Income Statement

Revenue

-14%

+12%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Apr-2004	Jul-2004	Oct-2004	Dec-2004	Apr-2005	Jul-2005	Oct-2005	Dec-2005	Apr-2006	Jul-2006	Oct-2006	Dec-2006	Apr-2007	Jul-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Apr-2011	Jul-2011	Oct-2011	Dec-2011	Apr-2012	Jul-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	81	78	75	76	90	105	117	126	122	114	109	104	101	101	99	116	95	108	121	134	149	150	149	149	148	144	141	138	127	117	113	117	125	137	145	149	162	171	177	177	176	175	177	180	179	182	184	184	179	172	167	160	158	149	146	143	143	153	195	229	259	292	286	285	290	293	295	301	305	309	312	317	311	297	286	275	271	270	270	270	272	274	285	313	355	403	446	460	440	392	337	293	270	0	0	314
Revenue	3 712 N/A	3 754 +1%	3 792 +1%	3 859 +2%	4 054 +5%	4 373 +8%	4 694 +7%	4 977 +6%	5 138 +3%	5 252 +2%	5 371 +2%	5 440 +1%	5 533 +2%	5 618 +2%	5 723 +2%	5 751 +0%	5 792 +1%	6 083 +5%	6 321 +4%	6 622 +5%	6 951 +5%	7 141 +3%	7 225 +1%	7 390 +2%	7 436 +1%	7 483 +1%	7 585 +1%	6 826 -10%	7 247 +6%	6 912 -5%	6 716 -3%	6 710 0%	6 877 +2%	7 140 +4%	7 362 +3%	7 630 +4%	8 049 +5%	8 351 +4%	8 574 +3%	8 631 +1%	8 662 +0%	8 649 0%	8 673 +0%	8 736 +1%	8 684 -1%	8 590 -1%	8 586 0%	8 468 -1%	8 484 +0%	8 573 +1%	8 534 0%	8 570 +0%	8 486 -1%	8 366 -1%	8 225 -2%	7 997 -3%	7 830 -2%	7 688 -2%	8 343 +9%	9 061 +9%	9 716 +7%	10 541 +8%	10 697 +1%	10 983 +3%	11 295 +3%	11 541 +2%	11 579 +0%	11 635 +0%	11 635 N/A	11 551 -1%	11 558 +0%	11 474 -1%	11 474 N/A	11 258 -2%	11 398 +1%	11 781 +3%	12 121 +3%	12 779 +5%	13 239 +4%	13 811 +4%	14 402 +4%	15 077 +5%	15 475 +3%	15 349 -1%	15 122 -1%	14 554 -4%	14 174 -3%	12 062 -15%	13 414 +11%	12 807 -5%	12 318 -4%	11 795 -4%	12 018 +2%	12 397 +3%	12 694 +2%	13 161 +4%
Gross Profit
Cost of Revenue	(3 166)	(3 177)	(3 191)	(3 230)	(3 371)	(3 611)	(3 849)	(4 080)	(4 207)	(4 297)	(4 389)	(4 422)	(4 518)	(4 624)	(4 745)	(4 803)	(4 863)	(5 117)	(5 317)	(5 540)	(5 778)	(5 906)	(6 049)	(6 227)	(6 270)	(6 326)	(6 346)	(5 700)	(6 077)	(5 775)	(5 566)	(5 518)	(5 662)	(5 869)	(6 051)	(6 254)	(6 567)	(6 809)	(7 018)	(7 081)	(7 138)	(7 144)	(7 147)	(7 177)	(7 130)	(7 038)	(7 019)	(6 875)	(6 845)	(6 892)	(6 853)	(6 908)	(6 852)	(6 780)	(6 663)	(6 460)	(6 315)	(6 136)	(6 717)	(7 292)	(7 787)	(8 457)	(8 522)	(8 712)	(8 973)	(9 195)	(9 223)	(9 337)	(9 354)	(9 296)	(9 294)	(9 205)	(9 167)	(8 967)	(9 035)	(9 323)	(9 601)	(10 131)	(10 552)	(11 085)	(11 608)	(12 293)	(12 717)	(12 766)	(12 595)	(12 066)	(11 685)	(9 754)	(10 797)	(10 238)	(9 769)	(9 354)	(9 564)	(9 897)	(10 173)	(10 583)
Gross Profit	547 N/A	577 +5%	601 +4%	629 +5%	683 +9%	762 +12%	845 +11%	897 +6%	931 +4%	954 +3%	982 +3%	1 018 +4%	1 015 0%	993 -2%	978 -2%	949 -3%	929 -2%	965 +4%	1 004 +4%	1 081 +8%	1 173 +8%	1 235 +5%	1 177 -5%	1 163 -1%	1 166 +0%	1 157 -1%	1 239 +7%	1 127 -9%	1 170 +4%	1 137 -3%	1 149 +1%	1 193 +4%	1 215 +2%	1 271 +5%	1 312 +3%	1 376 +5%	1 482 +8%	1 542 +4%	1 557 +1%	1 550 0%	1 524 -2%	1 506 -1%	1 526 +1%	1 559 +2%	1 554 0%	1 552 0%	1 567 +1%	1 593 +2%	1 639 +3%	1 681 +3%	1 682 +0%	1 662 -1%	1 635 -2%	1 586 -3%	1 561 -2%	1 537 -2%	1 514 -1%	1 551 +2%	1 626 +5%	1 769 +9%	1 929 +9%	2 084 +8%	2 175 +4%	2 271 +4%	2 322 +2%	2 346 +1%	2 356 +0%	2 298 -2%	2 281 -1%	2 255 -1%	2 264 +0%	2 269 +0%	2 307 +2%	2 291 -1%	2 363 +3%	2 458 +4%	2 520 +3%	2 648 +5%	2 687 +1%	2 726 +1%	2 794 +2%	2 784 0%	2 758 -1%	2 583 -6%	2 527 -2%	2 488 -2%	2 489 +0%	2 308 -7%	2 617 +13%	2 569 -2%	2 549 -1%	2 441 -4%	2 454 +1%	2 500 +2%	2 521 +1%	2 578 +2%
Operating Income
Operating Expenses	(567)	(304)	(329)	(320)	(353)	(388)	(424)	(439)	(458)	(466)	(471)	(484)	(475)	(466)	(453)	(447)	(456)	(483)	(507)	(540)	(562)	(581)	(606)	(604)	(614)	(611)	(597)	(509)	(554)	(531)	(533)	(552)	(569)	(578)	(595)	(622)	(653)	(681)	(685)	(683)	(678)	(676)	(673)	(651)	(682)	(694)	(709)	(711)	(713)	(717)	(736)	(719)	(755)	(763)	(748)	(737)	(734)	(765)	(840)	(913)	(987)	(1 123)	(1 121)	(1 185)	(1 226)	(1 232)	(1 301)	(1 269)	(1 369)	(1 307)	(1 342)	(1 252)	(1 191)	(1 097)	(1 118)	(1 193)	(1 218)	(1 275)	(1 317)	(1 293)	(1 339)	(1 330)	(1 323)	(1 298)	(1 224)	(1 230)	(1 219)	(1 137)	(1 316)	(1 272)	(1 259)	(1 258)	(1 162)	(1 163)	(1 159)	(1 188)
Selling, General & Administrative	(138)	(150)	(164)	(171)	(191)	(212)	(233)	(234)	(249)	(256)	(254)	(269)	(260)	(251)	(240)	(234)	(241)	(256)	(270)	(287)	(299)	(313)	(331)	(324)	(323)	(314)	(298)	(259)	(276)	(270)	(286)	(309)	(319)	(324)	(334)	(357)	(377)	(392)	(389)	(381)	(382)	(387)	(384)	(368)	(395)	(400)	(412)	(411)	(409)	(418)	(442)	(439)	(475)	(481)	(465)	(451)	(442)	(466)	(466)	(460)	(460)	(445)	(428)	(456)	(465)	(522)	(582)	(567)	(677)	(622)	(659)	(574)	(514)	(496)	(430)	(525)	(551)	(606)	(633)	(593)	(622)	(617)	(628)	(626)	(571)	(575)	(548)	(532)	(638)	(612)	(622)	(647)	(559)	(557)	(545)	(566)
Research & Development	(8)	(5)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(150)	(148)	(147)	(149)	(163)	(178)	(192)	(206)	(209)	(210)	(217)	(215)	(215)	(216)	(213)	(214)	(215)	(227)	(237)	(253)	(263)	(268)	(275)	(281)	(291)	(297)	(299)	(250)	(279)	(261)	(247)	(243)	(250)	(254)	(261)	(266)	(276)	(288)	(296)	(301)	(297)	(289)	(289)	(283)	(286)	(294)	(296)	(300)	(296)	(291)	(286)	(281)	(280)	(282)	(282)	(286)	(292)	(299)	(374)	(453)	(527)	(678)	(693)	(729)	(761)	(710)	(719)	(702)	(692)	(685)	(683)	(678)	(677)	(676)	(667)	(668)	(667)	(669)	(684)	(700)	(717)	(713)	(695)	(672)	(653)	(655)	(671)	(605)	(678)	(660)	(637)	(611)	(603)	(606)	(614)	(622)
Other Operating Expenses	(271)	0	(19)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(8)	(8)	(8)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	75	(21)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	(20) N/A	273 N/A	271 -1%	309 +14%	330 +7%	374 +13%	421 +12%	458 +9%	473 +3%	489 +3%	511 +5%	535 +5%	541 +1%	527 -2%	525 0%	501 -5%	474 -5%	483 +2%	497 +3%	541 +9%	611 +13%	654 +7%	571 -13%	559 -2%	552 -1%	546 -1%	642 +18%	618 -4%	616 0%	606 -2%	617 +2%	641 +4%	646 +1%	693 +7%	717 +3%	754 +5%	829 +10%	862 +4%	872 +1%	867 -1%	846 -2%	830 -2%	853 +3%	908 +6%	873 -4%	858 -2%	858 N/A	882 +3%	926 +5%	964 +4%	946 -2%	943 0%	880 -7%	823 -6%	814 -1%	800 -2%	781 -2%	787 +1%	786 0%	856 +9%	942 +10%	961 +2%	1 054 +10%	1 086 +3%	1 096 +1%	1 114 +2%	1 055 -5%	1 029 -2%	912 -11%	948 +4%	922 -3%	1 017 +10%	1 116 +10%	1 194 +7%	1 245 +4%	1 265 +2%	1 302 +3%	1 373 +5%	1 370 0%	1 433 +5%	1 455 +2%	1 454 0%	1 435 -1%	1 285 -10%	1 303 +1%	1 258 -3%	1 270 +1%	1 171 -8%	1 301 +11%	1 297 0%	1 290 -1%	1 183 -8%	1 292 +9%	1 337 +3%	1 362 +2%	1 390 +2%
Pre-Tax Income
Interest Income Expense	(81)	(78)	(75)	(76)	(90)	(105)	(117)	(126)	(122)	(114)	(109)	(104)	(101)	(101)	(99)	(116)	(95)	(108)	(121)	(134)	(149)	(150)	(149)	(149)	(148)	(144)	(141)	(138)	(127)	(117)	(113)	(117)	(125)	(137)	(145)	(149)	(162)	(171)	(177)	(177)	(176)	(175)	(177)	(194)	(179)	(182)	(184)	(192)	(179)	(172)	(167)	(183)	(158)	(149)	(146)	(143)	(253)	(189)	(263)	(460)	(313)	(425)	(426)	(348)	(314)	(251)	(175)	(204)	(112)	(157)	(103)	(158)	(216)	(297)	(286)	(275)	(271)	(270)	(270)	(270)	(272)	(274)	(285)	(312)	(356)	(403)	(446)	(446)	(439)	(374)	(305)	(225)	(221)	(247)	(271)	(284)
Non-Reccuring Items	0	(18)	0	(3)	(4)	(4)	(16)	(12)	(10)	(10)	8	15	15	6	(20)	(21)	(23)	60	82	40	42	(32)	(35)	(45)	(38)	(49)	(58)	(37)	(57)	(18)	(19)	13	19	(11)	11	11	(3)	(4)	(19)	(30)	(21)	(21)	(55)	(103)	(121)	(141)	(148)	(79)	(56)	(42)	(8)	(81)	(133)	(58)	(201)	(195)	(285)	(356)	(267)	(142)	(141)	(177)	(271)	(221)	(196)	(224)	(99)	(191)	(179)	(110)	(211)	(251)	(388)	(500)	(376)	(303)	(155)	(31)	(164)	(155)	133	(348)	(43)	(89)	(390)	85	(125)	(111)	(161)	(228)	(266)	(420)	(408)	(359)	(196)	41
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(19)	(19)	(18)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(8)	(8)	(9)	(9)	(1)	(1)	0	(15)	(15)	(15)	(15)	0	(27)	(28)	(28)	(61)	(34)	(33)	(33)	(60)	(65)	(86)	(117)	(134)	(179)	(160)	(129)	(53)	(4)	(2)	(3)	(4)	(3)	(3)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	(19)
Pre-Tax Income	(102) N/A	178 N/A	197 +11%	230 +17%	235 +2%	265 +13%	288 +9%	320 +11%	341 +6%	365 +7%	411 +13%	446 +9%	455 +2%	433 -5%	405 -6%	364 -10%	336 -8%	415 +23%	440 +6%	447 +2%	504 +13%	473 -6%	387 -18%	365 -6%	367 +1%	353 -4%	443 +26%	443 +0%	432 -3%	471 +9%	485 +3%	537 +11%	539 +0%	537 0%	575 +7%	606 +5%	655 +8%	687 +5%	675 -2%	660 -2%	634 -4%	618 -3%	607 -2%	596 -2%	572 -4%	508 -11%	499 -2%	584 +17%	630 +8%	716 +14%	739 +3%	646 -13%	529 -18%	552 +4%	381 -31%	346 -9%	109 -68%	63 -42%	96 +51%	125 +31%	435 +248%	355 -18%	355 N/A	514 +45%	582 +13%	636 +9%	778 +22%	633 -19%	621 -2%	681 +10%	608 -11%	608 N/A	512 -16%	397 -22%	583 +47%	687 +18%	876 +28%	1 072 +22%	936 -13%	1 008 +8%	1 316 +31%	832 -37%	1 107 +33%	884 -20%	557 -37%	940 +69%	699 -26%	614 -12%	701 +14%	695 -1%	719 +3%	535 -26%	663 +24%	731 +10%	895 +22%	1 128 +26%
Net Income
Tax Provision	6	(61)	(68)	(82)	(84)	(91)	(94)	(100)	(106)	(113)	(130)	(143)	(148)	(140)	(125)	(106)	(93)	(121)	(126)	(132)	(152)	(143)	(103)	(96)	(96)	(89)	(138)	(142)	(137)	(141)	(151)	(160)	(154)	(165)	(170)	(176)	(203)	(207)	(194)	(201)	(181)	(167)	(171)	(172)	(155)	(136)	(128)	(150)	(171)	(201)	(196)	(150)	(111)	(130)	(59)	(47)	36	229	175	126	4	(132)	(113)	(82)	(94)	(118)	(254)	(130)	(106)	(91)	17	(71)	(57)	(49)	(90)	(124)	(160)	(253)	(178)	(168)	(236)	(121)	(161)	(159)	(100)	(135)	(99)	(146)	(109)	(122)	(162)	(133)	(159)	(171)	(205)	(240)
Income from Continuing Operations	(96)	116	129	148	152	174	194	220	235	251	281	303	307	293	280	257	244	294	314	315	352	330	284	269	271	264	305	301	295	329	334	377	385	372	405	431	452	480	482	459	453	451	436	423	417	373	371	434	458	515	543	496	418	422	323	299	145	292	271	251	439	223	242	432	488	518	524	503	515	590	625	537	455	348	493	563	716	819	758	840	1 080	711	946	725	457	805	600	468	592	573	557	402	504	560	690	888
Income to Minority Interest	1	(1)	(1)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	0	(0)	(0)	(0)	0	(0)	(0)	(0)	0	(0)	(1)	(1)	(1)	(1)	(0)	(0)	(6)	(13)	(15)	(20)	(22)	(20)	(21)	(20)	(23)	(26)	(27)	(29)	(28)	(32)	(31)	(26)	(28)	(23)	(20)	(25)	(22)	(15)	(15)	(12)	(3)	(5)	(6)	(6)	(6)	(4)	(4)	(1)	1	1	2	2	30	30	32	33	3	3	1	0	0	(1)	(10)	(12)	(13)	(15)	(6)	(5)	(4)	(2)	(3)	(4)	(6)	(5)	(7)	(5)	(3)
Equity Earnings Affiliates	5	7	8	9	10	12	10	11	12	11	15	1	1	3	2	16	15	15	15	15	15	13	13	13	14	15	15	15	8	9	11	14	21	44	124	118	113	86	1	10	10	9	7	(1)	(2)	(1)	1	1	2	2	2	2	2	2	3	4	3	3	8	15	25	34	32	31	30	20	22	5	(15)	(13)	(15)	(1)	(13)	(11)	(8)	(6)	18	25	25	26	33	35	15	7	8	(2)	13	20	18	23	28	28	28	28	27	27
Net Income (Common)	(92) N/A	121 N/A	135 +12%	156 +15%	160 +3%	185 +15%	203 +10%	230 +13%	245 +7%	262 +7%	295 +13%	302 +3%	307 +2%	296 -4%	281 -5%	272 -3%	258 -5%	309 +20%	329 +6%	330 +0%	366 +11%	343 -7%	296 -13%	281 -5%	284 +1%	278 -2%	319 +15%	320 +0%	305 -5%	339 +11%	340 +1%	388 +14%	398 +3%	333 -16%	457 +37%	468 +2%	480 +3%	554 +15%	459 -17%	444 -3%	441 -1%	437 -1%	420 -4%	396 -6%	387 -2%	343 -11%	343 +0%	407 +19%	428 +5%	486 +14%	519 +7%	470 -9%	397 -15%	404 +2%	301 -25%	281 -7%	133 -53%	280 +111%	266 -5%	263 -1%	459 +75%	251 -45%	268 +7%	374 +40%	431 +15%	451 +5%	462 +2%	454 -2%	446 -2%	524 +17%	557 +6%	566 +2%	472 -17%	369 -22%	518 +40%	585 +13%	762 +30%	870 +14%	808 -7%	878 +9%	1 124 +28%	748 -33%	961 +28%	719 -25%	450 -37%	797 +77%	608 -24%	707 +16%	4 215 +496%	4 200 0%	4 194 0%	4 008 -4%	502 -87%	556 +11%	680 +22%	912 +34%
EPS (Diluted)	-0.21 N/A	0.27 N/A	0.3 +11%	0.34 +13%	0.35 +3%	0.4 +14%	0.44 +10%	0.5 +14%	0.53 +6%	0.57 +8%	0.64 +12%	0.66 +3%	0.67 +2%	0.65 -3%	0.69 +6%	0.62 -10%	0.61 -2%	0.74 +21%	0.79 +7%	0.79 N/A	0.89 +13%	0.84 -6%	0.73 -13%	0.68 -7%	0.7 +3%	0.69 -1%	0.82 +19%	0.81 -1%	0.8 -1%	0.89 +11%	0.89 N/A	1.03 +16%	1.05 +2%	0.89 -15%	1.25 +40%	1.27 +2%	1.38 +9%	1.62 +17%	1.37 -15%	1.32 -4%	1.36 +3%	1.37 +1%	1.32 -4%	1.26 -5%	1.27 +1%	1.14 -10%	1.14 N/A	1.36 +19%	1.48 +9%	1.7 +15%	1.81 +6%	1.65 -9%	1.41 -15%	1.44 +2%	1.08 -25%	1 -7%	0.48 -52%	0.97 +102%	0.74 -24%	0.81 +9%	1.28 +58%	0.7 -45%	0.74 +6%	1.04 +41%	1.2 +15%	1.27 +6%	1.32 +4%	1.28 -3%	1.3 +2%	1.53 +18%	1.63 +7%	1.66 +2%	1.42 -14%	1.1 -23%	1.55 +41%	1.75 +13%	2.28 +30%	2.6 +14%	2.43 -7%	2.64 +9%	3.44 +30%	2.35 -32%	3.03 +29%	2.25 -26%	1.42 -37%	2.52 +77%	1.92 -24%	2.23 +16%	13.28 +496%	13.46 +1%	13.74 +2%	13 -5%	1.76 -86%	2.01 +14%	2.49 +24%	3.3 +33%

Income Statement Balance Sheet Cash Flow Statement

Ball Corp
NYSE:BALL

Income Statement

Earnings Waterfall
Ball Corp

Income Statement
Ball Corp

See Also

Company

Help

Tools

Stocks

Ball Corp NYSE:BALL

Income Statement

Earnings Waterfall Ball Corp

Income Statement Ball Corp

See Also

Company

Help

Tools

Stocks

Ball Corp
NYSE:BALL

Earnings Waterfall
Ball Corp

Income Statement
Ball Corp