Highlights
- Full-year U.S. GAAP total diluted earnings per share of
$13.00; fourth quarter loss per share
of 11 cents
- Full-year and fourth quarter comparable diluted earnings per
share of $3.17 and 84 cents, respectively
- Returned $1.96 billion to
shareholders via share repurchases and dividends in 2024
- In 2025 and beyond, positioned to advance the use of
sustainable aluminum packaging, grow comparable diluted earnings
per share in excess of 10 percent, increase EVA, generate strong
free cash flow and continue long-term return of value to
shareholders
WESTMINSTER, Colo., Feb. 4, 2025
/PRNewswire/ -- Ball Corporation (NYSE: BALL) today reported
full-year and fourth quarter 2024 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 full-year 2024 net
earnings attributable to the corporation of $4.01 billion, or total diluted earnings per
share of $13.00, on sales of
$11.80 billion, compared to
$707 million net earnings
attributable to the corporation, or total diluted earnings per
share of $2.23, on sales of
$12.06 billion in 2023. Ball's
full-year 2024 comparable net earnings were $977 million, or $3.17 per diluted share compared to $920 million, or $2.90 per diluted share in 2023.
Ball's fourth quarter 2024 net loss attributable to the
corporation, on a U.S. GAAP basis, was $32
million, or total diluted loss per share of 11 cents, on sales of $2.88 billion compared to net earnings
attributable to the corporation of $154
million, or total diluted earnings per share of 49 cents, on sales of $2.90 billion in the fourth quarter of 2023.
Ball's fourth quarter 2024 comparable earnings per diluted share
were 84 cents versus fourth quarter
2023 comparable earnings per diluted share of 78 cents.
"We delivered strong full-year and fourth quarter results and
returned $1.96 billion to
shareholders in 2024. Leveraging our strong financial position and
leaner operating model, the company was able to deliver on its 2024
goals and 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 unlocking
additional manufacturing efficiencies, driving innovation and
sustainability on a global scale, managing our costs 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 full-year
2024 were $747 million on sales of
$5.62 billion compared to
$710 million on sales of $5.96 billion in 2023. For the fourth quarter
2024, segment comparable operating earnings were $142 million on sales of $1.29 billion compared to $156 million on sales of $1.38 billion during the same period in 2023.
Full-year and fourth quarter 2024 sales reflect lower volume and
lower price/mix partially driven by the contractual pass through of
lower aluminum costs for the year. Full-year segment comparable
operating earnings increased year-over-year due to favorable
price/mix, cost savings and improved operating performance despite
lower than anticipated volume. Fourth quarter segment comparable
operating earnings decreased year-over-year driven mostly by lower
volume offset by cost savings and improved operating performance.
Full-year and fourth quarter segment volume decreased low-single
digit and mid-single digit percentages, respectively.
Beverage Packaging, EMEA
Beverage packaging, EMEA, segment comparable operating earnings
for full-year 2024 were $416 million
on sales of $3.47 billion compared to
$354 million on sales of $3.40 billion in 2023. For the fourth quarter,
segment comparable operating earnings were $90 million on sales of $826 million compared to $80 million on sales of $739 million during the same period in 2023.
Full-year and fourth quarter sales reflect higher year-over-year
volume, partially offset by the contractual pass through of lower
aluminum costs for the year. Full-year segment comparable operating
earnings reflect higher volume and favorable price/mix. Fourth
quarter segment comparable operating earnings increased
year-over-year driven by higher volume and price/mix partially
offset by higher costs. Segment volume increased by a mid-single
digit percentage for the full-year and fourth quarter.
Beverage Packaging, South
America
Beverage packaging, South
America, segment comparable operating earnings for full-year
2024 were $296 million on sales of
$1.95 billion compared to
$266 million on sales of $1.96 billion in 2023. For the fourth quarter,
comparable segment operating earnings were $126 million on sales of $563 million compared to $125 million on sales of $616 million during the same period in 2023.
Full-year sales reflect higher year-over-year volume, offset by
price/mix. Fourth quarter sales reflect lower year-over-year volume
and lower price/mix. Full-year segment comparable operating
earnings increased year-over-year due to favorable price/mix.
Fourth quarter segment comparable operating earnings increased
year-over-year driven by favorable price/mix partially offset by
lower volume. Full-year segment volume increased by a low-single
digit percentage and declined by a mid-single digit percentage in
the fourth quarter.
Non-reportable
Non-reportable is comprised of undistributed corporate expenses,
net of corporate interest income, the results of the company's
global personal & home care (formerly aerosol packaging)
business, beverage can manufacturing facilities in India, Saudi
Arabia and Myanmar and the
company's aluminum cup business.
Full-year and fourth quarter results reflect improved comparable
operating earnings for the aluminum packaging businesses in other
non-reportable that are offset by higher year-over-year
undistributed corporate expenses.
In the fourth quarter of 2024, Ball's Board of Directors
provided approval for the company to pursue alternatives for the
company's aluminum cup business. This includes an option to form a
strategic partnership in early 2025, which is expected to result in
deconsolidation of the business by Ball. As a result of the
decision to sell the company's controlling financial interest and
meeting held for sale criteria in the fourth quarter of 2024, Ball
recorded a noncash impairment charge, which is included in business
consolidation and other activities in the consolidated statements
of earnings for the three months and year ended December 31, 2024.
Outlook
"Our company performed well and delivered on our stated
comparable earnings growth goal while returning $1.96 billion to shareholders in 2024. By
consistently executing on our plans to drive continuous
improvement, operational excellence and cost management 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
2025, we are positioned to deliver on our algorithm and exceed 10
percent 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
Ball Business System, best-in-class footprint, product portfolio
and operational talent. I want to thank our employees for their
hard work to consistently deliver on our growth goals 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 2024 net sales of $11.80 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 fourth 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=8plFS7Xq
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 & presentations."
Forward-Looking Statement
This release contains
"forward-looking" statements concerning future events and financial
performance. Words such as "expects," "anticipates," "estimates,"
"will," "believe," "continue," "goal" 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 (Fourth Quarter 2024)
|
|
Unaudited Condensed
Consolidated Statements of Earnings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
($ in millions, except per share
amounts)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
2,880
|
|
$
|
2,903
|
|
$
|
11,795
|
|
$
|
12,062
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
(excluding depreciation and amortization)
|
|
|
(2,289)
|
|
|
(2,304)
|
|
|
(9,354)
|
|
|
(9,754)
|
Depreciation and
amortization
|
|
|
(151)
|
|
|
(156)
|
|
|
(611)
|
|
|
(605)
|
Selling, general and
administrative
|
|
|
(129)
|
|
|
(123)
|
|
|
(647)
|
|
|
(532)
|
Business consolidation
and other activities
|
|
|
(249)
|
|
|
(90)
|
|
|
(420)
|
|
|
(133)
|
Interest
income
|
|
|
10
|
|
|
13
|
|
|
68
|
|
|
36
|
Interest
expense
|
|
|
(65)
|
|
|
(109)
|
|
|
(293)
|
|
|
(460)
|
Debt refinancing and
other costs
|
|
|
—
|
|
|
—
|
|
|
(3)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before
taxes
|
|
|
7
|
|
|
134
|
|
|
535
|
|
|
614
|
Tax (provision)
benefit
|
|
|
(15)
|
|
|
(39)
|
|
|
(133)
|
|
|
(146)
|
Equity in results of
affiliates, net of tax
|
|
|
7
|
|
|
7
|
|
|
28
|
|
|
20
|
Earnings (loss) from
continuing operations
|
|
|
(1)
|
|
|
102
|
|
|
430
|
|
|
488
|
Discontinued
operations, net of tax
|
|
|
(29)
|
|
|
52
|
|
|
3,584
|
|
|
223
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
|
|
(30)
|
|
|
154
|
|
|
4,014
|
|
|
711
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
attributable to noncontrolling interests, net of tax
|
|
|
2
|
|
|
—
|
|
|
6
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) attributable to Ball
Corporation
|
|
$
|
(32)
|
|
$
|
154
|
|
$
|
4,008
|
|
$
|
707
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic - continuing
operations
|
|
$
|
(0.01)
|
|
$
|
0.32
|
|
$
|
1.39
|
|
$
|
1.54
|
Basic - discontinued
operations
|
|
|
(0.10)
|
|
|
0.17
|
|
|
11.73
|
|
|
0.71
|
Total basic earnings
(loss) per share
|
|
$
|
(0.11)
|
|
$
|
0.49
|
|
$
|
13.12
|
|
$
|
2.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted - continuing
operations
|
|
$
|
(0.01)
|
|
$
|
0.32
|
|
$
|
1.37
|
|
$
|
1.53
|
Diluted - discontinued
operations
|
|
|
(0.10)
|
|
|
0.17
|
|
|
11.63
|
|
|
0.70
|
Total diluted earnings
(loss) per share
|
|
$
|
(0.11)
|
|
$
|
0.49
|
|
$
|
13.00
|
|
$
|
2.23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
(000s):
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
295,356
|
|
|
315,306
|
|
|
305,459
|
|
|
314,775
|
Diluted
|
|
|
295,356
|
|
|
317,306
|
|
|
308,206
|
|
|
317,022
|
Ball
Corporation
|
Condensed Financial
Statements (Fourth Quarter 2024)
|
|
Unaudited Condensed
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
December 31,
|
($ in millions)
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
Cash Flows from Operating
Activities:
|
|
|
|
|
|
|
Net earnings
(loss)
|
|
$
|
4,014
|
|
$
|
711
|
Depreciation and
amortization
|
|
|
620
|
|
|
686
|
Business consolidation
and other activities
|
|
|
420
|
|
|
133
|
Deferred tax provision
(benefit)
|
|
|
143
|
|
|
(67)
|
Gain on Aerospace
disposal
|
|
|
(4,634)
|
|
|
20
|
Pension
contributions
|
|
|
(32)
|
|
|
(42)
|
Other, net
|
|
|
135
|
|
|
62
|
Changes in working
capital components, net of acquisitions and dispositions
|
|
|
(551)
|
|
|
360
|
Cash provided
by (used in) operating activities
|
|
|
115
|
|
|
1,863
|
Cash Flows from Investing
Activities:
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
(484)
|
|
|
(1,045)
|
Business acquisitions,
net of cash acquired
|
|
|
(74)
|
|
|
—
|
Business dispositions,
net of cash sold
|
|
|
5,422
|
|
|
—
|
Other, net
|
|
|
139
|
|
|
(8)
|
Cash provided
by (used in) investing activities
|
|
|
5,003
|
|
|
(1,053)
|
Cash Flows from Financing
Activities:
|
|
|
|
|
|
|
Changes in borrowings,
net
|
|
|
(2,859)
|
|
|
(440)
|
Acquisitions of
treasury stock
|
|
|
(1,712)
|
|
|
(3)
|
Dividends
|
|
|
(244)
|
|
|
(252)
|
Other, net
|
|
|
25
|
|
|
33
|
Cash provided
by (used in) financing activities
|
|
|
(4,790)
|
|
|
(662)
|
Effect of currency
exchange rate changes on cash, cash equivalents and restricted
cash
|
|
|
(107)
|
|
|
4
|
Change in cash, cash equivalents and restricted
cash
|
|
|
221
|
|
|
152
|
Cash, cash equivalents and restricted cash -
beginning of period
|
|
|
710
|
|
|
558
|
Cash, cash equivalents and restricted cash - end of
period (a)
|
|
$
|
931
|
|
$
|
710
|
|
|
(a)
|
Includes $32 million of cash presented in current
assets held for sale on the unaudited condensed consolidated
balance sheet as of December 31, 2024.
|
Ball
Corporation
|
Condensed Financial
Statements (Fourth Quarter 2024)
|
|
Unaudited Condensed
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
($ in millions)
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
885
|
|
$
|
695
|
Receivables,
net
|
|
|
2,166
|
|
|
2,057
|
Inventories,
net
|
|
|
1,477
|
|
|
1,531
|
Other current
assets
|
|
|
169
|
|
|
231
|
Current assets held
for sale
|
|
|
144
|
|
|
369
|
Total current
assets
|
|
|
4,841
|
|
|
4,883
|
Property, plant and equipment,
net
|
|
|
6,173
|
|
|
6,715
|
Goodwill
|
|
|
4,172
|
|
|
4,250
|
Intangible assets, net
|
|
|
1,080
|
|
|
1,248
|
Other assets
|
|
|
1,362
|
|
|
1,354
|
Noncurrent assets held for sale
|
|
|
—
|
|
|
853
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
17,628
|
|
$
|
19,303
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Short-term debt and
current portion of long-term debt
|
|
$
|
361
|
|
$
|
1,065
|
Payables and other
accrued liabilities
|
|
|
4,446
|
|
|
4,685
|
Current liabilities
held for sale
|
|
|
40
|
|
|
435
|
Total current
liabilities
|
|
|
4,847
|
|
|
6,185
|
Long-term debt
|
|
|
5,312
|
|
|
7,504
|
Other long-term liabilities
|
|
|
1,539
|
|
|
1,540
|
Noncurrent liabilities held for
sale
|
|
|
—
|
|
|
237
|
Equity
|
|
|
5,930
|
|
|
3,837
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
$
|
17,628
|
|
$
|
19,303
|
|
Ball Corporation
Notes to the Condensed Financial
Statements (Fourth 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:
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, Europe,
Middle East and Africa (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 (personal & home care,
formerly 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 growth of the aluminum cups business has not been at the
level we initially expected. As a result, in the fourth quarter of
2024, Ball's Board of Directors provided approval for the company
to pursue alternatives for the business. This includes an option to
form a strategic partnership in early 2025, which is expected to
result in deconsolidation of the business by Ball. As a result of
the decision to sell the company's controlling financial interest
and meeting held for sale criteria in the fourth quarter of 2024,
Ball recorded a noncash impairment charge of $233 million to adjust the carrying value of the
disposal group of our aluminum cups business to its estimated fair
value less cost to sell. This charge is included in business
consolidation and other activities in the unaudited condensed
consolidated statements of earnings for the three months and year
ended December 31, 2024.
In November 2024, the company
entered into an agreement to sell 41 percent of its 51 percent
ownership in Ball United Arab Can Manufacturing Company, which is
expected to close in the first half of 2025. The assets and
liabilities of the business have been presented as held for sale.
The transaction is expected to result in deconsolidation upon
closing and Ball will retain a 10 percent ownership interest. A
gain of approximately $80 million is
expected to be recognized upon sale and no impairment or loss
resulted upon meeting held for sale presentation.
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 may adjust the final cash
proceeds and gain on sale amounts. As such, during the fourth
quarter of 2024, Ball reduced the gain by $60 million based on preliminary concessions
related to the purchase price. After this adjustment, the
divestiture resulted in a pre-tax gain of $4.61 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 year ended December 31,
2024. The company expects to pay approximately $875 million in income taxes related to the
transaction, of which $766 million
has been paid as of December 31,
2024. The amount paid includes $236
million for investment tax credits purchased in 2024. The
remaining amount of income taxes related to the transaction is
recorded in payables and other accrued liabilities on the unaudited
condensed consolidated balance sheet. Additionally, the completion
of the divestiture resulted in the removal of the aerospace
business from the company's obligor group, as the business no
longer guarantees the company's senior notes and senior credit
facilities.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
December 31,
|
|
|
December 31,
|
($ in millions)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
|
|
|
|
|
|
|
|
Beverage packaging,
North and Central America
|
$
|
1,291
|
|
$
|
1,381
|
|
$
|
5,619
|
|
$
|
5,963
|
Beverage packaging,
EMEA
|
|
826
|
|
|
739
|
|
|
3,466
|
|
|
3,395
|
Beverage packaging,
South America
|
|
563
|
|
|
616
|
|
|
1,951
|
|
|
1,960
|
Reportable segment
sales
|
|
2,680
|
|
|
2,736
|
|
|
11,036
|
|
|
11,318
|
Other
|
|
200
|
|
|
167
|
|
|
759
|
|
|
744
|
Net sales
|
$
|
2,880
|
|
$
|
2,903
|
|
$
|
11,795
|
|
$
|
12,062
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable segment operating
earnings
|
|
|
|
|
|
|
|
|
|
|
|
Beverage packaging,
North and Central America
|
$
|
142
|
|
$
|
156
|
|
$
|
747
|
|
$
|
710
|
Beverage packaging,
EMEA
|
|
90
|
|
|
80
|
|
|
416
|
|
|
354
|
Beverage packaging,
South America
|
|
126
|
|
|
125
|
|
|
296
|
|
|
266
|
Reportable segment
comparable operating earnings
|
|
358
|
|
|
361
|
|
|
1,459
|
|
|
1,330
|
Reconciling items
|
|
|
|
|
|
|
|
|
|
|
|
Other
(a)
|
|
(3)
|
|
|
5
|
|
|
(69)
|
|
|
12
|
Business consolidation
and other activities
|
|
(249)
|
|
|
(90)
|
|
|
(420)
|
|
|
(133)
|
Amortization of
acquired Rexam intangibles
|
|
(34)
|
|
|
(33)
|
|
|
(139)
|
|
|
(135)
|
Interest
expense
|
|
(65)
|
|
|
(109)
|
|
|
(293)
|
|
|
(460)
|
Debt refinancing and
other costs
|
|
—
|
|
|
—
|
|
|
(3)
|
|
|
—
|
Earnings before taxes
|
$
|
7
|
|
$
|
134
|
|
$
|
535
|
|
$
|
614
|
____________________________
|
(a)
|
Includes undistributed corporate expenses, net, of
$26 million and $14 million for the three months ended December 31,
2024 and 2023, respectively, and $175 million and $74 million for
the years ended December 31, 2024 and 2023, respectively. For the
year ended December 31, 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 months and year
ended December 31, 2024, undistributed corporate expenses, net,
include $6 million and $42 million of corporate interest income,
respectively.
|
|
|
Discontinued Operations
The following table presents components of discontinued
operations, net of tax for the three months and years ended
December 31, 2024 and 2023:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
($ in millions)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
—
|
|
$
|
500
|
|
$
|
261
|
|
$
|
1,967
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
(excluding depreciation and amortization)
|
|
|
—
|
|
|
(400)
|
|
|
(214)
|
|
|
(1,605)
|
Depreciation and
amortization
|
|
|
—
|
|
|
(21)
|
|
|
(9)
|
|
|
(81)
|
Selling, general and
administrative
|
|
|
—
|
|
|
(20)
|
|
|
(11)
|
|
|
(62)
|
Interest
expense
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
Gain (loss) on
disposition
|
|
|
(60)
|
|
|
(2)
|
|
|
4,634
|
|
|
(20)
|
Tax (provision)
benefit
|
|
|
31
|
|
|
(5)
|
|
|
(1,077)
|
|
|
23
|
Discontinued operations, net of
tax
|
|
$
|
(29)
|
|
$
|
52
|
|
$
|
3,584
|
|
$
|
223
|
|
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 "Financial Results" tab.
A summary of the effects of non-comparable items on after
tax earnings is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
December 31,
|
|
|
December 31,
|
($ in millions, except per share
amounts)
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
attributable to Ball Corporation
|
|
$
|
(32)
|
|
|
$
|
154
|
|
|
$
|
4,008
|
|
$
|
707
|
Facility closure costs
and other items (1)
|
|
|
249
|
|
|
|
90
|
|
|
|
420
|
|
|
133
|
Amortization of
acquired Rexam intangibles
|
|
|
34
|
|
|
|
33
|
|
|
|
139
|
|
|
135
|
Debt refinancing and
other costs
|
|
|
—
|
|
|
|
—
|
|
|
|
3
|
|
|
—
|
Non-comparable tax
items
|
|
|
(61)
|
|
|
|
(33)
|
|
|
|
959
|
|
|
(75)
|
(Gain) loss on
Aerospace disposal (2)
|
|
|
60
|
|
|
|
2
|
|
|
|
(4,634)
|
|
|
20
|
Aerospace disposition
compensation (3)
|
|
|
—
|
|
|
|
—
|
|
|
|
82
|
|
|
—
|
Comparable Net Earnings
|
|
$
|
250
|
|
|
$
|
246
|
|
|
$
|
977
|
|
$
|
920
|
Comparable Diluted Earnings Per
Share
|
|
$
|
0.84
|
(a)
|
|
$
|
0.78
|
|
|
$
|
3.17
|
|
$
|
2.90
|
____________________________
|
(a)
|
The company reported
a U.S. GAAP loss from continuing operations and a net loss
attributable to the company in the three months ended December 31,
2024, and, as a result, all potentially issuable securities were
excluded in the total diluted earnings (loss) per share calculation
as their effect would have been anti-dilutive. Had these securities
been included, approximately 298 million weighted average shares
would have been used in calculating total diluted earnings (loss)
per share for the three months ended December 31, 2024. Comparable
net earnings for the three months ended December 31, 2024, was
positive; therefore, approximately 298 million weighted average
shares were used to calculate comparable diluted earnings per
share.
|
|
|
(1)
|
The charges for the
three months and year ended December 31, 2024, were primarily
composed of a $233 million noncash charge to adjust the carrying
value of the aluminum cups business to its estimated fair value
less cost to sell, 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 months and year ended December 31,
2024, $14 million and $161 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.
Other costs recorded in the three months and year ended December
31, 2024, included $8 million and $34 million, respectively, to
establish the new operating model, primarily related to employee
severance, employee benefits and other related items. The charges
for the three months and year ended December 31, 2024, were
partially offset by income of $17 million and $44 million,
respectively, from the insurance proceeds for replacement costs
related to the 2023 fire at the company's Verona, Virginia,
extruded aluminum slug manufacturing facility.
The charges for the three months and year ended December 31, 2023,
were primarily composed of costs related to plant closures in
beverage packaging, North and Central America. For the three months
and year ended December 31, 2023, $51 million and $91 million,
respectively, of costs were recorded for plant closures, primarily
for employee severance and benefits, accelerated depreciation and
other shutdown costs. The charges for the three months and year
ended December 31, 2023, also include a devaluation charge
associated with the Argentina business. Additionally, the charges
for the three months and year ended December 31, 2023, include
transaction costs related to the sale of the aerospace
business.
|
|
|
(2)
|
In the first quarter of
2024, the company recorded a pre-tax gain for the sale of the
aerospace business, which was adjusted during the fourth quarter
due to working capital adjustments. Costs to sell the business were
recorded in 2023.
|
|
|
(3)
|
The charge for the year
ended December 31, 2024, was composed of incremental compensation
costs from the successful sale of the aerospace business, which
consisted of cash bonuses and stock-based compensation. This amount
was recorded in selling, general and administrative in the
unaudited condensed consolidated statement of earnings.
|
|
|
A summary of the effects of non-comparable items
on earnings before taxes is as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
December 31,
|
|
|
December 31,
|
($ in millions)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
attributable to Ball Corporation
|
|
$
|
(32)
|
|
$
|
154
|
|
$
|
4,008
|
|
$
|
707
|
Net earnings
attributable to noncontrolling interests, net of tax
|
|
|
2
|
|
|
—
|
|
|
6
|
|
|
4
|
Discontinued
operations, net of tax
|
|
|
29
|
|
|
(52)
|
|
|
(3,584)
|
|
|
(223)
|
Earnings (loss) from
continuing operations
|
|
|
(1)
|
|
|
102
|
|
|
430
|
|
|
488
|
Equity in results of
affiliates, net of tax
|
|
|
(7)
|
|
|
(7)
|
|
|
(28)
|
|
|
(20)
|
Tax provision
(benefit)
|
|
|
15
|
|
|
39
|
|
|
133
|
|
|
146
|
Earnings before
taxes
|
|
|
7
|
|
|
134
|
|
|
535
|
|
|
614
|
Interest
expense
|
|
|
65
|
|
|
109
|
|
|
293
|
|
|
460
|
Debt refinancing and
other costs
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
Business consolidation
and other activities
|
|
|
249
|
|
|
90
|
|
|
420
|
|
|
133
|
Aerospace disposition
compensation
|
|
|
—
|
|
|
—
|
|
|
82
|
|
|
—
|
Amortization of
acquired Rexam intangibles
|
|
|
34
|
|
|
33
|
|
|
139
|
|
|
135
|
Comparable Operating
Earnings
|
|
$
|
355
|
|
$
|
366
|
|
$
|
1,472
|
|
$
|
1,342
|
|
A summary of Comparable EBITDA, Net Debt, Interest
Coverage and Leverage is as follows:
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
($ in millions, except
ratios)
|
|
2024
|
|
|
|
|
|
|
Net earnings (loss)
attributable to Ball Corporation
|
|
$
|
4,008
|
|
Net earnings
attributable to noncontrolling interests, net of tax
|
|
|
6
|
|
Discontinued
operations, net of tax
|
|
|
(3,584)
|
|
Earnings (loss) from
continuing operations
|
|
|
430
|
|
Equity in results of
affiliates, net of tax
|
|
|
(28)
|
|
Tax provision
(benefit)
|
|
|
133
|
|
Earnings before
taxes
|
|
|
535
|
|
Interest
expense
|
|
|
293
|
|
Debt refinancing and
other costs
|
|
|
3
|
|
Business consolidation
and other activities
|
|
|
420
|
|
Aerospace disposition
compensation
|
|
|
82
|
|
Amortization of
acquired Rexam intangibles
|
|
|
139
|
|
Comparable Operating Earnings
|
|
|
1,472
|
|
Depreciation and
amortization
|
|
|
611
|
|
Amortization of
acquired Rexam intangibles
|
|
|
(139)
|
|
Comparable EBITDA
|
|
$
|
1,944
|
|
|
|
|
|
|
Interest expense
|
|
$
|
(293)
|
|
|
|
|
|
|
Total debt at period
end
|
|
$
|
5,673
|
|
Cash and cash
equivalents
|
|
|
(885)
|
|
Net Debt
|
|
$
|
4,788
|
|
|
|
|
|
|
Interest Coverage (Comparable
EBITDA/Interest Expense)
|
|
|
6.63
|
x
|
Leverage (Net Debt/Comparable
EBITDA)
|
|
|
2.46
|
x
|
|
|
|
|
|
A summary of free cash flow and adjusted free cash flow is as
follows:
|
|
|
|
|
|
Year Ended
|
|
|
December 31,
|
($ in millions)
|
|
2024
|
|
|
|
|
Total cash provided by
(used in) operating activities
|
|
$
|
115
|
Less: Capital
expenditures
|
|
|
(484)
|
Free Cash Flow
|
|
|
(369)
|
Add: Cash taxes paid
for Aerospace disposition
|
|
|
766
|
Adjusted Free Cash Flow
|
|
$
|
397
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/ball-reports-fourth-quarter-2024-results-302367161.html
SOURCE Ball Corporation