| | | | | | S-ii | | | |
| | | | | | S-v | | | |
| | | | | | S-vi | | | |
| | | | | | S-vii | | | |
| | | | | | S-ix | | | |
| | SUMMARY | | | | | S-1 | | |
| | | | | | S-11 | | | |
| | | | | | S-19 | | | |
| | | | | | S-20 | | | |
| | CAPITALIZATION | | | | | S-21 | | |
| | | | | | S-22 | | | |
| | | | | | S-32 | | | |
| | | | | | S-59 | | | |
| | | | | | S-63 | | | |
| | UNDERWRITING | | | | | S-64 | | |
| | EXPERTS | | | | | S-71 | | |
| | | | | | S-72 | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 11 | | | |
| | | | | | 15 | | | |
| | | | | | 16 | | | |
| | | | | | 16 | | |
| | | |
Year Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2025
|
| |
2024
|
| |||||||||||||||
| | | |
(dollars in million, except per share data)
|
| |||||||||||||||||||||||||||
| Statement of Earnings Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net sales
|
| | | $ | 11,795 | | | | | $ | 12,062 | | | | | $ | 13,372 | | | | | $ | 3,097 | | | | | $ | 2,874 | | |
|
Cost of sales (excluding depreciation and amortization)
|
| | | | (9,354) | | | | | | (9,754) | | | | | | (11,122) | | | | | | (2,493) | | | | | | (2,283) | | |
|
Depreciation and amortization
|
| | | | (611) | | | | | | (605) | | | | | | (594) | | | | | | (150) | | | | | | (158) | | |
|
Selling, general and administrative
|
| | | | (647) | | | | | | (532) | | | | | | (555) | | | | | | (149) | | | | | | (237) | | |
|
Business consolidation and other activities
|
| | | | (420) | | | | | | (133) | | | | | | (71) | | | | | | (13) | | | | | | (26) | | |
|
Interest income
|
| | | | 68 | | | | | | 36 | | | | | | 14 | | | | | | 7 | | | | | | 26 | | |
|
Interest expense
|
| | | | (293) | | | | | | (460) | | | | | | (313) | | | | | | (70) | | | | | | (93) | | |
|
Debt refinancing and other costs
|
| | | | (3) | | | | | | — | | | | | | (18) | | | | | | — | | | | | | (2) | | |
|
Earnings before taxes
|
| | | | 535 | | | | | | 614 | | | | | | 713 | | | | | | 229 | | | | | | 101 | | |
|
Tax (provision) benefit
|
| | | | (133) | | | | | | (146) | | | | | | (138) | | | | | | (53) | | | | | | (27) | | |
|
Equity in results of affiliates, net of tax
|
| | | | 28 | | | | | | 20 | | | | | | 7 | | | | | | 5 | | | | | | 5 | | |
|
Earnings from continuing operations
|
| | | | 430 | | | | | | 488 | | | | | | 582 | | | | | | 181 | | | | | | 79 | | |
|
Discontinued operations, net of tax
|
| | | | 3,584 | | | | | | 223 | | | | | | 150 | | | | | | (2) | | | | | | 3,607 | | |
|
Net earnings
|
| | | | 4,014 | | | | | | 711 | | | | | | 732 | | | | | | 179 | | | | | | 3,686 | | |
|
Net earnings attributable to noncontrolling interests
|
| | | | 6 | | | | | | 4 | | | | | | 13 | | | | | | — | | | | | | 1 | | |
|
Net earnings attributable to Ball Corporation
|
| | | $ | 4,008 | | | | | $ | 707 | | | | | $ | 719 | | | | | $ | 179 | | | | | $ | 3,685 | | |
| Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| EBITDA(1) | | | | $ | 1,442 | | | | | $ | 1,679 | | | | | $ | 1,638 | | | | | $ | 449 | | | | | $ | 354 | | |
|
Comparable EBITDA(1)
|
| | | | 1,944 | | | | | | 1,812 | | | | | | 1,709 | | | | | | 462 | | | | | | 459 | | |
|
EBITDA margin(3)
|
| | | | 12.2% | | | | | | 13.9% | | | | | | 12.2% | | | | | | 14.5% | | | | | | 12.3% | | |
|
Comparable EBITDA margin(3)
|
| | | | 16.5% | | | | | | 15.0% | | | | | | 12.8% | | | | | | 14.9% | | | | | | 16.0% | | |
|
Total interest expense(4)
|
| | | $ | (296) | | | | | $ | (460) | | | | | $ | (331) | | | | | $ | (70) | | | | | $ | (95) | | |
| | | |
Year Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2025
|
| |
2024
|
| |||||||||||||||
| | | |
(dollars in million, except per share data)
|
| |||||||||||||||||||||||||||
|
Cash provided by (used in) operating activities(2)
|
| | | | 115 | | | | | | 1,863 | | | | | | 301 | | | | | | (665) | | | | | | (1,247) | | |
|
Cash provided by (used in) investing activities(2)
|
| | | | 5,003 | | | | | | (1,053) | | | | | | (786) | | | | | | (207) | | | | | | 5,292 | | |
|
Cash provided by (used in) financing activities(2)
|
| | | | (4,790) | | | | | | (662) | | | | | | 485 | | | | | | 396 | | | | | | (2,978) | | |
|
Capital expenditures(2)
|
| | | | (484) | | | | | | (1,045) | | | | | | (1,651) | | | | | | (81) | | | | | | (154) | | |
|
Cash dividends per common share
|
| | | | 0.80 | | | | | | 0.80 | | | | | | 0.80 | | | | | | 0.20 | | | | | | 0.20 | | |
| | | |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||
| | | |
2024
|
| |
2023
|
| |
2025
|
| |||||||||
| | | |
(dollars in millions)
|
| |||||||||||||||
| Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 885 | | | | | $ | 695 | | | | | $ | 449 | | |
|
Working capital(5)
|
| | | | (6) | | | | | | (1,302) | | | | | | 195 | | |
|
Total assets
|
| | | | 17,628 | | | | | | 19,303 | | | | | | 18,039 | | |
|
Ball Corporation shareholders’ equity
|
| | | | 5,862 | | | | | | 3,769 | | | | | | 5,501 | | |
|
Total equity
|
| | | | 5,930 | | | | | | 3,837 | | | | | | 5,569 | | |
| | | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2025
|
| |
2024
|
| |||||||||||||||
| | | |
(dollars in millions)
|
| |||||||||||||||||||||||||||
| Summary of Comparable EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net earnings attributable to Ball Corporation
|
| | | $ | 4,008 | | | | | $ | 707 | | | | | $ | 719 | | | | | $ | 179 | | | | | $ | 3,685 | | |
|
Net earnings (loss) attributable to noncontrolling interests
|
| | | | 6 | | | | | | 4 | | | | | | 13 | | | | | | — | | | | | | 1 | | |
|
Discontinued operations, net of tax
|
| | | | (3,584) | | | | | | (223) | | | | | | (150) | | | | | | 2 | | | | | | (3,607) | | |
|
Earnings (loss) from continuing operations
|
| | | | 430 | | | | | | 488 | | | | | | 582 | | | | | | 181 | | | | | | 79 | | |
|
Equity in results of affiliates, net of tax
|
| | | | (28) | | | | | | (20) | | | | | | (7) | | | | | | (5) | | | | | | (5) | | |
|
Tax provision (benefit)
|
| | | | 133 | | | | | | 146 | | | | | | 138 | | | | | | 53 | | | | | | 27 | | |
|
Earnings before taxes, as reported
|
| | | | 535 | | | | | | 614 | | | | | | 713 | | | | | | 229 | | | | | | 101 | | |
|
Total interest expense(4)
|
| | | | 296 | | | | | | 460 | | | | | | 331 | | | | | | 70 | | | | | | 95 | | |
|
Business consolidation and other activities
|
| | | | 420 | | | | | | 133 | | | | | | 71 | | | | | | 13 | | | | | | 26 | | |
|
Aerospace disposition compensation
|
| | | | 82 | | | | | | — | | | | | | — | | | | | | — | | | | | | 79 | | |
|
Amortization of acquired Rexam intangibles
|
| | | | 139 | | | | | | 135 | | | | | | 135 | | | | | | 33 | | | | | | 38 | | |
|
Comparable Operating Earnings
|
| | | | 1,472 | | | | | | 1,342 | | | | | | 1,250 | | | | | | 345 | | | | | | 339 | | |
|
Depreciation and amortization
|
| | | | 611 | | | | | | 605 | | | | | | 594 | | | | | | 150 | | | | | | 158 | | |
|
Amortization of acquired Rexam intangibles
|
| | | | (139) | | | | | | (135) | | | | | | (135) | | | | | | (33) | | | | | | (38) | | |
|
Comparable EBITDA(1)
|
| | | $ | 1,944 | | | | | $ | 1,812 | | | | | $ | 1,709 | | | | | $ | 462 | | | | | $ | 459 | | |
| | | |
Year ended December 31,
|
| |
Three Months ended
March 31, |
| ||||||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2025
|
| |
2024
|
| |||||||||||||||
| | | |
(dollars in millions)
|
| |||||||||||||||||||||||||||
|
EBITDA
|
| | | $ | 1,442 | | | | | $ | 1,679 | | | | | $ | 1,638 | | | | | $ | 449 | | | | | $ | 354 | | |
|
Comparable EBITDA
|
| | | | 1,944 | | | | | | 1,812 | | | | | | 1,709 | | | | | | 462 | | | | | | 459 | | |
|
Net Sales
|
| | | | 11,795 | | | | | | 12,062 | | | | | | 13,372 | | | | | | 3,097 | | | | | | 2,874 | | |
|
EBITDA Margin (EBITDA/Net Sales)
|
| | | | 12.2% | | | | | | 13.9% | | | | | | 12.2% | | | | | | 14.5% | | | | | | 12.3% | | |
|
Comparable EBITDA Margin (Comparable EBITDA/ Net Sales)
|
| | | | 16.5% | | | | | | 15.0% | | | | | | 12.8% | | | | | | 14.9% | | | | | | 16.0% | | |
| | | |
As of March 31, 2025
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted
|
| ||||||
| | | |
(dollars in millions)
|
| |||||||||
|
Cash and cash equivalents(1)
|
| | | $ | 449 | | | | | $ | | | |
| Long-term debt, including current portion: | | | | | | | | | | | | | |
|
Senior Secured Credit Facilities:
|
| | | | | | | | | | | | |
|
Term A Loan
|
| | | $ | 625 | | | | | $ | 625 | | |
|
U.S. dollar Revolver(2)(3)
|
| | | | 850 | | | | | | | | |
|
Multi-currency Revolver(2)
|
| | | | 200 | | | | | | 200 | | |
|
5.25% Senior Notes due 2025
|
| | | | 189 | | | | | | 189 | | |
|
4.875% Senior Notes due 2026
|
| | | | 256 | | | | | | 256 | | |
|
1.50% euro denominated Senior Notes due 2027
|
| | | | 595 | | | | | | 595 | | |
|
6.875% Senior Notes due 2028
|
| | | | 750 | | | | | | 750 | | |
|
6.00% Senior Notes due 2029
|
| | | | 1,000 | | | | | | 1,000 | | |
|
2.875% Senior Notes due 2030
|
| | | | 1,300 | | | | | | 1,300 | | |
|
3.125% Senior Notes due 2031
|
| | | | 850 | | | | | | 850 | | |
|
Senior Notes offered hereby
|
| | | | ― | | | | | | 811 | | |
|
Finance lease obligations
|
| | | | 7 | | | | | | 7 | | |
|
Other debt(4)
|
| | | | (41) | | | | | | | | |
|
Total long-term debt, including current portion
|
| | | | 6,581 | | | | | | | | |
|
Total equity
|
| | | | 5,569 | | | | | | 5,569 | | |
|
Total capitalization
|
| | | $ | 12,150 | | | | | $ | | | |
|
Underwriter
|
| |
Principal
Amount of Notes |
| |||
|
BNP PARIBAS
|
| | |
€
|
|
| |
|
Deutsche Bank Securities Inc.
|
| | |
€
|
|
| |
|
Crédit Agricole Corporate and Investment Bank
|
| | |
€
|
|
| |
|
UniCredit Bank GmbH
|
| | |
€
|
|
| |
|
Merrill Lynch International
|
| | |
€
|
|
| |
|
Citigroup Global Markets Limited
|
| | |
€
|
|
| |
|
Goldman Sachs & Co. LLC
|
| | |
€
|
|
| |
|
Coöperatieve Rabobank U.A.
|
| | |
€
|
|
| |
|
Banco Santander, S.A.
|
| | |
€
|
|
| |
|
Mizuho International plc
|
| | |
€
|
|
| |
|
Morgan Stanley & Co. International plc
|
| | |
€
|
|
| |
|
SMBC Bank International plc
|
| | |
€
|
|
| |
|
Barclays Bank PLC
|
| | |
€
|
|
| |
|
HSBC Securities (USA) Inc.
|
| | |
€
|
|
| |
|
Total
|
| | |
€
|
|
| |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 11 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 16 | | | |