Ball Corporation Financial Ratios — BALL Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	32.44	33.96	34.78	41.64	24.6	11.22	10.14	12.27	17.67	18.8	25.44	20.29	19.56	83.23	16.17
Return on Assets (%)	6.25	5.36	5.31	6.11	3.25	2.03	2.24	2.69	3.34	3.29	4.63	3.63	3.61	21.71	4.91
Return on Capital (%)	12.12	10.99	10.72	11.98	7.14	- -	5.08	6.27	8.2	7.32	9.51	7.88	8.47	35.17	9.62
Return on Invested Capital (%)	13.42	13.97	13.59	15.05	12.93	- -	6.29	7.49	9.73	9.63	10.41	7.3	7.17	7.4	9.11
Gross Margin (%)	17.96	17.88	18.81	19.45	19.22	19.48	20.63	19.82	19.79	20.86	19.74	16.83	19.13	20.7	19.59
EBITDA Margin (%)	13.54	13.46	13.86	14.01	13.59	13.83	15.95	15.71	16.16	16.41	15.44	13.26	15.4	15.29	15.29
Operating Margin (%)	10.05	10.23	10.32	10.74	10.02	8.83	9.31	9.68	10.25	10.74	10.38	8.23	9.71	10.03	10.56
Incremental Operating Margin (%)	11.35	24.9	7.14	44.95	20.77	-0.09	11.6	15.8	-31.06	28.99	8.28	75.63	-5.34	-4.49	15.15
Pretax Margin (%)	7.64	6.82	6.89	7.54	4.33	1.38	4.68	5.44	5.3	5.83	7.3	5.33	5.09	4.54	8.57
Profit Margin (%)	5.14	4.54	4.8	5.48	3.51	2.9	3.41	3.9	4.93	4.97	6.36	5.38	5.86	33.98	6.93
Net Income to Common Margin (%)	5.14	4.54	4.8	5.48	3.51	2.9	3.41	3.9	4.93	4.97	6.36	5.38	5.86	33.98	6.93
Effective Tax Rate (%)	30.51	28.91	25.63	23.22	13.58	- -	32.1	29.23	11.68	14.41	15.48	19.35	23.78	24.86	21.28
Dvd Payout Ratio (%)	9.31	13.88	16.25	13.88	22.15	30.86	33.42	30.31	35.97	34.2	26.08	42.69	51.22	55.96	23.97
Sustainable Growth Rate (%)	29.42	29.25	29.13	35.86	19.15	7.76	6.75	8.55	11.31	12.37	18.81	11.63	9.54	36.65	12.29

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	3,144	3,305	3,605	3,169	5,051	7,532	6,971	6,729	8,056	8,095	8,157	8,948	8,569	5,673	7,012
ST Debt	447	220	423	175	77	222	453	219	1,538	80	95	1,408	1,065	361	21
LT Debt	2,697	3,085	3,182	2,994	4,974	7,310	6,518	6,510	6,518	8,015	8,062	7,540	7,504	5,312	6,991
Total Debt/EBITDA	2.69	2.81	3.07	2.64	4.65	6.01	3.98	3.68	4.35	4.19	3.82	5.05	4.61	3.15	3.49
Net Debt/EBITDA	2.55	2.66	2.72	2.48	4.44	5.53	3.72	3.29	3.25	3.33	3.36	4.74	4.24	2.64	2.88
Total Debt/EBIT	3.63	3.7	4.12	3.44	6.31	9.41	6.81	5.98	6.85	6.4	5.69	8.13	7.32	4.8	5.04
Net Debt/EBIT	3.43	3.5	3.65	3.24	6.03	8.67	6.38	5.34	5.12	5.08	5	7.63	6.72	4.03	4.17
EBITDA to Interest Expense	6.6	6.54	6.39	7.51	7.6	5.47	6.15	6.07	5.85	7.03	7.9	5.66	4.04	6.15	6.41
EBITDA-CapEx/Interest Expense	4.09	6.54	6.39	7.51	7.6	5.47	6.15	6.07	5.85	7.03	7.9	5.66	4.04	6.15	6.41
EBIT to Interest Expense	4.9	4.97	4.76	5.75	5.6	3.49	3.59	3.74	3.71	4.6	5.31	3.52	2.55	4.04	4.43
Interest Expense	177	180	184	160	143	229	285	301	317	275	270	313	460	293	314
Common Equity/Total Assets	16.74	14.85	15.66	13.65	12.9	21.24	22.95	20.89	16.99	17.94	18.4	17.38	19.53	33.25	27.77
Long-Term Debt/Equity (%)	195.7	239.17	224.75	241.51	394.45	206.44	161.1	182.76	215.9	240.19	218.78	213.78	195.57	89.58	128.96
Long-Term Debt/Capital (%)	59.63	67.14	63.38	67.91	78.8	66.02	59.16	63.26	58.85	70.11	68.08	60.44	60.49	45.78	56.23
Long-Term Debt/Total Assets (%)	37.02	41.1	40.69	39.54	51.29	45.2	37.96	39.33	37.55	43.91	40.89	37.87	38.87	30.13	35.81
Total Debt/Equity (%)	228.16	256.21	254.6	255.64	400.56	212.71	172.29	188.91	266.84	242.58	221.36	253.7	223.33	95.67	129.35
Total Debt/Capital (%)	69.53	71.93	71.8	71.88	80.02	68.02	63.27	65.39	72.74	70.81	68.88	71.73	69.07	48.89	56.4
Total Debt/Total Assets (%)	43.16	44.03	46.1	41.86	52.09	46.57	40.6	40.65	46.41	44.35	41.38	44.94	44.39	32.18	35.91
Net Debt to Equity	216.13	242.71	225.22	240.2	382.79	195.85	161.22	168.67	199.37	192.72	194.3	238.16	205.21	80.34	106.99
Net Debt/Capital (%)	68.37	70.82	69.25	70.61	79.29	66.2	61.72	62.78	64.88	63.89	63.48	70.43	67.24	44.45	51.69
EBITDA	1,168	1,176	1,174	1,201	1,087	1,253	1,752	1,828	1,854	1,933	2,133	1,773	1,857	1,803	2,012
EBITDA-CapEx	724	1,176	1,174	1,201	1,087	1,253	1,752	1,828	1,854	1,933	2,133	1,773	1,857	1,803	2,012
Operating Income (Loss)	867	893	874	920	801	800	1,023	1,126	1,176	1,265	1,433	1,101	1,171	1,183	1,390

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.09	0.1	0.22	0.1	0.1	0.2	0.11	0.18	0.32	0.31	0.09	0.08	0.11	0.18	0.22
Current Ratio	1.25	1.39	1.28	1.15	1.02	1.23	0.92	0.96	0.88	1.05	0.88	0.78	0.79	1	1.11
Quick Ratio	0.58	0.66	0.66	0.57	0.52	0.7	0.51	0.62	0.61	0.7	0.52	0.45	0.44	0.63	0.7
CFO/Avg Current Liab	0.59	0.48	0.46	0.51	0.49	0.08	0.42	0.38	0.32	0.29	0.34	0.05	0.28	0.02	0.24
Common Equity/Total Assets	16.74	14.85	15.66	13.65	12.9	21.24	22.95	20.89	16.99	17.94	18.4	17.38	19.53	33.25	27.77
Long-Term Debt/Equity (%)	195.7	239.17	224.75	241.51	394.45	206.44	161.1	182.76	215.9	240.19	218.78	213.78	195.57	89.58	128.96
Long-Term Debt/Capital (%)	59.63	67.14	63.38	67.91	78.8	66.02	59.16	63.26	58.85	70.11	68.08	60.44	60.49	45.78	56.23
Long-Term Debt/Total Assets (%)	37.02	41.1	40.69	39.54	51.29	45.2	37.96	39.33	37.55	43.91	40.89	37.87	38.87	30.13	35.81
Total Debt/Equity (%)	228.16	256.21	254.6	255.64	400.56	212.71	172.29	188.91	266.84	242.58	221.36	253.7	223.33	95.67	129.35
Total Debt/Capital (%)	69.53	71.93	71.8	71.88	80.02	68.02	63.27	65.39	72.74	70.81	68.88	71.73	69.07	48.89	56.4
Total Debt/Total Assets (%)	43.16	44.03	46.1	41.86	52.09	46.57	40.6	40.65	46.41	44.35	41.38	44.94	44.39	32.18	35.91
CFO/Total Liabilities	16.06	13.72	13.1	15.98	11.94	1.53	11.26	12.05	10.79	9.6	10.98	1.84	12.05	0.98	8.95
CFO/CapEx	2.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	4.03	4.19	4.07	4.41	3.06	2.72	2.75	3	2.95	3.32	3.15	2.37	2.53	3.39	3.11

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	20.54	10.25	10.18	10.77	10.34	9.48	9.33	11.65	15.84	16.01	12.97	9.99	9.51	9.74	9.87
Days Sales Outstanding	17.77	35.62	35.85	33.9	35.3	38.51	39.12	31.34	23.05	22.8	28.13	36.54	38.4	37.49	37
Inventory Turnover	6.57	6.78	6.63	6.75	6.75	6.31	5.93	6.67	7.23	7.1	7.04	5.6	5.26	6.22	6.06
Days Inventory Outstanding	55.58	53.85	55.02	54.07	54.09	57.81	61.53	54.72	50.47	51.42	51.83	65.21	69.42	58.69	60.18
Accounts Payable Turnover	9.14	7.97	7.05	5.89	4.46	4.42	3.68	3.1	2.95	2.86	2.82	2.52	2.26	2.63	2.83
Accounts Payable Turnover Days	39.95	45.82	51.77	61.94	81.76	82.57	99.1	117.8	123.52	127.45	129.65	145	161.22	138.92	129.17
Cash Conversion Cycle	33.4	43.65	39.1	26.03	7.63	13.75	1.54	-31.74	-50.01	-53.22	-49.69	-43.26	-53.4	-42.74	-31.99
Inventory to Cash Days	-37.8	-18.23	-19.17	-20.17	-18.79	-19.3	-22.42	-23.38	-27.42	-28.62	-23.69	-28.67	-31.01	-21.2	-23.19
Inventories	1,072	1,044	1,028	1,017	898	1,413	1,526	1,271	1,274	1,353	1,795	2,179	1,531	1,477	2,013
Raw Materials	469	427	466	479	438	607	691	727	808	889	1,064	1,541	1,182	1,089	1,483
Work In Process	644	664	610	579	504	839	902	614	548	557	821	729	440	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	440	470	619
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-440	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	5,726	6,702	7,342	9,338	10,275	13,125	13,243	15,415	20,994	30,524	30,888	16,063	18,158	15,953	14,057
- Cash & Cash Equivalents	166	174	416	191	224	597	448	721	1,798	1,366	563	548	695	885	1,212
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	159	175	191	206	10	106	105	104	70	62	58	66	68	68	- -
+ Total Debt	3,144	3,305	3,605	3,169	5,051	7,532	6,971	6,729	8,056	8,095	8,157	8,948	8,569	5,673	7,012
Enterprise Value	8,864	10,008	10,722	12,522	15,112	20,166	19,871	21,527	27,322	37,315	38,540	24,529	26,100	20,809	19,857
Total Capital	4,522	4,595	5,021	4,408	6,312	11,073	11,017	10,291	11,075	11,432	11,842	12,475	12,406	11,603	12,433
Total Debt/Capital (%)	69.53	71.93	71.8	71.88	80.02	68.02	63.27	65.39	72.74	70.81	68.88	71.73	69.07	48.89	56.4
Total Debt / EV	0.35	0.33	0.34	0.25	0.33	0.37	0.35	0.31	0.29	0.22	0.21	0.36	0.33	0.27	0.35
EV/Sales	1.03	1.15	1.27	1.46	1.89	2.23	1.81	1.85	2.38	3.17	2.79	1.83	2.16	1.76	1.51
EV/EBITDA	7.59	8.51	9.13	10.43	13.9	16.09	11.34	11.78	14.74	19.3	18.07	13.84	14.06	11.54	9.87
EV/EBIT	10.22	11.2	12.27	13.61	18.87	25.21	19.42	19.12	23.23	29.5	26.89	22.28	22.29	17.59	14.29
EV/Cash Flow to Firm	8.27	10.2	10.99	11.03	13.37	30.89	11.89	12.1	14.95	22.38	19.38	44.32	11.79	62.09	13.16
EV/Free Cash Flow to Firm	5.85	10.2	10.99	11.03	13.37	30.89	11.89	12.1	14.95	22.38	19.38	44.32	11.79	62.09	13.16
Diluted Market Cap	6,022	7,076	7,709	9,711	10,255	12,118	13,512	16,200	21,996	31,012	31,925	16,365	18,235	16,991	14,618
Diluted Enterprise Value	9,159	10,382	11,089	12,895	15,092	19,159	20,140	22,312	28,324	37,803	39,577	24,831	26,177	21,847	20,418
EV per Share	27.64	33.42	37.72	45.71	53.49	57.66	56.79	64.21	84.16	113.91	120.12	78.09	82.68	71.91	74.83
TTM Sales	8,631	8,736	8,468	8,570	7,997	9,061	10,983	11,635	11,474	11,781	13,811	13,372	12,062	11,795	13,161
TTM EBITDA	1,168	1,176	1,174	1,201	1,087	1,253	1,752	1,828	1,854	1,933	2,133	1,773	1,857	1,803	2,012
TTM Operating Income	867	893	874	920	801	800	1,023	1,126	1,176	1,265	1,433	1,101	1,171	1,183	1,390
TTM Cash Flow to Firm	1,071	981	976	1,135	1,131	653	1,672	1,779	1,828	1,667	1,988	553	2,214	335	1,509
TTM Free Cash Flow to Firm	1,515	981	976	1,135	1,131	653	1,672	1,779	1,828	1,667	1,988	553	2,214	335	1,509

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	4.33	8.29	9.19	9.6	10.18	62.79	9.14	10.34	14.21	21.66	18.14	54.37	9.79	147.75	11.58
EV/EBIT	10.22	11.2	12.27	13.61	18.87	25.21	19.42	19.12	23.23	29.5	26.89	22.28	22.29	17.59	14.29
Enterprise Value	8,864	10,008	10,722	12,522	15,112	20,166	19,871	21,527	27,322	37,315	38,540	24,529	26,100	20,809	19,857
Low Price	14.85	17.83	20.76	23.88	28.98	31.15	35.65	34.71	43.87	51.26	77.95	46	42.81	54.06	43.51
EV/Sales	1.03	1.15	1.27	1.46	1.89	2.23	1.81	1.85	2.38	3.17	2.79	1.83	2.16	1.76	1.51
EV/EBITDA	7.59	8.51	9.13	10.43	13.9	16.09	11.34	11.78	14.74	19.3	18.07	13.84	14.06	11.54	9.87
Price/Earnings	13.3	17.47	18.53	20.09	35.54	45.17	35.45	34.92	37.83	51.97	35.74	22.51	25.61	4.2	15.93
Price/Earnings Average	13.37	16.23	16.52	17.8	33.9	44.31	37.1	31.29	37.77	42.85	32.99	30.76	24.04	4.81	15.63
Price/Earnings High	15.1	17.75	18.65	20.78	37.72	49.49	40.5	38.72	47.9	57.31	36.42	43.13	27.67	5.44	18.13
Price/Earnings Low	11.06	13.92	14.9	14.07	28.32	37.49	33.39	26.36	25.66	28.59	28.94	20.24	19.06	4.12	13.08
Price/Book Value	4.7	6.01	6	9.04	8.21	3.82	3.36	4.46	7.12	9.32	8.52	4.64	4.82	2.72	2.59
Price/Book Value Average	4.72	5.59	5.34	8.01	7.83	3.75	3.52	3.99	7.11	7.68	7.86	6.34	4.52	3.12	2.54
Price/Book Value High	5.33	6.11	6.03	9.35	8.72	4.19	3.84	4.94	9.01	10.28	8.68	8.89	5.2	3.52	2.95
Price/Book Value Low	3.91	4.79	4.82	6.33	6.54	3.17	3.17	3.37	4.83	5.13	6.9	4.17	3.59	2.67	2.13
Price/Tangible Book Value	-4.57	-4.6	-5.22	-6.57	-9.17	-3.65	-3.83	-4.81	-6.05	-9.87	-12.66	-7.33	-10.5	26.15	234.28
Price/Tangible Book Value Average	-4.59	-4.27	-4.65	-5.82	-8.74	-3.58	-4.01	-4.31	-6.04	-8.14	-11.69	-10.02	-9.86	29.95	229.93
Price/Tangible Book Value High	-5.19	-4.67	-5.25	-6.79	-9.73	-4	-4.38	-5.33	-7.66	-10.89	-12.9	-14.05	-11.35	33.83	266.66
Price/Tangible Book Value Low	-3.8	-3.66	-4.2	-4.6	-7.3	-3.03	-3.61	-3.63	-4.1	-5.43	-10.25	-6.59	-7.82	25.65	192.44
Price/Sales	0.68	0.79	0.89	1.1	1.25	1.31	1.21	1.36	1.87	2.58	2.27	1.21	1.5	1.43	1.1
Price/Sales Average	0.69	0.74	0.79	0.98	1.19	1.29	1.26	1.22	1.86	2.13	2.1	1.65	1.41	1.64	1.08
Price/Sales High	0.78	0.81	0.9	1.14	1.33	1.44	1.38	1.51	2.36	2.85	2.32	2.32	1.62	1.85	1.26
Price/Sales Low	0.57	0.63	0.72	0.77	1	1.09	1.14	1.03	1.27	1.42	1.84	1.09	1.12	1.4	0.91
Price/Cash Flow	6.22	8.11	8.99	9.33	9.92	61.55	8.97	10.12	13.83	21.23	17.83	53.76	9.72	146.43	11.51
Price/Cash Flow Average	6.26	7.54	8.01	8.27	9.46	60.38	9.39	9.07	13.81	17.5	16.46	73.47	9.12	167.72	11.3
Price/Cash Flow High	7.07	8.24	9.04	9.65	10.53	67.44	10.25	11.22	17.51	23.41	18.17	103.01	10.5	189.44	13.1
Price/Cash Flow Low	5.18	6.46	7.22	6.54	7.9	51.09	8.45	7.64	9.38	11.68	14.44	48.36	7.23	143.59	9.46
Price/Free Cash Flow Average	4.35	7.71	8.19	8.5	9.71	61.59	9.57	9.27	14.19	17.86	16.74	74.3	9.19	169.23	11.37
Price/Free Cash Flow High	4.91	8.43	9.25	9.92	10.81	68.79	10.44	11.47	17.99	23.88	18.48	104.18	10.57	191.14	13.18
Price/Free Cash Flow Low	3.6	6.61	7.38	6.72	8.11	52.11	8.61	7.81	9.64	11.91	14.69	48.9	7.28	144.88	9.51
EV/Sales Average	1.03	1.09	1.17	1.34	1.83	2.2	1.87	1.71	2.38	2.71	2.62	2.27	2.07	1.96	1.49
EV/Sales High	1.12	1.16	1.27	1.5	1.97	2.36	1.98	1.99	2.87	3.43	2.83	2.93	2.28	2.16	1.66
EV/Sales Low	0.92	0.99	1.1	1.13	1.63	1.98	1.74	1.53	1.79	2	2.36	1.71	1.78	1.74	1.32
EV/EBITDA Average	7.61	8.11	8.45	9.54	13.47	15.9	11.69	10.9	14.72	16.53	16.95	17.16	13.45	12.83	9.74
EV/EBITDA High	8.25	8.6	9.17	10.69	14.48	17.1	12.42	12.69	17.75	20.93	18.34	22.14	14.84	14.14	10.83
EV/EBITDA Low	6.76	7.35	7.9	8.1	11.98	14.31	10.9	9.71	11.09	12.2	15.31	12.92	11.55	11.37	8.62
EV/EBIT Average	10.26	10.67	11.35	12.45	18.27	24.9	20.03	17.7	23.2	25.26	25.23	27.63	21.34	19.55	14.1
EV/EBIT High	11.12	11.32	12.32	13.96	19.65	26.78	21.27	20.61	27.98	31.98	27.3	35.65	23.53	21.55	15.68
EV/EBIT Low	9.11	9.68	10.62	10.57	16.26	22.42	18.67	15.76	17.49	18.64	22.79	20.81	18.32	17.33	12.48
Last Price	17.86	22.38	25.83	34.09	36.37	37.53	37.85	45.98	64.67	93.18	96.27	51.14	57.52	55.13	52.97
High Price	20.28	22.74	25.99	35.25	38.6	41.12	43.24	50.98	81.88	102.76	98.09	97.99	62.14	71.32	60.29
Enterprise Value Average	8,894	9,534	9,923	11,456	14,637	19,917	20,488	19,926	27,288	31,959	36,159	30,419	24,985	23,128	19,596
Enterprise Value High	9,640	10,116	10,768	12,840	15,742	21,422	21,757	23,203	32,909	40,454	39,124	39,245	27,559	25,494	21,799
Enterprise Value Low	7,899	8,646	9,281	9,726	13,024	17,935	19,101	17,749	20,570	23,583	32,662	22,915	21,457	20,500	17,346

Shares Outstanding	321	299	284	274	283	350	350	335	325	328	321	314	316	289	265
Diluted Weighted Avg Shares	337	316	298	285	282	323	357	352	340	333	332	320	317	308	276
Basic Weighted Avg Shares	331	309	292	277	275	317	350	345	331	326	326	316	315	305	274
Revenue per Share	26.11	28.24	29.01	30.94	29.12	28.62	31.36	33.74	34.65	36.11	42.37	42.26	38.32	38.61	47.99
EBITDA per Share	3.53	3.8	4.02	4.34	3.96	3.96	5	5.3	5.6	5.92	6.54	5.6	5.9	5.9	7.34
Operating Income per Share	2.62	2.89	3	3.32	2.92	2.53	2.92	3.27	3.55	3.88	4.4	3.48	3.72	3.87	5.07
Basic EPS, GAAP	1.34	1.28	1.39	1.7	1.02	0.83	1.07	1.32	1.71	1.79	2.69	2.27	2.25	13.12	3.33
Basic EPS from Cont Ops	1.42	1.36	1.49	1.8	1.1	0.84	1.08	1.31	1.62	1.78	2.69	1.84	1.55	1.41	3.34
Diluted EPS, GAAP	1.32	1.25	1.36	1.65	1	0.81	1.05	1.29	1.66	1.76	2.65	2.25	2.23	13	3.3
Diluted EPS from Cont Ops	1.39	1.34	1.46	1.75	1.07	0.82	1.06	1.29	1.58	1.75	2.65	1.82	1.54	1.4	3.32
Dividend per Share	0.14	0.2	0.26	0.26	0.26	0.26	0.37	0.4	0.55	0.61	0.7	0.8	0.8	0.8	0.8
Cash Flow per Share	2.87	2.76	2.87	3.65	3.67	0.61	4.22	4.54	4.68	4.39	5.4	0.95	5.92	0.38	4.6
Free Cash Flow per Basic Share	1.53	2.76	2.87	3.65	3.67	0.61	4.22	4.54	4.68	4.39	5.4	0.95	5.92	0.38	4.6
Cash & Equivalents per Share	0.52	0.58	1.46	0.7	0.79	1.71	1.28	2.15	5.54	4.17	1.75	1.74	2.2	3.06	4.57
Book Value per Share	3.8	3.72	4.31	3.77	4.43	9.82	11.26	10.31	9.08	10	11.3	11.02	11.94	20.26	20.43
Tangible Book Value per Share	-3.91	-4.87	-4.95	-5.19	-3.97	-10.28	-9.87	-9.56	-10.7	-9.44	-7.6	-6.98	-5.48	2.11	0.23

Ball Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)