nine months ended September 30, 2024, $94 million
and $147 million, respectively, of costs were recorded for plant
closures, primarily for employee severance and benefits, costs to
scrap assets or write them down to their sellable value,
accelerated depreciation and other shutdown costs. Additionally,
for the three and nine months ended September 30, 2024, $6 million
and $26 million, respectively, of costs were recorded to establish
the new operating model, primarily related to employee severance,
employee benefits and other related items. The charges for the
three and nine months ended September 30, 2024, were partially
offset by income of $16 million and $27 million, respectively, from
the receipt of insurance proceeds for replacement costs related to
the 2023 fire at the company's Verona, Virginia extruded aluminum
slug manufacturing facility.
|
|
In the first quarter of
2023, Ball announced the planned closure of its aluminum beverage
can manufacturing facility in Wallkill, New York. Production
permanently ceased at this facility in the third quarter of 2023.
The charges for the three and nine months ended September 30, 2023,
primarily were composed of costs for employee severance and
benefits, accelerated depreciation and other shutdown costs related
to this closure.
|
(2)
|
In the first quarter of
2024, the company recorded a pre-tax gain for the sale of the
aerospace business. In the third quarter of 2023, the company
recorded costs to sell the business.
|
(3)
|
The charge for the nine
months ended September 30, 2024, was composed of incremental
compensation costs from the successful sale of the aerospace
business, which consisted of cash bonuses and stock based
compensation. This amount was recorded in selling, general and
administrative in the unaudited condensed consolidated statement of
earnings.
|
A summary of the effects of non-comparable items
on earnings before
taxes is as follows:
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
September 30,
|
|
|
September 30,
|
($ in millions)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
attributable to Ball Corporation
|
|
$
|
197
|
|
$
|
203
|
|
$
|
4,040
|
|
$
|
553
|
Net earnings
attributable to noncontrolling interests, net of tax
|
|
|
2
|
|
|
1
|
|
|
4
|
|
|
4
|
Discontinued
operations, net of tax
|
|
|
(6)
|
|
|
(71)
|
|
|
(3,613)
|
|
|
(171)
|
Earnings from
continuing operations
|
|
|
193
|
|
|
133
|
|
|
431
|
|
|
386
|
Equity in results of
affiliates, net of tax
|
|
|
(8)
|
|
|
(3)
|
|
|
(21)
|
|
|
(13)
|
Tax provision
(benefit)
|
|
|
42
|
|
|
45
|
|
|
118
|
|
|
107
|
Earnings before
taxes
|
|
|
227
|
|
|
175
|
|
|
528
|
|
|
480
|
Interest
expense
|
|
|
67
|
|
|
122
|
|
|
228
|
|
|
351
|
Debt refinancing and
other costs
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
Business consolidation
and other activities
|
|
|
85
|
|
|
29
|
|
|
171
|
|
|
43
|
Aerospace disposition
compensation
|
|
|
—
|
|
|
—
|
|
|
82
|
|
|
—
|
Amortization of
acquired Rexam intangibles
|
|
|
34
|
|
|
34
|
|
|
105
|
|
|
102
|
Comparable Operating
Earnings
|
|
$
|
413
|
|
$
|
360
|
|
$
|
1,117
|
|
$
|
976
|
A summary of Comparable EBITDA, Net Debt, Interest
Coverage and Leverage is as follows:
|
|
Twelve
|
|
Less: Nine
|
|
Add: Nine
|
|
|
|
|
|
Months Ended
|
|
Months Ended
|
|
Months Ended
|
|
Year Ended
|
|
|
|
December 31,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
($ in millions, except
ratios)
|
|
2023
|
|
2023
|
|
2024
|
|
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
attributable to Ball Corporation
|
|
$
|
707
|
|
$
|
553
|
|
$
|
4,040
|
|
$
|
4,194
|
|
Net earnings
attributable to noncontrolling interests, net of tax
|
|
|
4
|
|
|
4
|
|
|
4
|
|
|
4
|
|
Discontinued
operations, net of tax
|
|
|
(223)
|
|
|
(171)
|
|
|
(3,613)
|
|
|
(3,665)
|
|
Earnings from
continuing operations
|
|
|
488
|
|
|
386
|
|
|
431
|
|
|
533
|
|
Equity in results of
affiliates, net of tax
|
|
|
(20)
|
|
|
(13)
|
|
|
(21)
|
|
|
(28)
|
|
Tax provision
(benefit)
|
|
|
146
|
|
|
107
|
|
|
118
|
|
|
157
|
|
Earnings before
taxes
|
|
|
614
|
|
|
480
|
|
|
528
|
|
|
662
|
|
Interest
expense
|
|
|
460
|
|
|
351
|
|
|
228
|
|
|
337
|
|
Debt refinancing and
other costs
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
3
|
|
Business consolidation
and other activities
|
|
|
133
|
|
|
43
|
|
|
171
|
|
|
261
|
|
Aerospace disposition
compensation
|
|
|
—
|
|
|
—
|
|
|
82
|
|
|
82
|
|
Amortization of
acquired Rexam intangibles
|
|
|
135
|
|
|
102
|
|
|
105
|
|
|
138
|
|
Comparable Operating Earnings
|
|
|
1,342
|
|
|
976
|
|
|
1,117
|
|
|
1,483
|
|
Depreciation and
amortization
|
|
|
605
|
|
|
449
|
|
|
460
|
|
|
616
|
|
Amortization of
acquired Rexam intangibles
|
|
|
(135)
|
|
|
(102)
|
|
|
(105)
|
|
|
(138)
|
|
Comparable EBITDA
|
|
$
|
1,812
|
|
$
|
1,323
|
|
$
|
1,472
|
|
$
|
1,961
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
$
|
(460)
|
|
$
|
(351)
|
|
$
|
(228)
|
|
$
|
(337)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt at period
end
|
|
|
|
|
|
|
|
|
|
|
$
|
5,805
|
|
Cash and cash
equivalents
|
|
|
|
|
|
|
|
|
|
|
|
(1,440)
|
|
Net Debt
|
|
|
|
|
|
|
|
|
|
|
$
|
4,365
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Coverage (Comparable
EBITDA/Interest Expense)
|
|
|
|
|
|
|
|
|
|
|
|
5.8
|
x
|
Leverage (Net Debt/Comparable
EBITDA)
|
|
|
|
|
|
|
|
|
|
|
|
2.2
|
x
|
A summary of free cash flow and adjusted free cash flow is
as follows:
|
|
Nine Months Ended
|
|
|
September 30,
|
($ in millions)
|
|
2024
|
|
|
|
|
Total cash provided by
(used in) operating activities
|
|
$
|
(385)
|
Less: Capital
expenditures
|
|
|
(377)
|
Free Cash Flow
|
|
|
(762)
|
Add: Cash taxes paid
for Aerospace disposition
|
|
|
484
|
Adjusted Free Cash Flow
|
|
$
|
(278)
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/ball-reports-third-quarter-2024-results-302292238.html
SOURCE Ball Corporation