| | | |
Per Note
|
| |
Total
|
| ||||||
|
Public offering price(1)
|
| | | | 100.000% | | | | | $ | 1,000,000,000 | | |
|
Underwriting discount(2)
|
| | | | 1.225% | | | | | $ | 12,250,000 | | |
|
Proceeds, before expenses
|
| | | | 98.775% | | | | | $ | 987,750,000 | | |
| | Citigroup | | |
Goldman Sachs & Co. LLC
|
| | Mizuho | | |
SMBC Nikko
|
|
| |
BofA Securities
|
| |
Deutsche Bank Securities
|
| ||||||
| |
BNP PARIBAS
|
| |
Morgan Stanley
|
| |
Rabo Securities
|
| |
UniCredit Capital Markets
|
|
| |
Credit Agricole CIB
|
| |
Santander
|
| |
Scotiabank
|
| |
PNC Capital Markets LLC
|
|
| | TD Securities | | |
KeyBanc Capital Markets
|
| |
Barclays
|
| |
Capital One Securities
|
|
| |
HSBC
|
| |
Huntington Capital Markets
|
| |
Siebert Williams Shank
|
|
| | | | | | S-i | | | |
| | | | | | S-ii | | | |
| | | | | | S-iii | | | |
| | | | | | S-iv | | | |
| | | | | | S-vi | | | |
| | | | | | S-1 | | | |
| | | | | | S-13 | | | |
| | | | | | S-18 | | | |
| | | | | | S-19 | | | |
| | | | | | S-20 | | | |
| | | | | | S-31 | | | |
| | | | | | S-58 | | | |
| | | | | | S-65 | | | |
| | | | | | S-66 | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 11 | | | |
| | | | | | 15 | | | |
| | | | | | 16 | | | |
| | | | | | 16 | | |
| | | |
Year Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||
|
Statement of Earnings Data:
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | | |
(dollars in million, except per share data)
|
| |||||||||||||||||||||||||||
|
Net sales
|
| | | $ | 15,349 | | | | | $ | 13,811 | | | | | $ | 11,781 | | | | | $ | 3,489 | | | | | $ | 3,716 | | |
|
Cost of sales (excluding depreciation and amortization)
|
| | | | (12,766) | | | | | | (11,085) | | | | | | (9,323) | | | | | | (2,845) | | | | | | (3,016) | | |
|
Depreciation and amortization(1)
|
| | | | (672) | | | | | | (700) | | | | | | (668) | | | | | | (166) | | | | | | (185) | | |
|
Selling, general and administrative
|
| | | | (626) | | | | | | (593) | | | | | | (525) | | | | | | (131) | | | | | | (186) | | |
|
Business consolidation and other activities
|
| | | | (71) | | | | | | (142) | | | | | | (262) | | | | | | (20) | | | | | | 281 | | |
|
Earnings before interest and taxes
|
| | | $ | 1,214 | | | | | $ | 1,291 | | | | | $ | 1,003 | | | | | $ | 327 | | | | | $ | 610 | | |
|
Net earnings(2)
|
| | | $ | 732 | | | | | $ | 878 | | | | | $ | 582 | | | | | $ | 180 | | | | | $ | 447 | | |
|
Net earnings attributable to Ball Corporation(2)
|
| | | $ | 719 | | | | | $ | 878 | | | | | $ | 585 | | | | | $ | 177 | | | | | $ | 446 | | |
| Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| EBITDA(3) | | | | $ | 1,886 | | | | | $ | 1,991 | | | | | $ | 1,671 | | | | | $ | 493 | | | | | $ | 795 | | |
|
Comparable EBITDA(3)
|
| | | | 1,957 | | | | | | 2,133 | | | | | | 1,933 | | | | | | 513 | | | | | | 514 | | |
|
EBITDA margin(4)
|
| | | | 12.3% | | | | | | 14.4% | | | | | | 14.2% | | | | | | 14.1% | | | | | | 21.4% | | |
|
Comparable EBITDA margin(4)
|
| | | | 12.8% | | | | | | 15.4% | | | | | | 16.4% | | | | | | 14.7% | | | | | | 13.8% | | |
|
Total interest expense(5)
|
| | | $ | (330) | | | | | $ | (283) | | | | | $ | (316) | | | | | $ | (113) | | | | | $ | (69) | | |
|
Cash provided by (used in) operating
activities |
| | | | 301 | | | | | | 1,760 | | | | | | 1,432 | | | | | | (275) | | | | | | (804) | | |
|
Cash provided by (used in) investing
activities |
| | | | (786) | | | | | | (1,639) | | | | | | (1,181) | | | | | | (336) | | | | | | (46) | | |
|
Cash provided by (used in) financing
activities |
| | | | 485 | | | | | | (894) | | | | | | (602) | | | | | | 649 | | | | | | 715 | | |
|
Capital expenditures
|
| | | | (1,651) | | | | | | (1,726) | | | | | | (1,113) | | | | | | (343) | | | | | | (362) | | |
|
Cash dividends per common share
|
| | | | 0.80 | | | | | | 0.70 | | | | | | 0.60 | | | | | | 0.20 | | | | | | 0.20 | | |
| | | |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||
|
Balance Sheet Data:
|
| |
2022
|
| |
2021
|
| |
2023
|
| |||||||||
| | | |
(dollars in millions)
|
| |||||||||||||||
|
Cash and cash equivalents
|
| | | $ | 548 | | | | | $ | 563 | | | | | $ | 572 | | |
|
Working capital(6)
|
| | | | (1,519) | | | | | | (730) | | | | | | (1,713) | | |
|
Total assets
|
| | | | 19,909 | | | | | | 19,714 | | | | | | 20,109 | | |
|
Ball Corporation shareholders’ equity
|
| | | | 3,461 | | | | | | 3,627 | | | | | | 3,639 | | |
|
Total equity
|
| | | | 3,527 | | | | | | 3,685 | | | | | | 3,708 | | |
| | | |
Year Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | | |
(dollars in millions)
|
| |||||||||||||||||||||||||||
|
Net earnings attributable to Ball Corporation(2)
|
| | | $ | 719 | | | | | $ | 878 | | | | | $ | 585 | | | | | $ | 177 | | | | | $ | 446 | | |
|
Net earnings (loss) attributable to noncontrolling interests(2)
|
| | | | 13 | | | | | | — | | | | | | (3) | | | | | | 3 | | | | | | 1 | | |
|
Net earnings(2)
|
| | | | 732 | | | | | | 878 | | | | | | 582 | | | | | | 180 | | | | | | 447 | | |
|
Equity in results of affiliates, net of tax
|
| | | | 7 | | | | | | 26 | | | | | | (6) | | | | | | 7 | | | | | | 6 | | |
|
Tax benefit (provision)
|
| | | | (159) | | | | | | (156) | | | | | | (99) | | | | | | (41) | | | | | | (100) | | |
|
Earnings before taxes, as reported(2)
|
| | | | 884 | | | | | | 1,008 | | | | | | 687 | | | | | | 214 | | | | | | 541 | | |
|
Total interest expense
|
| | | | 330 | | | | | | 283 | | | | | | 316 | | | | | | 113 | | | | | | 69 | | |
|
Earnings before interest and taxes (EBIT)(2)
|
| | | | 1,214 | | | | | | 1,291 | | | | | | 1,003 | | | | | | 327 | | | | | | 610 | | |
|
Depreciation and amortization
|
| | | | 672 | | | | | | 700 | | | | | | 668 | | | | | | 166 | | | | | | 185 | | |
| EBITDA(3) | | | | | 1,886 | | | | | | 1,991 | | | | | | 1,671 | | | | | | 493 | | | | | | 795 | | |
|
Business consolidation and other activities
|
| | | | 71 | | | | | | 142 | | | | | | 262 | | | | | | 20 | | | | | | (281) | | |
|
Comparable EBITDA(3)
|
| | | $ | 1,957 | | | | | $ | 2,133 | | | | | $ | 1,933 | | | | | $ | 513 | | | | | $ | 514 | | |
| | | |
Year ended December 31,
|
| |
Three Months ended March 31,
|
| ||||||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | | |
(dollars in millions)
|
| |||||||||||||||||||||||||||
|
EBITDA
|
| | | $ | 1,886 | | | | | $ | 1,991 | | | | | $ | 1,671 | | | | | $ | 493 | | | | | $ | 795 | | |
|
Comparable EBITDA
|
| | | | 1,957 | | | | | | 2,133 | | | | | | 1,933 | | | | | | 513 | | | | | | 514 | | |
|
Net Sales
|
| | | | 15,349 | | | | | | 13,811 | | | | | | 11,781 | | | | | | 3,489 | | | | | | 3,716 | | |
|
EBITDA Margin (EBITDA/Net Sales)
|
| | | | 12.3% | | | | | | 14.4% | | | | | | 14.2% | | | | | | 14.1% | | | | | | 21.4% | | |
|
Comparable EBITDA Margin (Comparable EBITDA/ Net Sales)
|
| | | | 12.8% | | | | | | 15.4% | | | | | | 16.4% | | | | | | 14.7% | | | | | | 13.8% | | |
| | | |
As of March 31, 2023
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted
|
| ||||||
| | | |
(dollars in millions)
|
| |||||||||
|
Cash and cash equivalents(1)
|
| | | $ | 572 | | | | | $ | 572 | | |
| Long-term debt, including current portion: | | | | | | | | | | | | | |
|
Senior Secured Credit Facilities:
|
| | | | | | | | | | | | |
|
Term A Loan
|
| | | $ | 1,350 | | | | | $ | 1,350 | | |
|
U.S. dollar Revolver(2)(3)
|
| | | | 800 | | | | | | — | | |
|
Multi-currency Revolver(2)
|
| | | | — | | | | | | — | | |
|
4.00% Senior Notes due 2023(4)
|
| | | | 1,000 | | | | | | 814 | | |
|
0.875% euro denominated Senior Notes due 2024
|
| | | | 813 | | | | | | 813 | | |
|
5.25% Senior Notes due 2025
|
| | | | 1,000 | | | | | | 1,000 | | |
|
4.875% Senior Notes due 2026
|
| | | | 750 | | | | | | 750 | | |
|
1.50% euro denominated Senior Notes due 2027
|
| | | | 596 | | | | | | 596 | | |
|
6.875% Senior Notes due 2028
|
| | | | 750 | | | | | | 750 | | |
|
2.875% Senior Notes due 2030
|
| | | | 1,300 | | | | | | 1,300 | | |
|
3.125% Senior Notes due 2031
|
| | | | 850 | | | | | | 850 | | |
|
Senior Notes offered hereby
|
| | | | — | | | | | | 1,000 | | |
|
Finance lease obligations
|
| | | | 11 | | | | | | 11 | | |
|
Other debt(5)
|
| | | | (56) | | | | | | (70) | | |
|
Total long-term debt, including current portion
|
| | | | 9,164 | | | | | | 9,164 | | |
|
Total equity
|
| | | | 3,708 | | | | | | 3,708 | | |
|
Total capitalization
|
| | | $ | 12,872 | | | | | $ | 12,872 | | |
|
Period
|
| |
Redemption Price
|
| |||
|
2026
|
| | | | 103.000% | | |
|
2027
|
| | | | 101.500% | | |
|
2028 and thereafter
|
| | | | 100.000% | | |
|
Underwriter
|
| |
Principal
Amount of Notes |
| |||
|
Citigroup Global Markets Inc.
|
| | | $ | 167,347,000 | | |
|
Goldman Sachs & Co. LLC
|
| | | $ | 139,797,000 | | |
|
Mizuho Securities USA LLC
|
| | | $ | 112,245,000 | | |
|
SMBC Nikko Securities America, Inc.
|
| | | $ | 112,245,000 | | |
|
BofA Securities, Inc.
|
| | | $ | 71,173,000 | | |
|
Deutsche Bank Securities Inc.
|
| | | $ | 71,173,000 | | |
|
BNP Paribas Securities Corp.
|
| | | $ | 43,622,000 | | |
|
Morgan Stanley & Co. LLC
|
| | | $ | 43,622,000 | | |
|
Rabo Securities USA, Inc.
|
| | | $ | 43,622,000 | | |
|
UniCredit Capital Markets LLC
|
| | | $ | 43,622,000 | | |
|
Credit Agricole Securities (USA) Inc.
|
| | | $ | 22,959,000 | | |
|
Santander US Capital Markets LLC
|
| | | $ | 22,959,000 | | |
|
Scotia Capital (USA) Inc.
|
| | | $ | 18,367,000 | | |
|
PNC Capital Markets LLC
|
| | | $ | 18,367,000 | | |
|
TD Securities (USA) LLC
|
| | | $ | 11,480,000 | | |
|
KeyBanc Capital Markets Inc.
|
| | | $ | 11,480,000 | | |
|
Barclays Capital Inc.
|
| | | $ | 9,184,000 | | |
|
Capital One Securities, Inc.
|
| | | $ | 9,184,000 | | |
|
HSBC Securities (USA) Inc.
|
| | | $ | 9,184,000 | | |
|
Huntington Securities, Inc.
|
| | | $ | 9,184,000 | | |
|
Siebert Williams Shank & Co., LLC
|
| | | $ | 9,184,000 | | |
|
Total
|
| | | $ | 1,000,000,000 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 11 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 16 | | | |