BALL: Ball Corp Financial Statements
Balance sheet, income statement, and cash flow statements for Ball Corp (BALL).
$16.45B Market Cap.
BALL Market Cap. (MRY)
BALL Shares Outstanding (MRY)
BALL Assets (MRY)
Total Assets
$17.63B
Total Liabilities
$11.70B
Total Investments
$0
BALL Income (MRY)
Revenue
$11.79B
Net Income
$4.01B
Operating Expense
$1.68B
BALL Cash Flow (MRY)
CF Operations
$115.00M
CF Investing
$5.00B
CF Financing
-$4.79B
BALL Balance Sheet (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Total Assets | $17,628,000,000 (-8.68%) | $19,303,000,000 (-3.04%) | $19,909,000,000 (0.99%) | $19,714,000,000 (8.01%) |
Assets Current | $4,841,000,000 (-0.86%) | $4,883,000,000 (-11.04%) | $5,489,000,000 (5.09%) | $5,223,000,000 (11.72%) |
Assets Non-Current | $12,787,000,000 (-11.32%) | $14,420,000,000 (0.00%) | $14,420,000,000 (-0.49%) | $14,491,000,000 (6.73%) |
Goodwill & Intangible Assets | $5,252,000,000 (-6.20%) | $5,599,000,000 (-0.94%) | $5,652,000,000 (-6.82%) | $6,066,000,000 (-4.73%) |
Shareholders Equity | $5,862,000,000 (55.53%) | $3,769,000,000 (8.90%) | $3,461,000,000 (-4.58%) | $3,627,000,000 (10.75%) |
Property Plant & Equipment Net | $6,173,000,000 (-16.36%) | $7,380,000,000 (4.64%) | $7,053,000,000 (8.47%) | $6,502,000,000 (21.51%) |
Cash & Equivalents | $885,000,000 (27.34%) | $695,000,000 (26.82%) | $548,000,000 (-2.66%) | $563,000,000 (-58.78%) |
Accumulated Other Comprehensive Income | -$1,003,000,000 (-9.50%) | -$916,000,000 (-34.90%) | -$679,000,000 (-16.67%) | -$582,000,000 (38.99%) |
Deferred Revenue | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Total Investments | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Investments Current | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Investments Non-Current | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Inventory | $1,477,000,000 (-5.26%) | $1,559,000,000 (-28.45%) | $2,179,000,000 (21.39%) | $1,795,000,000 (32.67%) |
Trade & Non-Trade Receivables | $2,166,000,000 (-7.20%) | $2,334,000,000 (-10.02%) | $2,594,000,000 (1.33%) | $2,560,000,000 (47.30%) |
Trade & Non-Trade Payables | $3,418,000,000 (-8.93%) | $3,753,000,000 (-14.37%) | $4,383,000,000 (-7.90%) | $4,759,000,000 (38.75%) |
Accumulated Retained Earnings (Deficit) | $11,527,000,000 (48.49%) | $7,763,000,000 (6.21%) | $7,309,000,000 (6.81%) | $6,843,000,000 (10.51%) |
Tax Assets | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Tax Liabilities | $594,000,000 (41.09%) | $421,000,000 (-22.04%) | $540,000,000 (-18.80%) | $665,000,000 (4.89%) |
Total Debt | $5,673,000,000 (-33.80%) | $8,569,000,000 (-4.24%) | $8,948,000,000 (15.65%) | $7,737,000,000 (-0.81%) |
Debt Current | $361,000,000 (-66.10%) | $1,065,000,000 (-24.36%) | $1,408,000,000 (9286.67%) | $15,000,000 (-11.76%) |
Debt Non-Current | $5,312,000,000 (-29.21%) | $7,504,000,000 (-0.48%) | $7,540,000,000 (-2.36%) | $7,722,000,000 (-0.78%) |
Total Liabilities | $11,698,000,000 (-24.36%) | $15,466,000,000 (-5.59%) | $16,382,000,000 (2.20%) | $16,029,000,000 (7.47%) |
Liabilities Current | $4,847,000,000 (-21.63%) | $6,185,000,000 (-11.74%) | $7,008,000,000 (17.72%) | $5,953,000,000 (33.96%) |
Liabilities Non-Current | $6,851,000,000 (-26.18%) | $9,281,000,000 (-0.99%) | $9,374,000,000 (-6.97%) | $10,076,000,000 (-3.77%) |
BALL Income Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Revenues | $11,795,000,000 (-15.92%) | $14,029,000,000 (-8.60%) | $15,349,000,000 (11.14%) | $13,811,000,000 (17.23%) |
Cost of Revenue | $9,354,000,000 (-17.65%) | $11,359,000,000 (-11.02%) | $12,766,000,000 (15.16%) | $11,085,000,000 (18.90%) |
Selling General & Administrative Expense | $647,000,000 (15.95%) | $558,000,000 (-10.86%) | $626,000,000 (5.56%) | $593,000,000 (12.95%) |
Research & Development Expense | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Operating Expenses | $1,678,000,000 (20.11%) | $1,397,000,000 (2.05%) | $1,369,000,000 (-4.60%) | $1,435,000,000 (-1.37%) |
Interest Expense | $296,000,000 (-35.51%) | $459,000,000 (39.09%) | $330,000,000 (16.61%) | $283,000,000 (-10.44%) |
Income Tax Expense | $133,000,000 (8.13%) | $123,000,000 (-22.64%) | $159,000,000 (1.92%) | $156,000,000 (57.58%) |
Net Loss Income from Discontinued Operations | -$3,584,000,000 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Consolidated Income | $4,014,000,000 (464.56%) | $711,000,000 (-2.87%) | $732,000,000 (-16.63%) | $878,000,000 (50.86%) |
Net Income to Non-Controlling Interests | $6,000,000 (50.00%) | $4,000,000 (-69.23%) | $13,000,000 (0%) | $0 (0%) |
Net Income | $4,008,000,000 (466.90%) | $707,000,000 (-1.67%) | $719,000,000 (-18.11%) | $878,000,000 (50.09%) |
Preferred Dividends Income Statement Impact | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Net Income Common Stock | $4,008,000,000 (466.90%) | $707,000,000 (-1.67%) | $719,000,000 (-18.11%) | $878,000,000 (50.09%) |
Weighted Average Shares | $305,459,000 (-2.96%) | $314,775,000 (-0.52%) | $316,433,000 (-2.93%) | $325,989,000 (-0.08%) |
Weighted Average Shares Diluted | $308,206,000 (-2.78%) | $317,022,000 (-0.93%) | $320,008,000 (-3.50%) | $331,615,000 (-0.36%) |
Earning Before Interest & Taxes (EBIT) | $4,437,000,000 (244.22%) | $1,289,000,000 (6.71%) | $1,208,000,000 (-8.28%) | $1,317,000,000 (31.70%) |
Gross Profit | $2,441,000,000 (-8.58%) | $2,670,000,000 (3.37%) | $2,583,000,000 (-5.25%) | $2,726,000,000 (10.90%) |
Operating Income | $763,000,000 (-40.06%) | $1,273,000,000 (4.86%) | $1,214,000,000 (-5.96%) | $1,291,000,000 (28.71%) |
BALL Cash Flow Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Net Cash Flow from Investing | $5,003,000,000 (575.12%) | -$1,053,000,000 (-33.97%) | -$786,000,000 (52.04%) | -$1,639,000,000 (-38.78%) |
Net Cash Flow from Financing | -$4,790,000,000 (-623.56%) | -$662,000,000 (-236.49%) | $485,000,000 (154.25%) | -$894,000,000 (-48.50%) |
Net Cash Flow from Operations | $115,000,000 (-93.83%) | $1,863,000,000 (518.94%) | $301,000,000 (-82.90%) | $1,760,000,000 (22.91%) |
Net Cash Flow / Change in Cash & Cash Equivalents | $221,000,000 (45.39%) | $152,000,000 (823.81%) | -$21,000,000 (97.38%) | -$802,000,000 (-88.71%) |
Net Cash Flow - Business Acquisitions and Disposals | $5,348,000,000 (0%) | $0 (0%) | $759,000,000 (577.68%) | $112,000,000 (230.23%) |
Net Cash Flow - Investment Acquisitions and Disposals | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Capital Expenditure | -$484,000,000 (53.68%) | -$1,045,000,000 (36.71%) | -$1,651,000,000 (4.35%) | -$1,726,000,000 (-55.08%) |
Issuance (Repayment) of Debt Securities | -$2,859,000,000 (-549.77%) | -$440,000,000 (-132.33%) | $1,361,000,000 (1288.78%) | $98,000,000 (137.40%) |
Issuance (Purchase) of Equity Shares | -$1,712,000,000 (-56966.67%) | -$3,000,000 (99.51%) | -$618,000,000 (19.32%) | -$766,000,000 (-1243.86%) |
Payment of Dividends & Other Cash Distributions | -$244,000,000 (3.17%) | -$252,000,000 (0.79%) | -$254,000,000 (-10.92%) | -$229,000,000 (-15.66%) |
Effect of Exchange Rate Changes on Cash | -$107,000,000 (-2775.00%) | $4,000,000 (119.05%) | -$21,000,000 (27.59%) | -$29,000,000 (60.81%) |
Share Based Compensation | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Depreciation Amortization & Accretion | $620,000,000 (-9.62%) | $686,000,000 (2.08%) | $672,000,000 (-4.00%) | $700,000,000 (4.79%) |
BALL Financial Metrics (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Gross Margin | 20.70% (8.95%) | 19.00% (13.10%) | 16.80% (-14.72%) | 19.70% (-5.74%) |
Profit Margin | 34.00% (580.00%) | 5.00% (6.38%) | 4.70% (-26.56%) | 6.40% (28.00%) |
EBITDA Margin | 42.90% (204.26%) | 14.10% (15.57%) | 12.20% (-16.44%) | 14.60% (2.82%) |
Return on Average Equity (ROAE) | 59.90% (222.04%) | 18.60% (-7.46%) | 20.10% (-17.28%) | 24.30% (19.70%) |
Return on Average Assets (ROAA) | 21.30% (491.67%) | 3.60% (2.86%) | 3.50% (-23.91%) | 4.60% (35.29%) |
Return on Sales (ROS) | 37.60% (308.70%) | 9.20% (16.46%) | 7.90% (-16.84%) | 9.50% (11.76%) |
Return on Invested Capital (ROIC) | 34.60% (332.50%) | 8.00% (9.59%) | 7.30% (-19.78%) | 9.10% (24.66%) |
Dividend Yield | 1.50% (7.14%) | 1.40% (-12.50%) | 1.60% (128.57%) | 0.70% (16.67%) |
Price to Earnings Ratio (P/E) | 4.2 (-83.56%) | 25.56 (13.47%) | 22.53 (-37.05%) | 35.79 (-31.25%) |
Price to Sales Ratio (P/S) | 1.43 (10.61%) | 1.29 (22.49%) | 1.05 (-53.61%) | 2.27 (-11.97%) |
Price to Book Ratio (P/B) | 2.81 (-41.67%) | 4.81 (3.73%) | 4.64 (-46.04%) | 8.6 (-7.63%) |
Debt to Equity Ratio (D/E) | 2 (-51.35%) | 4.1 (-13.31%) | 4.73 (7.11%) | 4.42 (-2.96%) |
Earnings Per Share (EPS) | 13.12 (483.11%) | 2.25 (-0.88%) | 2.27 (-15.61%) | 2.69 (50.28%) |
Sales Per Share (SPS) | 38.61 (-13.36%) | 44.57 (-8.12%) | 48.51 (14.49%) | 42.37 (17.33%) |
Free Cash Flow Per Share (FCFPS) | -1.21 (-146.48%) | 2.6 (160.92%) | -4.27 (-4201.92%) | 0.1 (-89.37%) |
Book Value Per Share (BVPS) | 19.19 (60.27%) | 11.97 (9.47%) | 10.94 (-1.69%) | 11.13 (10.84%) |
Tangible Assets Book Value Per Share (TABVPS) | 40.52 (-6.94%) | 43.54 (-3.37%) | 45.05 (7.62%) | 41.87 (14.93%) |
Enterprise Value Over EBIT (EV/EBIT) | 5 (-75.00%) | 20 (0.00%) | 20 (-31.03%) | 29 (-21.62%) |
Enterprise Value Over EBITDA (EV/EBITDA) | 4.12 (-69.19%) | 13.36 (2.90%) | 12.99 (-31.53%) | 18.96 (-15.46%) |
Asset Turnover | 0.63 (-11.33%) | 0.71 (-5.87%) | 0.75 (4.46%) | 0.72 (4.21%) |
Current Ratio | 1 (26.62%) | 0.79 (0.77%) | 0.78 (-10.72%) | 0.88 (-16.63%) |
Dividends | $0.8 (0.00%) | $0.8 (0.00%) | $0.8 (14.29%) | $0.7 (16.67%) |
Free Cash Flow (FCF) | -$369,000,000 (-145.11%) | $818,000,000 (160.59%) | -$1,350,000,000 (-4070.59%) | $34,000,000 (-89.34%) |
Enterprise Value (EV) | $20,817,223,285 (-21.12%) | $26,392,125,829 (8.10%) | $24,413,876,471 (-36.18%) | $38,252,292,901 (2.23%) |
Earnings Before Tax (EBT) | $4,141,000,000 (398.92%) | $830,000,000 (-5.47%) | $878,000,000 (-15.09%) | $1,034,000,000 (51.17%) |
Earnings Before Interest Taxes & Depreciation Amortization (EBITDA) | $5,057,000,000 (156.05%) | $1,975,000,000 (5.05%) | $1,880,000,000 (-6.79%) | $2,017,000,000 (20.92%) |
Invested Capital | $12,317,000,000 (-19.98%) | $15,393,000,000 (-1.64%) | $15,649,000,000 (5.25%) | $14,869,000,000 (7.16%) |
Working Capital | -$6,000,000 (99.54%) | -$1,302,000,000 (14.29%) | -$1,519,000,000 (-108.08%) | -$730,000,000 (-416.02%) |
Tangible Asset Value | $12,376,000,000 (-9.69%) | $13,704,000,000 (-3.88%) | $14,257,000,000 (4.46%) | $13,648,000,000 (14.83%) |
Market Capitalization | $16,452,223,285 (-9.28%) | $18,136,125,829 (12.97%) | $16,053,876,471 (-48.51%) | $31,181,292,901 (2.30%) |
Average Equity | $6,691,500,000 (76.30%) | $3,795,500,000 (6.15%) | $3,575,750,000 (-1.10%) | $3,615,500,000 (25.18%) |
Average Assets | $18,827,750,000 (-5.29%) | $19,878,750,000 (-2.81%) | $20,453,500,000 (6.29%) | $19,242,750,000 (12.57%) |
Invested Capital Average | $12,838,750,000 (-19.87%) | $16,021,750,000 (-3.18%) | $16,547,750,000 (14.16%) | $14,495,000,000 (6.22%) |
Shares | 298,425,962 (-5.35%) | 315,301,214 (0.44%) | 313,920,150 (-3.08%) | 323,894,182 (-0.98%) |
