Ball

News Release

Ball Reports Strong Second Quarter 2016 Results; Provides Key Financial Metrics

Download the news release PDF

BROOMFIELD, Colo., Aug. 4, 2016 /PRNewswire/ -- Ball Corporation (NYSE: BLL) today reported second quarter 2016 net earnings attributable to the corporation of $369 million, or $2.54 per diluted share (including the net effect of after-tax income of $217 million, or $1.49 per diluted share for business consolidation, debt refinancing and other costs and the estimated gain on the sale of divested assets) on sales of $2.0 billion, compared to $160 million of net earnings attributable to the corporation, or $1.13 per diluted share (including after-tax income of $35 million, or 24 cents per diluted share for debt refinancing costs, economic hedging gains, business consolidation and other costs), on sales of $2.2 billion in the second quarter of 2015. Results for the first six months of 2016 were net earnings attributable to the corporation of $242 million, or $1.67 per diluted share, on sales of $3.8 billion compared to $181 million, or $1.28 per diluted share, on sales of $4.1 billion for the first six months of 2015.

Comparable earnings per diluted share for the second quarter and year-to-date 2016 were $1.05 and $1.63, respectively, versus second quarter and year-to-date 2015 comparable earnings per diluted share of 89 cents and $1.57, respectively.

Details of comparable segment earnings, business consolidation activities, Rexam acquisition-related hedging, purchase accounting and costs, as well as divestment-related accounting, can be found in the notes to the unaudited condensed consolidated financial statements that accompany this news release. The company's unaudited condensed statements of cash flows will be provided in the company's Form 10-Q expected to be filed by August 12, 2016.

"Our strong second quarter results, the completion of legacy metal packaging growth projects, a robust aerospace backlog and the recent Rexam acquisition provide a very solid foundation for a multi-year, value-compounding growth period for our company and our shareholders," said John A. Hayes, chairman, president and chief executive officer. "One month into the acquisition integration, business-related services and manufacturing operations are running smoothly. The past 17 months of planning have evolved into action, and the synergy execution process is well underway in all value-capture work streams."

Metal Beverage Packaging, Americas & Asia

Metal beverage packaging, Americas and Asia, comparable segment earnings in the second quarter 2016 were $137 million on sales of $1.1 billion, compared to $126 million on sales of $1.1 billion in the second quarter 2015. For the first six months, comparable segment operating earnings were $239 million on sales of $2.0 billion, compared to $252 million on sales of $2.2 billion during the same period in 2015.       

In the Americas, second quarter volumes improved with continued strength in specialty can demand in North America and Brazil. Successful cost-out initiatives in China were unable to fully offset the second quarter impact of high single-digit volume declines and lower pricing in the region. Year-to-date Americas and Asia revenues were impacted by the pass through of lower year-over-year aluminum prices and price compression in China.

In June, the company started up the second beverage can line at its Monterrey, Mexico, facility, as well as production at its new facility in Myanmar. These projects represent the remaining legacy capital projects that Ball began prior to the initiation of the company's offer for Rexam.

Metal Beverage Packaging, Europe

Metal beverage packaging, Europe, comparable segment earnings in the second quarter 2016 were $74 million on sales of $479 million, compared to $59 million on sales of $481 million in the second quarter 2015.  For the first six months, comparable segment operating earnings were $113 million on sales of $835 million, compared to $88 million on sales of $860 million during the same period in 2015.

Comparable segment earnings were higher in the second quarter and year-to-date due to lower year-over-year aluminum premiums and solid demand for specialty containers.

Food and Aerosol Packaging

Food and aerosol packaging comparable segment earnings in the second quarter 2016 were $33 million on sales of $298 million, compared to $29 million on sales of $332 million in the second quarter 2015. For the first six months, comparable segment operating earnings were $53 million on sales of $583 million, compared to $59 million on sales of $640 million during the same period in 2015.

During the second quarter, strong global demand for aerosol containers outpaced single-digit declines for food cans in North America.

Operational performance across the segment was strong in the quarter and the previously announced actions to reposition steel cutting and coating equipment across Ball's existing U.S. manufacturing locations is on schedule.

Aerospace

Aerospace comparable quarterly segment earnings in the second quarter 2016 were $19 million on sales of $193 million, compared to $20 million on sales of $230 million in the second quarter 2015. For the first six months, comparable segment operating earnings were $37 million on sales of $373 million, compared to $39 million on sales of $445 million during the same period in 2015.      

Contracted backlog grew to more than $1 billion at the end of second quarter, with more of the new business awards being oriented to cost-plus contracts. A diverse portfolio of new contracts will leverage Ball's existing technologies and value-added approach to deliver solutions to our customers. The aerospace team is staffing up to further support this backlog and the added labor base will bolster revenue growth in the second half of the year.

Outlook

"While we are still in the midst of our 90-day business review, our early estimate is for full-year 2017 free cash flow to be in the range of $750 million to $850 million, excluding one-time items related to the Rexam acquisition. Though not precluded from repurchasing our shares in the near term, our current plan is to reduce our leverage as quickly as possible, continue our dividend and then return value to shareholders via notable share repurchases as soon as our targeted capital structure is in the range of 3.0 to 3.5 times net debt to comparable EBITDA," said Scott C. Morrison, senior vice president and chief financial officer.

"This acquisition is truly a step change for our company, and we take this responsibility seriously, both operationally and strategically. We have hit the ground running with respect to our synergy realization around the Rexam transaction. The second half of 2016 will be a time to implement many of these efforts, with the benefits beginning to be realized in 2017," Hayes said. "We look forward to the many opportunities that lie ahead to grow EVA, earnings and cash flow. Given the strength of our underlying businesses and the value potential of the Rexam acquisition, we see a path to doubling Ball's long-term goal of 10 to 15 percent comparable diluted earnings per share growth over each of the next three years." 

About Ball Corporation

Ball Corporation supplies innovative, sustainable packaging solutions for beverage, food and household products customers, as well as aerospace and other technologies and services primarily for the U.S. government. Ball Corporation and its subsidiaries employ 18,700 people worldwide and reported pro forma 2015 sales of $11.0 billion. For more information, visit www.ball.com, or connect with us on Facebook or Twitter.

Conference Call Details
Ball Corporation (NYSE: BLL) will announce its second quarter 2016 earnings on Thursday, August 4, 2016, before trading begins on the New York Stock Exchange. At 9 a.m. Mountain time on that day (11 a.m. Eastern), Ball will hold its regular quarterly conference call on the company's results and performance. The North American toll-free number for the call is 800-671-8540. International callers should dial 303-223-4385. Please use the following URL for a webcast of the live call:

http://edge.media-server.com/m/p/ztodtpsq/lan/en

For those unable to listen to the live call, a taped replay will be available from 11 a.m. Mountain time on August 4, 2016, until 11 a.m. Mountain time on August 11, 2016. To access the replay, call 800-633-8284 (North American callers) or 402-977-9140 (international callers) and use reservation number 21813900. A written transcript of the call will be posted within 48 hours of the call's conclusion to Ball's website at www.ball.com/investors under "news and presentations."

Forward-Looking Statements
This release contains "forward-looking" statements concerning future events and financial performance. Words such as "expects," "anticipates," "estimates" and similar expressions identify forward-looking statements. Such statements are subject to risks and uncertainties, which could cause actual results to differ materially from those expressed or implied. The company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Key risks and uncertainties are summarized in filings with the Securities and Exchange Commission, including Exhibit 99 in our Form 10-K, which are available on our website and at www.sec.gov. Factors that might affect: a) our packaging segments include product demand fluctuations; availability/cost of raw materials; competitive packaging, pricing and substitution; changes in climate and weather;  competitive activity; failure to achieve synergies, productivity improvements or cost  reductions; mandatory deposit or other restrictive packaging laws; customer and supplier consolidation, power and supply chain influence; changes in major customer or supplier contracts or loss of a major customer or supplier; political instability and sanctions; currency controls; and changes in foreign exchange or tax rates; b) our aerospace segment include funding, authorization, availability and returns of government and commercial contracts; and delays, extensions and technical uncertainties affecting segment contracts; c) the company as a whole include those listed plus: changes in senior management; regulatory action or issues including tax, environmental, health and workplace safety, including U.S. FDA and other actions or public concerns affecting products filled in our containers, or chemicals or substances used in raw materials or in the manufacturing process; technological developments and innovations; litigation; strikes; labor cost changes; rates of return on assets of the company's defined benefit retirement plans; pension changes; uncertainties surrounding the U.S. government budget, sequestration and debt limit; reduced cash flow; ability to achieve cost-out initiatives and synergies; interest rates affecting our debt; and successful or unsuccessful acquisitions and divestitures, including with respect to the Rexam PLC acquisition or the associated divestiture; the effect of the acquisition or the divestiture on our business relationships, operating results and business generally; the outcome of any legal proceedings that may be instituted against us related to the acquisition or the divestiture.

 


Condensed Financial Statements (Second Quarter 2016)

Unaudited Condensed Consolidated Statements of Earnings











Three Months Ended



Six Months Ended




June 30,



June 30,

($ in millions, except per share amounts)


2016


2015


2016


2015














Net sales


$

2,030


$

2,172


$

3,785


$

4,095














Costs and expenses













Cost of sales (excluding depreciation and amortization)



(1,596)



(1,775)



(3,012)



(3,336)

Depreciation and amortization



(78)



(71)



(153)



(139)

Selling, general and administrative



(105)



(118)



(213)



(234)

Business consolidation and other activities



16



66



(251)



14




(1,763)



(1,898)



(3,629)



(3,695)














Earnings before interest and taxes



267



274



156



400














Interest expense



(41)



(31)



(79)



(70)

Debt refinancing and other costs



(46)



(5)



(106)



(65)

Total interest expense



(87)



(36)



(185)



(135)

Earnings (loss) before taxes



180



238



(29)



265

Tax (provision) benefit



188



(79)



271



(79)

Equity in results of affiliates, net of tax



1



1



-



2

Net earnings



369



160



242



188














Less net earnings attributable to noncontrolling interests



-



-



-



(7)














Net earnings attributable to Ball Corporation


$

369


$

160


$

242


$

181














Earnings per share:













Basic


$

2.60


$

1.16


$

1.71


$

1.32

Diluted


$

2.54


$

1.13


$

1.67


$

1.28














Weighted average shares outstanding (000s):













Basic



142,038



137,801



141,916



137,446

Diluted



145,227



141,540



145,165



141,302

 

Condensed Financial Statements (Second Quarter 2016)

Unaudited Condensed Consolidated Balance Sheets







June 30,


($ in millions)


2016


2015










Assets








Current assets








Cash and cash equivalents


$

6,399


$

227


Receivables, net



1,899



1,192


Inventories, net



1,483



929


Other current assets



238



157


Total current assets



10,019



2,505


Property, plant and equipment, net



4,396



2,483


Goodwill



4,902



2,209


Restricted cash



2,124



-


Other assets, net



3,537



656










Total assets


$

24,978


$

7,853










Liabilities and Shareholders' Equity








Current liabilities








Short-term debt and current portion of long-term debt


$

3,125


$

278


Cash purchase price payable to Rexam's shareholders



3,825



-


Payables and other accrued liabilities



3,305



1,914


Total current liabilities



10,255



2,192


Long-term debt



8,234



2,982


Other long-term liabilities



2,624



1,336


Shareholders' equity



3,865



1,343










Total liabilities and shareholders' equity


$

24,978


$

7,853


 

Notes to the Condensed Financial Statements (Second Quarter 2016)


1.     Business Segment Information







Three Months Ended


Six Months Ended



June 30,


June 30,


($ in millions)

2016


2015


2016


2015















Net sales -













Metal beverage packaging, Americas & Asia

$

1,053


$

1,132


$

1,990


$

2,155


Metal beverage packaging, Europe


479



481



835



860


Food and aerosol packaging


298



332



583



640


Aerospace


193



230



373



445


Corporate and intercompany eliminations


7



(3)



4



(5)


Net sales

$

2,030


$

2,172


$

3,785


$

4,095















Earnings (loss) before interest and taxes -













Metal beverage packaging, Americas & Asia

$

137


$

126


$

239


$

252


Business consolidation and other activities


(12)



-



(16)



(3)


Total metal beverage packaging, Americas & Asia


125



126



223



249















Metal beverage packaging, Europe


74



59



113



88


Business consolidation and other activities


(5)



(5)



(9)



(7)


Total metal beverage packaging, Europe


69



54



104



81















Food and aerosol packaging


33



29



53



59


Business consolidation and other activities


(3)



(1)



(17)



(1)


Total food and aerosol packaging


30



28



36



58















Aerospace


19



20



37



39


Business consolidation and other activities


-



-



-



1


Total aerospace


19



20



37



40















Segment earnings before interest and taxes


243



228



400



428















Corporate expenses, intercompany eliminations, and other, net


(12)



(26)



(35)



(52)


Business consolidation and other activities


36



72



(209)



24















Total corporate expenses, intercompany eliminations, and other, net


24



46



(244)



(28)















Earnings before interest and taxes

$

267


$

274


$

156


$

400


 

Notes to the Condensed Financial Statements (Second Quarter 2016)


2.     Business Consolidation, Debt Refinancing and Other Activities











Announcement


Three Months Ended June 30,


Six Months Ended June 30,


($ in millions)


Date


2016


2015


2016


2015


















Business Consolidation and Other Activities:
















Metal beverage packaging, Americas & Asia
















 Rexam transaction costs (1)


Jun. 2016


$

(9)


$

-


$

(9)


$

-


 Individually insignificant items





(3)



-



(7)



(3)


Total metal beverage packaging, Americas & Asia





(12)



-



(16)



(3)


















Metal beverage packaging, Europe
















 Rexam transaction costs (1)


Jan. 2016



(3)



-



(7)



-


 Asset impairment (2)


Jun. 2015



-



(5)



-



(5)


 Individually insignificant items





(2)



-



(2)



(2)


Total metal beverage packaging, Europe





(5)



(5)



(9)



(7)


















Food and aerosol packaging








-






-


 Weirton facility closure costs (3)


Feb. 2016



(2)



-



(11)



-


 Individually insignificant items


Mar. 2016



(1)



(1)



(6)



(1)


Total food and aerosol packaging





(3)



(1)



(17)



(1)


















Aerospace individually insignificant items





-



-



-



1


















Corporate
















 Currency exchange loss for restricted cash, intercompany loans and 2020, 2023 euro senior notes (4)


Dec. 2015



(170)



-



(266)



-


 Economic hedge - currency exchange rate risk (1)


Feb. 2015



(91)



96



(179)



68


 Cross-currency swaps (5)


Dec. 2015



32



-



(4)



-


 Rexam transaction costs (1)


Feb. 2015



(53)



(24)



(77)



(44)


 Gain on sale of business to Ardagh (10)


Jun. 2016



320



-



320



-


 Individually insignificant items





(2)



-



(3)



-


Total corporate





36



72



(209)



24


















Total business consolidation and other activities, pretax





16



66



(251)



14


















Tax effect on business consolidation and other activities





234



(25)



329



(8)


Individually insignificant items





(1)



(2)



(2)



(3)


 Total tax effect





233



(27)



327



(11)


Total business consolidation and other activities, net of tax




$

249


$

39


$

76


$

3


















Debt Refinancing and Other Costs:
















Interest expense on 3.5% and 4.375% senior notes (8)


Dec. 2015


$

(25)


$

-


$

(49)


$

-


Economic hedge - interest rate risk (1)


Feb. 2015



(4)



5



(20)



5


Refinancing of bridge, and revolving credit facilities (6)


Mar. 2016



(17)



(5)



(30)



(5)


Amortization of unsecured, committed bridge facility financing fees (7)


Feb. 2015



-



(5)



(7)



(7)


Redemption of 6.75% and 5.75% senior notes, due September 2020 and May 2021, respectively, and refinance of senior credit facilities (9)


Feb. 2015



-



-



-



(58)


 Total debt refinancing and other costs





(46)



(5)



(106)



(65)


 Tax effect





14



1



35



21


 Total debt refinancing and other costs, net of tax




$

(32)


$

(4)


$

(71)


$

(44)























(1)

During the first two quarters of 2016 and 2015, the company recorded charges for professional services and other costs associated with the acquisition of Rexam which closed on June 30, 2016.




Also during the two quarters of 2016 and 2015, the company recorded losses related to derivative financial instruments to reduce its currency exchange rate exposure associated with the British pound denominated cash portion of the Rexam acquisition purchase price and entered into derivative financial instruments to mitigate its exposure to interest rate changes associated with anticipated debt issuances in connection with the cash portion of the Rexam acquisition purchase price.

 

Notes to the Condensed Financial Statements (Second Quarter 2016)



2.     Business Consolidation, Debt Refinancing and Other Activities (continued)



(2)

During the second quarter of 2015, the company recorded charges for the write down of property held for sale.



(3)

During the first quarter of 2016, the company announced the closure of the Weirton, West Virginia, plant, a food and household packaging flat sheet production and end-making facility, which will cease production in early 2017. Charges in the first two quarters of 2016 were comprised of employee severance and benefits, facility shutdown costs, and asset impairment and disposal costs.



(4)

The company recorded foreign currency exchange losses from the revaluation of foreign currency denominated restricted cash, intercompany loans related to the cash component of the Rexam acquisition purchase price and the revaluation of the euro-denominated debt issuances in December 2015 (see Note 8 below).



(5)

In connection with the December 2015 issuance of $1 billion of U.S. dollar senior notes due 2020, the company executed cross-currency swaps to convert the fixed-rate U.S. dollar debt issuance to fixed-rate euro debt for the life of the notes to more effectively match the future cash flows of our business. These contracts were not accounted for as hedges, and therefore, changes in the fair value of these contracts are recognized in earnings.



(6)

In March 2016, the company entered into a new $4.1 billion senior secured credit facility which includes a multicurrency revolving facility, a Term A U.S. dollar loan and a Term A euro loan all maturing in 2021. These facilities replaced the company's existing revolving credit facility and the unsecured, committed bridge facilities that were entered into in February 2015. In July 2016 Ball used the net proceeds from the Term A U.S. dollar loan and the Term A euro loan to fund a portion of the cash component of the Rexam acquisition purchase price.




During the first two quarters of 2016, the company recorded charges for the write-off of unamortized deferred financing costs associated with the refinancing of the revolving credit facility and the unsecured, committed bridge facility.




Also in the first two quarters of 2016, the company recorded interest expense related to the new Term A U.S. dollar and Term A euro loans.



(7)

During the first quarter of 2016 and 2015, respectively, the company recorded charges for the amortization of deferred financing costs associated with the £3.3 billion unsecured, committed bridge facility, entered into in February 2015, in connection with the proposed Rexam acquisition purchase price.



(8)

During the first two quarters of 2016, the company recorded interest expense associated with the $1 billion of 4.375 percent senior notes and €400 million of 3.5 percent senior notes, both due in December 2020, and €700 million of 4.375 percent senior notes, due in December 2023. In July 2016 Ball used the net proceeds to fund a portion of the cash component of the purchase price in connection with the acquisition of Rexam.



(9)

In February 2015, the company entered into a new $3 billion revolving credit facility to: 1) replace its existing revolving credit facility, 2) repay its Term C loan, 3) repay the outstanding balance on the existing revolving credit facility, 4) redeem the 2020 and 2021 senior notes and 5) repay the existing private placement debt of Rexam upon closing of the acquisition of Rexam.




During the first quarter of 2015, the company recorded charges for the write-off of unamortized deferred financing costs associated with the refinancing of the revolving credit facility and repayment of the Term C loan.



(10)

In connection with the acquisition of Rexam, the company was required to divest certain assets of the combined company, including a portion of Ball's existing metal beverage packaging businesses and certain metal beverage can assets of Rexam (combined, the Divestment Business). The sale of the combined Divestment Business to Ardagh Group S.A., was completed immediately after the Rexam acquisition on June 30, 2016, for $3.42 billion, subject to customary closing adjustments. A preliminary gain of $320 million was recorded in connection with the sale of the assets and liabilities of Ball's divested packaging businesses.




  Notes to the Condensed Financial Statements (Second Quarter 2016)


3.     Non-U.S. GAAP Financial Measures


Non-U.S. GAAP Measures - Non-U.S. GAAP measures should not be considered in isolation. They should not be considered superior to, or a substitute for, financial measures calculated in accordance with U.S. GAAP and may not be comparable to similarly titled measures of other companies. Presentations of earnings and cash flows presented in accordance with U.S. GAAP are available in the company's earnings releases and quarterly and annual regulatory filings.


Comparable Earnings Before Interest, Taxes, Depreciation and Amortization (Comparable EBITDA) and Comparable Operating Earnings - Comparable EBITDA is earnings before interest, taxes, depreciation and amortization, business consolidation and other items, and Comparable Operating Earnings is earnings before interest, taxes and business consolidation costs and other items. We use Comparable EBITDA and Comparable Operating Earnings internally to evaluate the company's operating performance.


A summary of the effects of the above transactions on after-tax earnings is as follows:










Three Months Ended



Six Months Ended




June 30,



June 30,


($ in millions, except per share amounts)


2016



2015



2016



2015



















Net earnings attributable to Ball Corporation


$

369



$

160



$

242



$

181


Add: Business consolidation and other activities, net of tax



(249)




(39)




(76)




(3)


Add: Debt refinancing and other costs, net of tax



32




4




71




44



















Net earnings attributable to Ball Corporation before above transactions (Comparable Net Earnings)


$

152



$

125



$

237



$

222


Per diluted share before above transactions


$

1.05



$

0.89



$

1.63



$

1.57


 

A summary of the effects of the above transactions on earnings before interest and taxes is as follows:










Three Months Ended



Six Months Ended




June 30,



June 30,


($ in millions)


2016


2015


2016


2015
















Net earnings attributable to Ball Corporation


$

369


$

160


$

242


$

181


Add: Net earnings attributable to noncontrolling interests



-



-



-



7


Net earnings



369



160



242



188


Less: Equity in results of affiliates, net of tax



(1)



(1)



-



(2)


Add: Tax provision (benefit)



(188)



79



(271)



79


Earnings (loss) before taxes



180



238



(29)



265


Add: Total interest expense



87



36



185



135


Earnings before interest and taxes



267



274



156



400


Add: Business consolidation and other activities



(16)



(66)



251



(14)
















    EBIT before above transactions (Comparable Operating Earnings)


$

251


$

208


$

407


$

386


 

Notes to the Condensed Financial Statements (Second Quarter 2016)





3.     Non-U.S. GAAP Financial Measures (continued)





A summary of net debt and adjusted net debt is as follows:







Twelve Months




Ended


($ in millions, except ratios)


June 30, 2016







Net earnings attributable to Ball Corporation



342


Add: Net earnings attributable to noncontrolling interests


$

15


Net earnings



357


Less: Equity in results of affiliates, net of tax



(3)


Add: Tax provision (benefit)



(303)


Net earnings before taxes



51


Add: Total interest expense



310


Earnings before interest and taxes (EBIT)



361


Add: Business consolidation and other activities (A)



460


Comparable Operating Earnings



821


Add: Depreciation and amortization



299


Comparable EBITDA


$

1,120







Interest expense, excluding debt refinancing and other costs (Interest Expense)


$

(152)







Total debt at June 30, 2016


$

11,359


Less: Cash and cash equivalents



(6,399)


Less: Restricted cash, noncurrent



(2,124)







Net Debt (B)


$

2,836







Add: Cash purchase price payable to Rexam's shareholders


$

3,825


Add: Payment to acquired UK pension plan for escrow, post-closing



173


Add: Acquisition related derivatives settled, post-closing



152







Adjusted Net Debt ©


$

6,986







Comparable Operating Earnings/Interest Expense (Interest Coverage)



5.4x


Net Debt/Comparable EBITDA



2.5x












(A) 

For detailed information on business consolidation and other activities, please see the respective quarterly filings and/or earnings releases, which can be found on our website at www.ball.com.



(B) 

Net Debt – Net debt is total debt less cash, cash equivalents, and noncurrent restricted cash, which are derived directly from the company's financial statements.



© 

Adjusted Net Debt – Adjusted net debt is total debt adjusted for the purchase price payable owed to Rexam's shareholders, and for payments related to the acquired Rexam pension plans and derivatives established for the Rexam acquisition.



Ball management uses interest coverage and net debt to comparable EBITDA ratios as metrics to monitor the credit quality of Ball Corporation. Business consolidation and other activities are separated to evaluate the performance of the company's operations. The above is presented on a non-U.S. GAAP basis (see discussion of non-U.S. GAAP measures above).

 

Notes to the Condensed Financial Statements (Second Quarter 2016)










3.     Non-U.S. GAAP Financial Measures (continued)












Twelve
Months Ended
December 31, 2015


Less: Six
Months Ended
June 30, 2015


Add: Six
Months Ended
June 30, 2016


Twelve Months
Ended
June 30, 2016


($ in millions, except ratios)


















Net earnings (loss) attributable to Ball Corporation


$

281



$

181



$

242



$

342


Add: Net earnings attributable to noncontrolling interests



22




7




-




15


Net earnings (loss)



303




188




242




357


Less: Equity in results of affiliates, net of tax



(5)




(2)




-




(3)


Add: Tax provision (benefit)



47




79




(271)




(303)


Earnings (loss) before taxes



345




265




(29)




51


Add: Total interest expense



260




135




185




310


Earnings (loss) before interest and taxes (EBIT)



605




400




156




361


Add: Business consolidation and other activities



195




(14)




251




460


Comparable Operating Earnings



800




386




407




821


Add: Depreciation and amortization



285




139




153




299


Comparable EBITDA


$

1,085



$

525



$

560



$

1,120



















Total interest expense


$

(260)



$

(135)



$

(185)



$

(310)


Less: debt refinancing and other costs



117




65




106




158


Interest expense, excluding debt refinancing and other costs (Interest)


$

(143)



$

(70)



$

(79)



$

(152)



















Total Debt at period end



5,052












11,359


Less: Cash



(224)












(6,399)


Less: Restricted cash, noncurrent



(2,154)












(2,124)


Net Debt


$

2,674











$

2,836



















Add: Cash purchase price payable to Rexam's shareholders



-












3,825


Add: Payment to acquired UK pension plan for escrow, post-closing



-












173


Add: Acquisition related derivatives settled, post-closing



-












152



















Adjusted Net Debt


$

2,674











$

6,986



















Rolling four quarters Comparable Operating Earnings/Interest



5.6x












5.4x


Net Debt/Comparable EBITDA



2.5x












2.5x


 

Ball Corporation Logo.

Logo - http://photos.prnewswire.com/prnh/20130925/LA85786LOGO

 

SOURCE Ball Corporation