BALL

Value 202020212022202320242025 TTM Total revenue 11.78 B13.81 B15.35 B14.03 B11.79 B13.16 B 13.67 B Gross profit 2.46 B2.73 B2.58 B2.67 B2.44 B2.58 B 2.62 B Operating expenses 10.78 B12.52 B14.13 B12.76 B1.21 B1.19 B 1.2 B Selling/general/admin expenses 525 M593 M626 M558 M647 M566 M 567 M Research & development 47 M56 M55 M55 M—— — Operating income 1 B1.29 B1.21 B1.27 B1.23 B1.39 B 1.42 B Non-Operating Income, Total -61 M-56 M14 M5 M4.76 B-173 M -76 M Interest expense, net of interest capitalized 275 M270 M322 M484 M306 M321 M 322 M Non-Operating Income, excl. Interest Expenses -336 M-326 M-308 M-479 M4.45 B-494 M -398 M Unusual income/expense —————— — Pretax income 681 M1.03 B891 M834 M563 M1.16 B 1.19 B Equity in earnings -6 M26 M7 M20 M28 M27 M 31 M Taxes 99 M156 M159 M123 M133 M240 M 249 M Non-controlling/minority interest -3 M-3 M13 M4 M6 M3 M — After tax other income/expense —————— — Net income before discontinued operations 582 M878 M732 M711 M430 M915 M 944 M Discontinued operations ————3.58 B0 — Net income 582 M878 M732 M711 M4.01 B915 M 941 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 585 M878 M719 M707 M4.01 B912 M 938 M Basic earnings per share (Basic EPS) 1.792.692.272.2513.123.33 3.47 Diluted earnings per share (Diluted EPS) 1.762.652.252.23133.3 3.44 Average basic shares outstanding 326.26 M325.99 M316.43 M314.77 M305.46 M274.26 M — Diluted shares outstanding 332.81 M331.62 M320.01 M317.02 M308.21 M275.97 M — EBITDA 1.67 B1.99 B1.89 B1.96 B1.84 B2.01 B 2.16 B EBIT 1 B1.29 B1.21 B1.27 B1.23 B1.39 B 1.42 B Cost of revenue 9.32 B11.09 B12.77 B11.36 B9.35 B10.58 B 11.05 B Other cost of goods sold 9.32 B11.09 B12.77 B11.36 B9.35 B10.58 B 11.05 B Depreciation & amortization (cash flow) 668 M700 M672 M686 M611 M622 M 742 M