Ball corp (BLL)
Income statement / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08
Net sales

11,474

11,635

10,983

9,061

7,997

8,570

8,468

8,735

8,630

7,630

6,710

6,826

Costs and expenses
Cost of sales (excluding depreciation and amortization)

9,203

9,329

8,717

7,296

6,460

6,903

6,875

7,174

7,081

6,254

5,517

5,699

Depreciation and amortization

678

702

729

453

286

281

299

282

301

265

243

249

Selling, general and administrative

417

478

514

512

450

466

418

385

381

356

309

259

Business consolidation and other activities

244

191

221

337

195

81

78

102

30

-11

21

43

Gain on disposition

-

-

-

-

-

-

-

-

-

-

34

7

Total costs and expenses

10,542

10,700

10,181

8,598

7,391

7,731

7,672

7,945

7,794

6,865

6,056

6,245

Earnings before interest and taxes

932

935

802

463

606

839

795

790

836

764

653

580

Interest expense

317

301

285

229

143

160

183

179

177

149

117

-137

Debt refinancing and other costs

7

1

3

109

117

33

28

15

-

8

-

0

Total interest expense

324

302

288

338

260

193

211

194

177

158

117

137

Earnings before taxes

608

633

514

125

346

646

583

595

659

606

536

442

Tax (provision) benefit

71

185

165

-126

47

150

149

172

201

175

159

142

Equity in results of affiliates, net of tax

-1

5

31

15

4

2

0

-1

10

118

13

14

Net earnings from continuing operations

-

-

-

-

-

-

434

422

468

548

390

315

Discontinued operations, net of tax

-

-

-

-

-

-

0

-2

-2

-74

-2

4

Net earnings

536

453

380

266

303

498

435

419

466

473

388

319

Net (earnings) loss attributable to noncontrolling interests

-30

-1

6

3

22

28

28

23

22

5

0

0

Net earnings attributable to Ball Corporation

566

454

374

263

281

470

406

396

444

468

387

319

Continuing operations

-

-

-

-

-

-

406

399

446

542

390

314

Discontinued operations

-

-

-

-

-

-

0

-2

-2

-74

-2

4

Net earnings

566

454

374

263

281

-

406

396

444

468

387

319

Earnings per share:
Basic - continuing operations (in dollars per share)

-

-

-

-

-

-

2.79

2.58

2.70

3.00

2.08

1.64

Basic - discontinued operations (in dollars per share)

-

-

-

-

-

-

-

-0.02

-0.01

-0.41

-0.01

0.03

Per basic share (in dollars per share)

1.71

1.32

1.07

0.83

1.02

3.39

2.79

2.56

2.69

2.59

2.07

1.67

Diluted - continuing operations (in dollars per share)

-

-

-

-

-

-

2.73

2.52

2.64

2.96

2.05

1.62

Diluted - discontinued operations (in dollars per share)

-

-

-

-

-

-

-

-0.02

-0.01

-0.41

-0.01

0.03

Per diluted share (in dollars per share)

1.66

1.29

1.05

0.81

1.00

3.30

2.73

2.50

2.63

2.55

2.04

1.65

Weighted average shares outstanding (000s):
Basic (in shares)

331

344

350

316

274

138

145

154

165

180

187

0

Diluted (in shares)

340

352

356

322

281

142

149

158

168

183

189

0

Cash dividends declared and paid, per share (in dollars per share)

-

-

-

-

0.26

0.52

0.52

0.40

0.28

0.20

0.20

0.20