Ball Reports Second Quarter 2025 Results
Ball Corporation (NYSE: BALL) ha riportato risultati solidi per il secondo trimestre 2025, con un utile diluito per azione comparabile di 0,90 $, in aumento rispetto a 0,74 $ nel 2024. La società ha raggiunto vendite nette per 3,34 miliardi di dollari e un utile netto di 212 milioni di dollari.
Le spedizioni globali di imballaggi in alluminio sono cresciute del 4,1%, con una crescita in tutte le regioni. Ball ha restituito 1,13 miliardi di dollari agli azionisti nella prima metà del 2025 attraverso riacquisti di azioni e dividendi, puntando a un ritorno totale agli azionisti di almeno 1,5 miliardi di dollari per l'anno. La società ha rivisto al rialzo le previsioni per l'intero anno, ora prevedendo una crescita del 12-15% nell'utile diluito per azione comparabile.
Ball Corporation (NYSE: BALL) reportó sólidos resultados en el segundo trimestre de 2025, con un beneficio diluido por acción comparable de 0,90 $, frente a 0,74 $ en 2024. La empresa alcanzó ventas netas de 3,34 mil millones de dólares y un beneficio neto de 212 millones de dólares.
Los envíos globales de envases de aluminio aumentaron un 4,1%, con crecimiento en todas las regiones. Ball ha devuelto 1,13 mil millones de dólares a los accionistas en la primera mitad de 2025 mediante recompras de acciones y dividendos, con el objetivo de un retorno total para los accionistas de al menos 1,5 mil millones de dólares para el año. La empresa elevó su pronóstico para todo el año, esperando ahora un crecimiento del 12-15% en el beneficio diluido por acción comparable.
Ball Corporation (NYSE: BALL)� 2025� 2분기� 견고� 실적� 보고했습니다. 비교 가능한 희석 주당순이익이 0.90달러� 2024� 0.74달러에서 증가했습니다. 회사� 순매� 33� 4천만 달러왶 순이� 2� 1,200� 달러� 달성했습니다.
� 세계 알루미늄 포장 출하량은 4.1% 증가했으�, 모든 지역에� 성장� 나타났습니다. Ball은 2025� 상반기에 주식 재매입과 배당� 통해 주주에게 11� 3천만 달러� 환원했으�, 연간 � 주주 환원 목표� 최소 15� 달러� 설정했습니다. 회사� 연간 가이던스를 상향 조정하여, 이제 비교 가능한 희석 주당순이익이 12-15% 성장� 것으� 예상하고 있습니다.
Ball Corporation (NYSE: BALL) a annoncé de solides résultats pour le deuxième trimestre 2025 avec un bénéfice dilué par action comparable de 0,90 $, en hausse par rapport à 0,74 $ en 2024. La société a réalisé un chiffre d'affaires net de 3,34 milliards de dollars et un bénéfice net de 212 millions de dollars.
Les expéditions mondiales d'emballages en aluminium ont augmenté de 4,1%, avec une croissance dans toutes les régions. Ball a rendu 1,13 milliard de dollars aux actionnaires au cours du premier semestre 2025 par le biais de rachats d'actions et de dividendes, visant un retour total aux actionnaires d'au moins 1,5 milliard de dollars pour l'année. La société a relevé ses prévisions annuelles, s'attendant désormais à une croissance de 12 à 15% du bénéfice dilué par action comparable.
Ball Corporation (NYSE: BALL) meldete starke Ergebnisse für das zweite Quartal 2025 mit einem vergleichbaren verwässerten Gewinn je Aktie von 0,90 $, gegenüber 0,74 $ im Jahr 2024. Das Unternehmen erzielte Nettoverkäufe von 3,34 Milliarden Dollar und einen Nettoertrag von 212 Millionen Dollar.
Die globalen Aluminiumverpackungslieferungen stiegen um 4,1% mit Wachstum in allen Regionen. Ball hat in der ersten Hälfte des Jahres 2025 1,13 Milliarden Dollar an Aktionäre zurückgeführt durch Aktienrückkäufe und Dividenden und strebt für das Jahr eine Gesamtrendite für Aktionäre von mindestens 1,5 Milliarden Dollar an. Das Unternehmen hat seine Jahresprognose angehoben und erwartet nun ein Wachstum von 12-15% beim vergleichbaren verwässerten Gewinn je Aktie.
- Comparable EPS increased 21.6% to $0.90 from $0.74 year-over-year
- Global aluminum packaging shipments grew 4.1% across all regions
- Returned $1.13B to shareholders in H1 2025, targeting minimum $1.5B for full year
- Raised full-year EPS growth guidance to 12-15%
- Net sales increased 12.8% to $3.34B from $2.96B year-over-year
- Higher costs impacted operating earnings in North and Central America segment
- Potential geopolitical uncertainties and market volatility expected in H2 2025
- Facing challenges from aluminum premium price volatility
Insights
Ball Corp reports strong Q2 with 22% EPS growth, 4.1% volume increase, and raised guidance, demonstrating operational momentum.
Ball Corporation's Q2 2025 results showcase substantial improvement across key metrics. Comparable EPS reached
Looking at segment performance, North and Central America saw mid-single-digit volume growth, though operating earnings slightly decreased to
Ball's capital allocation strategy remains shareholder-friendly, with
Operationally, Ball is managing potential trade challenges through local sourcing strategies to mitigate aluminum premium price volatility. The deconsolidation of the aluminum cups business (closed March 21, 2025) marks another strategic move to focus on core operations. The company's confidence in raising guidance signals strong underlying business momentum despite acknowledging potential geopolitical uncertainties in the second half of the year.
Highlights
- Second quarter
U.S. GAAP total diluted earnings per share of76 cents vs.51 cents in 2024 - Second quarter comparable diluted earnings per share of
90 cents vs.74 cents in 2024 - Global aluminum packaging shipments increased
4.1% in the second quarter - Returned
to shareholders via share repurchases and dividends in the first six months of 2025; on track to return at least$1.13 billion to shareholders by year-end$1.5 billion - In 2025, positioned to advance the use of sustainable aluminum packaging, grow comparable diluted earnings per share in the range of 12-15 percent, increase EVA, generate strong free cash flow and continue long-term return of value to shareholders
On a
Ball's second quarter 2025 comparable net earnings were
"We delivered strong second quarter results, returning
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
Beverage packaging, North and
Second quarter segment comparable operating earnings decreased year-over-year due primarily to price/mix and higher costs, partially offset by higher volume. Year-over-year second quarter segment volume increased mid-single digit percent.
Beverage Packaging, EMEA
Beverage packaging, EMEA, segment comparable operating earnings for second quarter 2025 were
Second quarter comparable operating earnings reflect higher volume and price/mix, partially offset by higher costs. Year-over-year second quarter segment volume increased mid-single digit percent.
Beverage Packaging,
Beverage packaging,
Second quarter segment comparable operating earnings increased year-over-year driven by higher segment volume. Year-over-year second quarter segment volume increased low-single digit percent.
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 and beverage can manufacturing facilities in
On March 21, 2025, Ball closed on a transaction for the aluminum cups business, which resulted in Balldeconsolidating the business. The financial results of the aluminum cups business are presented in other non-reportable through the date of the transaction.
Second quarter results reflect higher comparable operating earnings for the aluminum packaging businesses in other non-reportable, partially offset by higher year-over-year undistributed corporate expenses.
Outlook
The company continues to assess the evolving trade landscape and its implications for our business. We continue to view the direct impact from announced tariffs as manageable and are actively working with our customers to mitigate the effects of volatility in aluminum premium prices. Our strategy emphasizes local sourcing and manufacturing, reducing our exposure to international trade fluctuations.
"Our global business performance remains strong, and we are firmly on track to achieve or exceed our stated financial objectives. We continue to make progress on our strategic focus and our commitment to disciplined financial execution. We expect to return at least
"Building on our strong first half performance, we remain confident in the resilience and momentum of our business. The progress achieved during the first two quarters underscores our disciplined execution and positions us to deliver on our increased guidance of 12
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
Conference Call Details
(NYSE: BALL) will hold its second quarter 2025 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:
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 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. For example, the forward-looking statements in this news release include statements relating to our plans, strategies, objectives, commitments and guidance. 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 . 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
Ball Corporation | ||||||||||||
Unaudited Condensed Consolidated Statements of Earnings | ||||||||||||
Three Months Ended | Six Months Ended | |||||||||||
June 30, | June 30, | |||||||||||
($ in millions, except per share amounts) | 2025 | 2024 | 2025 | 2024 | ||||||||
Net sales | $ | 3,338 | $ | 2,959 | $ | 6,435 | $ | 5,833 | ||||
Cost of sales (excluding depreciation and amortization) | (2,690) | (2,357) | (5,183) | (4,640) | ||||||||
Depreciation and amortization | (155) | (152) | (305) | (310) | ||||||||
Selling, general and administrative | (137) | (139) | (286) | (376) | ||||||||
Business consolidation and other activities | (12) | (60) | (25) | (86) | ||||||||
Interest income | 5 | 18 | 12 | 44 | ||||||||
Interest expense | (81) | (68) | (151) | (161) | ||||||||
Debt refinancing and other costs | � | (1) | � | (3) | ||||||||
Earnings before taxes | 268 | 200 | 497 | 301 | ||||||||
Tax (provision) benefit | (61) | (49) | (114) | (76) | ||||||||
Equity in results of affiliates, net of tax | 8 | 8 | 13 | 13 | ||||||||
Earnings from continuing operations | 215 | 159 | 396 | 238 | ||||||||
Discontinued operations, net of tax | � | � | (2) | 3,607 | ||||||||
Net earnings | 215 | 159 | 394 | 3,845 | ||||||||
Net earnings attributable to noncontrolling interests, net of tax | 3 | 1 | 3 | 2 | ||||||||
Net earnings attributable to Ball Corporation | $ | 212 | $ | 158 | $ | 391 | $ | 3,843 | ||||
Earnings per share: | ||||||||||||
Basic - continuing operations | $ | 0.77 | $ | 0.51 | $ | 1.41 | $ | 0.76 | ||||
Basic - discontinued operations | � | � | (0.01) | 11.55 | ||||||||
Total basic earnings per share | $ | 0.77 | $ | 0.51 | $ | 1.40 | $ | 12.31 | ||||
Diluted - continuing operations | $ | 0.76 | $ | 0.51 | $ | 1.40 | $ | 0.75 | ||||
Diluted - discontinued operations | � | � | (0.01) | 11.46 | ||||||||
Total diluted earnings per share | $ | 0.76 | $ | 0.51 | $ | 1.39 | $ | 12.21 | ||||
Weighted average shares outstanding (000s): | ||||||||||||
Basic | 276,102 | 309,269 | 279,677 | 312,109 | ||||||||
Diluted | 277,771 | 311,964 | 281,405 | 314,690 |
Ball Corporation | ||||||
Unaudited Condensed Consolidated Statements of Cash Flows | ||||||
Six Months Ended | ||||||
June 30, | ||||||
($ in millions) | 2025 | 2024 | ||||
Cash Flows from Operating Activities: | ||||||
Net earnings | $ | 394 | $ | 3,845 | ||
Depreciation and amortization | 305 | 319 | ||||
Business consolidation and other activities | 25 | 86 | ||||
Deferred tax provision (benefit) | (43) | 185 | ||||
Gain on Aerospace disposal | 3 | (4,695) | ||||
Pension contributions | (15) | (15) | ||||
Other, net | (164) | 23 | ||||
Changes in working capital components, net of acquisitions and dispositions | (838) | (743) | ||||
Cash provided by (used in) operating activities | (333) | (995) | ||||
Cash Flows from Investing Activities: | ||||||
Capital expenditures | (177) | (260) | ||||
Business acquisitions, net of cash acquired | (158) | � | ||||
Business dispositions, net of cash sold | 4 | 5,422 | ||||
Other, net | (60) | 42 | ||||
Cash provided by (used in) investing activities | (391) | 5,204 | ||||
Cash Flows from Financing Activities: | ||||||
Changes in borrowings, net | 1,230 | (2,729) | ||||
Acquisitions of treasury stock | (1,022) | (665) | ||||
Dividends | (112) | (125) | ||||
Other, net | (8) | 23 | ||||
Cash provided by (used in) financing activities | 88 | (3,496) | ||||
Effect of currency exchange rate changes on cash, cash equivalents and restricted cash | 23 | (75) | ||||
Change in cash, cash equivalents and restricted cash | (613) | 638 | ||||
Cash, cash equivalents and restricted cash - beginning of period (a) | 931 | 710 | ||||
Cash, cash equivalents and restricted cash - end of period (a) | $ | 318 | $ | 1,348 |
(a) | Includes |
Ball Corporation | ||||||
Unaudited Condensed Consolidated Balance Sheets | ||||||
June 30, | ||||||
($ in millions) | 2025 | 2024 | ||||
Assets | ||||||
Current assets | ||||||
Cash and cash equivalents | $ | 296 | $ | 1,346 | ||
Receivables, net | 2,897 | 2,711 | ||||
Inventories, net | 1,732 | 1,426 | ||||
Other current assets | 216 | 229 | ||||
Current assets held for sale | 111 | 40 | ||||
Total current assets | 5,252 | 5,752 | ||||
Property, plant and equipment, net | 6,555 | 6,547 | ||||
Goodwill | 4,381 | 4,190 | ||||
Intangible assets, net | 1,056 | 1,159 | ||||
Other assets | 1,364 | 1,313 | ||||
Total assets | $ | 18,608 | $ | 18,961 | ||
Liabilities and Equity | ||||||
Current liabilities | ||||||
Short-term debt and current portion of long-term debt | $ | 548 | $ | 276 | ||
Payables and other accrued liabilities | 4,686 | 4,613 | ||||
Current liabilities held for sale | 25 | � | ||||
Total current liabilities | 5,259 | 4,889 | ||||
Long-term debt | 6,479 | 5,517 | ||||
Other long-term liabilities | 1,593 | 1,572 | ||||
Equity | 5,277 | 6,983 | ||||
Total liabilities and equity | $ | 18,608 | $ | 18,961 |
Ball Corporation
Notes to the Condensed Financial Statements (Second Quarter 2025)
1.
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.
Beverage packaging, North and
Beverage packaging,
Beverage packaging,
Other consists of a non-reportable operating segment (beverage packaging, other) that manufactures and sells aluminum beverage containers in
The company also has investments in operations in
In November 2024, the company entered into an agreement to sell 41 percent of its 51 percent ownership interest in Ball United Arab Can Manufacturing Company, which is expected to close in the third quarter of 2025. As of June 30, 2025, the assets and liabilities of the business were presented as current assets and current liabilities held for sale in the amounts of
In the fourth quarter of 2024, Ball's Board of Directors provided approval for the company to form a strategic partnership for the aluminum cups business in early 2025. As a result, Ball recorded a noncash impairment charge in the fourth quarter of 2024 of
In February 2025, the company closed on the acquisition of Florida Can Manufacturing for cash consideration of
In the third quarter of 2023, Ball entered into a Stock Purchase 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
Three Months Ended | Six Months Ended | ||||||||||
June 30, | June 30, | ||||||||||
($ in millions) | 2025 | 2024 | 2025 | 2024 | |||||||
Net sales | |||||||||||
Beverage packaging, North and | $ | 1,613 | $ | 1,469 | $ | 3,076 | $ | 2,872 | |||
Beverage packaging, EMEA | 1,050 | 880 | 1,953 | 1,690 | |||||||
Beverage packaging, | 477 | 422 | 1,021 | 904 | |||||||
Reportable segment sales | 3,140 | 2,771 | 6,050 | 5,466 | |||||||
Other | 198 | 188 | 385 | 367 | |||||||
Net sales | $ | 3,338 | $ | 2,959 | $ | 6,435 | $ | 5,833 | |||
Comparable segment operating earnings | |||||||||||
Beverage packaging, North and | $ | 208 | $ | 210 | $ | 403 | $ | 402 | |||
Beverage packaging, EMEA | 129 | 113 | 225 | 198 | |||||||
Beverage packaging, | 51 | 37 | 120 | 92 | |||||||
Reportable segment comparable operating earnings | 388 | 360 | 748 | 692 | |||||||
Reconciling items | |||||||||||
Other (a) | 8 | 2 | (7) | (70) | |||||||
Business consolidation and other activities | (12) | (60) | (25) | (86) | |||||||
Amortization of acquired Rexam intangibles | (35) | (33) | (68) | (71) | |||||||
Interest expense | (81) | (68) | (151) | (161) | |||||||
Debt refinancing and other costs | � | (1) | � | (3) | |||||||
Earnings before taxes | $ | 268 | $ | 200 | $ | 497 | $ | 301 |
(a) | Includes undistributed corporate expenses, net, of |
Discontinued Operations | ||||||||||||
The following table presents components of discontinued operations, net of tax. | ||||||||||||
ThreeMonthsEndedJune30, | SixMonthsEndedJune30, | |||||||||||
($ in millions) | 2025 | 2024 | 2025 | 2024 | ||||||||
Net sales | $ | � | $ | � | $ | � | $ | 261 | ||||
Cost of sales (excluding depreciation and amortization) | � | � | � | (214) | ||||||||
Depreciation and amortization | � | � | � | (9) | ||||||||
Selling, general and administrative | � | � | � | (11) | ||||||||
Gain (loss) on disposition | (1) | � | (3) | 4,695 | ||||||||
Tax (provision) benefit | 1 | � | 1 | (1,115) | ||||||||
Discontinued operations, net of tax | $ | � | $ | � | $ | (2) | $ | 3,607 |
2. Non-
Non-
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
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
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-
Please see the company's website for further details of the company's non-
A summary of the effects of non-comparable items on after tax earnings is as follows: | ||||||||||||
Three Months Ended | Six Months Ended | |||||||||||
June 30, | June 30, | |||||||||||
($ in millions, except per share amounts) | 2025 | 2024 | 2025 | 2024 | ||||||||
Net earnings attributable to Ball Corporation | $ | 212 | $ | 158 | $ | 391 | $ | 3,843 | ||||
Facility closure costs and other items (1) | 12 | 60 | 25 | 86 | ||||||||
Amortization of acquired Rexam intangibles | 35 | 33 | 68 | 71 | ||||||||
Debt refinancing and other costs | � | 1 | � | 3 | ||||||||
Non-comparable tax items | (11) | (23) | (22) | 1,059 | ||||||||
(Gain) loss on Aerospace disposal (2) | 1 | � | 3 | (4,695) | ||||||||
Aerospace disposition compensation (3) | � | 3 | � | 82 | ||||||||
Comparable Net Earnings | $ | 249 | $ | 232 | $ | 465 | $ | 449 | ||||
Comparable Diluted Earnings Per Share | $ | 0.90 | $ | 0.74 | $ | 1.65 | $ | 1.43 |
(1) | The charges for the three and six months ended June 30, 2025, were primarily composed of costs for previously announced facility closures and the loss related to the aluminum cups business transaction. The charges for the six months ended June 30, 2025, were partially offset by income from the receipt of insurance proceeds for replacement costs related to the 2023 fire at the company's |
The charges for the three and six months ended June 30, 2024, were primarily composed of costs related to plant closures in beverage packaging, | |
(2) | In the first quarter of 2024, the company recorded a pre-tax gain for the sale of the aerospace business. |
(3) | The charges for the three and six months ended June 30, 2024, were composed of incremental compensation costs 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 in the unaudited condensed consolidated statements of earnings. |
A summary of the effects of non-comparable items onearnings before taxesis asfollows: | ||||||||||||
Three Months Ended | Six Months Ended | |||||||||||
June 30, | June 30, | |||||||||||
($ in millions) | 2025 | 2024 | 2025 | 2024 | ||||||||
Net earnings attributable to Ball Corporation | $ | 212 | $ | 158 | $ | 391 | $ | 3,843 | ||||
Net earnings attributable to noncontrolling interests, net of tax | 3 | 1 | 3 | 2 | ||||||||
Discontinued operations, net of tax | � | � | 2 | (3,607) | ||||||||
Earnings from continuing operations | 215 | 159 | 396 | 238 | ||||||||
Equity in results of affiliates, net of tax | (8) | (8) | (13) | (13) | ||||||||
Tax provision (benefit) | 61 | 49 | 114 | 76 | ||||||||
Earnings before taxes | 268 | 200 | 497 | 301 | ||||||||
Interest expense | 81 | 68 | 151 | 161 | ||||||||
Debt refinancing and other costs | � | 1 | � | 3 | ||||||||
Business consolidation and other activities | 12 | 60 | 25 | 86 | ||||||||
Aerospace disposition compensation | � | 3 | � | 82 | ||||||||
Amortization of acquired Rexam intangibles | 35 | 33 | 68 | 71 | ||||||||
Comparable Operating Earnings | $ | 396 | $ | 365 | $ | 741 | $ | 704 |
A summary of Comparable EBITDA, Net Debt, Interest Coverage and Leverage is as follows: | |||||||||||||
Twelve | Less: Six | Add: Six | |||||||||||
Months Ended | Months Ended | Months Ended | Year Ended | ||||||||||
December 31, | June 30, | June 30, | June 30, | ||||||||||
($ in millions, except ratios) | 2024 | 2024 | 2025 | 2025 | |||||||||
Net earnings attributable to Ball Corporation | $ | 4,008 | $ | 3,843 | $ | 391 | $ | 556 | |||||
Net earnings attributable to noncontrolling interests, net of tax | 6 | 2 | 3 | 7 | |||||||||
Discontinued operations, net of tax | (3,584) | (3,607) | 2 | 25 | |||||||||
Earnings from continuing operations | 430 | 238 | 396 | 588 | |||||||||
Equity in results of affiliates, net of tax | (28) | (13) | (13) | (28) | |||||||||
Tax provision (benefit) | 133 | 76 | 114 | 171 | |||||||||
Earnings before taxes | 535 | 301 | 497 | 731 | |||||||||
Interest expense | 293 | 161 | 151 | 283 | |||||||||
Debt refinancing and other costs | 3 | 3 | � | � | |||||||||
Business consolidation and other activities | 420 | 86 | 25 | 359 | |||||||||
Aerospace disposition compensation | 82 | 82 | � | � | |||||||||
Amortization of acquired Rexam intangibles | 139 | 71 | 68 | 136 | |||||||||
Comparable Operating Earnings | 1,472 | 704 | 741 | 1,509 | |||||||||
Depreciation and amortization | 611 | 310 | 305 | 606 | |||||||||
Amortization of acquired Rexam intangibles | (139) | (71) | (68) | (136) | |||||||||
Comparable EBITDA | $ | 1,944 | $ | 943 | $ | 978 | $ | 1,979 | |||||
Interest expense | $ | (293) | $ | (161) | $ | (151) | $ | (283) | |||||
Total debt at period end | $ | 7,027 | |||||||||||
Cash and cash equivalents | (296) | ||||||||||||
Net Debt | $ | 6,731 | |||||||||||
Interest Coverage (Comparable EBITDA/Interest Expense) | 6.99 | x | |||||||||||
Leverage (Net Debt/Comparable EBITDA) | 3.40 | x |
A summary of free cash flow and adjusted free cash flow is as follows: | |||
Six Months Ended | |||
June 30, | |||
($ in millions) | 2025 | ||
Total cash provided by (used in) operating activities | $ | (333) | |
Less: Capital expenditures | (177) | ||
Free Cash Flow | (510) | ||
Add: Cash taxes paid for Aerospace disposition | 19 | ||
Adjusted Free Cash Flow | $ | (491) |
View original content to download multimedia:
SOURCE Ball Corporation