Free cash flow remains highly volatile, swinging from a negative 26.0% margin in 2026Q1 to a positive 31.1% margin in 2025Q4, largely driven by unpredictable working capital fluctuations.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 1.15B | 1.26B | 115M | 1.86B | 283M | 1.76B | 1.43B | 1.55B | 1.57B | 1.48B | 194M | 1.01B | 1.01B | 839M | 853.2M | 948.4M | 515.2M | 559.7M | 627.6M | 673M | 401.4M | 558.8M | 535.9M | 364M | 452.3M | 320.8M | 176.5M | 306M | 387.1M | 143.5M | 84.3M |
| Operating CF Margin % | - | 9.59% | 0.97% | 15.5% | 1.85% | 12.63% | 12.18% | 13.51% | 13.46% | 13.44% | 2.14% | 12.6% | 11.77% | 9.87% | 9.71% | 11.07% | 6.75% | 7.62% | 8.3% | 9% | 6.06% | 9.72% | 9.85% | 7.31% | 11.72% | 8.7% | 4.82% | 8.25% | 12.92% | 6.01% | 3.86% |
| Operating CF Growth % | 120.05% | 997.39% | -93.83% | 558.3% | -83.92% | 22.91% | -7.49% | -1.15% | 5.95% | 661.86% | -80.73% | -0.57% | 20.68% | -1.66% | -10.04% | 84.08% | -7.95% | -10.82% | -6.75% | 67.66% | -28.17% | 4.27% | 47.23% | -19.52% | 40.99% | 81.76% | -42.32% | -20.95% | 169.76% | 70.23% | 75.99% |
| Net Income | 937M | 915M | 4.01B | 711M | 732M | 878M | 582M | 536M | 453M | 405M | 266M | 302.9M | 498M | 434.6M | 429.3M | 468.6M | 548.6M | 388.4M | 319.5M | 281.3M | 329.6M | 261.5M | 295.6M | 229.9M | 156.1M | -99.2M | 68.2M | 104.2M | 32M | 58.3M | 24.2M |
| Depreciation & Amortization | 631M | 622M | 620M | 686M | 672M | 700M | 668M | 678M | 702M | 729M | 453M | 285.5M | 280.9M | 299.9M | 282.9M | 301.1M | 265.5M | 285.2M | 297.4M | 281M | 252.6M | 213.5M | 215.1M | 205.5M | 149.2M | 152.5M | 159.1M | 162.9M | 154.6M | 117.5M | 93.5M |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 39M | 40M | 43M | 37M | 75M | 46M | 35M | 25M | 25M | 24.5M | 26.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 52M | 60M | 143M | -67M | -2M | 35M | 17M | -45M | 35M | 70M | -293M | -61.8M | 8.9M | -1.6M | 14M | 53.2M | -28.7M | -24.3M | 19.6M | -21M | 38.2M | -58.5M | 42.8M | 17.8M | 30.7M | 2.5M | 9.8M | 34.3M | 0 | 17.1M | 12.4M |
| Other Non-Cash Items | -1.23B | -204M | -4.11B | 173M | -234M | -13M | 228M | 106M | 211M | -41M | 241M | 336.8M | 56.7M | 45.7M | 38.5M | 75.3M | 2.5M | 3M | -3.8M | 97M | -81.7M | 36.7M | -24.7M | 9.9M | -36M | 222.1M | 69.5M | 5.3M | 41M | -6.8M | 11.5M |
| Working Capital Changes | 756M | -131M | -551M | 360M | -924M | 120M | -106M | 236M | 90M | 321M | -509M | 140.2M | 170.9M | 63.7M | 54.6M | 50.2M | -197.8M | -81.6M | 12.1M | 34.7M | -137.3M | 105.6M | 14.5M | -99.1M | 152.3M | 42.9M | -130.1M | -700K | 159.5M | -42.6M | -57.3M |
| Change in Receivables | 0 | 0 | -325M | 238M | -305M | -729M | -81M | 205M | -281M | -189M | -53M | 34.8M | -152.3M | 80.2M | 600K | -4.1M | -287M | 36.3M | 37M | 26.9M | 0 | 0 | -81.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | -25M | 626M | -458M | -464M | -64M | -45M | -248M | -66M | 30M | 96.9M | -23.8M | 21.4M | 29.1M | 27.5M | -153.1M | 95.7M | 2.4M | -41M | -132.2M | -54.2M | -49.3M | 38.5M | 12.4M | 155.8M | -73.8M | -49.1M | 27.7M | -33.4M | 3.2M |
| Change in Payables | 0 | 0 | -91M | -510M | -83M | 1.31B | 66M | 72M | 592M | 639M | -55M | 124.6M | 355.3M | 50.9M | 55.9M | 111.1M | -250M | -163.8M | 15.7M | 27.4M | 0 | 0 | 87.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -755M | -656M | 5B | -1.05B | -768M | -1.64B | -1.18B | -422M | -206M | -545M | 672M | -2.72B | -391.4M | -379.1M | -356M | -738M | -110.2M | -581.4M | -418M | -265.8M | -993.4M | -290M | -209.6M | -123.8M | -1.02B | -122.9M | -52.5M | -92.7M | -915.1M | -250.9M | -18.4M |
| Capital Expenditures | -554M | -474M | -484M | -1.04B | -1.65B | -1.73B | -1.11B | -598M | -816M | -556M | -606M | -527.9M | -390.8M | -378.3M | -305M | -443.8M | -250.2M | -187.1M | -306.9M | -308.5M | -279.6M | -291.7M | -196M | -137.2M | -158.4M | -68.5M | -98.7M | -107M | -922.6M | -97.7M | -196.1M |
| CapEx % of Revenue | 4.06% | 3.6% | 4.1% | 8.69% | 10.8% | 12.39% | 9.47% | 5.22% | 7.01% | 5.06% | 6.69% | 6.61% | 4.54% | 4.45% | 3.47% | 5.18% | 3.28% | 2.55% | 4.06% | 4.13% | 4.22% | 5.07% | 3.6% | 2.76% | 4.1% | 1.86% | 2.69% | 2.89% | 30.8% | 4.09% | 8.98% |
| Acquisitions | -50M | -159M | -74M | 0 | 759M | 112M | -86M | 160M | 539M | -2M | -441M | -29.1M | 0 | -14.2M | -71.2M | -295.2M | 135.7M | -574.7M | 6.4M | 0 | -791.1M | 0 | -17.2M | -28M | -856.9M | -77.9M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -151M | -23M | 5.56B | -8M | 124M | -25M | 18M | 16M | 71M | 13M | 1.97B | -2.16B | -600K | 13.4M | 20.2M | 1M | 13.5M | 180.4M | -117.5M | 42.7M | 77.3M | 1.7M | 3.6M | 41.4M | -5.9M | 23.5M | 46.2M | 14.3M | 7.5M | -153.2M | 177.7M |
| Cash from Financing | -135M | -344M | -4.79B | -662M | 485M | -894M | -602M | -46M | -1.04B | -1.07B | -387M | 1.74B | -845.3M | -204M | -486.9M | -216.8M | -459.6M | 100.8M | -205.5M | -412.4M | 680.2M | -410.7M | -168.1M | -463.9M | 741.4M | -140.4M | -134.2M | -211.5M | 536.5M | -36.3M | 98.2M |
| Debt Issued (Net) | -2.73B | 1.23B | -2.86B | -440M | 1.36B | 98M | -262M | 1.11B | -178M | -861M | -231M | 2B | -417.7M | 290.6M | 77.8M | 306.8M | 101.8M | 147.9M | 127.3M | -170M | 759.3M | 1.5M | -78.3M | -393.7M | 830.7M | -62.3M | -48M | -151.1M | 619.3M | -2.5M | 113.9M |
| Equity Issued (Net) | -766M | -1.32B | -1.71B | -3M | -618M | -719M | -75M | -945M | -711M | -76M | -59M | -100M | -360M | -398.8M | -494.1M | -473.9M | -506.7M | -5.1M | -299.6M | -211.3M | -45.7M | -358.1M | -50M | -27.9M | -69.1M | -53.8M | -60.9M | -35.5M | -3.4M | -10.4M | 11.2M |
| Dividends Paid | -217M | -220M | -244M | -252M | -254M | -229M | -198M | -182M | -137M | -129M | -83M | -72M | -72.7M | -75.2M | -61.8M | -45.7M | -35.8M | -37.4M | -37.5M | -40.6M | -41M | -42.5M | -38.9M | -26.8M | -20.4M | -20.4M | -21.6M | -22.5M | -22.7M | -22.9M | -22.8M |
| Share Repurchases | -766M | -1.32B | -1.71B | -3M | -618M | -766M | -57M | -964M | -739M | -103M | -107M | -136M | -397.3M | -431.7M | -547.2M | -513.2M | -554.2M | -37M | -326.8M | -257.8M | -84.1M | -393.7M | -85.3M | -63.4M | -104.1M | -85.9M | -91.6M | -72.3M | -34.9M | -32.1M | -10.2M |
| Other Financing | 3.58B | -31M | 25M | 33M | -4M | -44M | -67M | -31M | -14M | -7M | -14M | -92M | 5.1M | -20.6M | -8.8M | -4M | -18.9M | -4.6M | 4.3M | 9.5M | 7.6M | -11.6M | -900K | -15.5M | 200K | -3.9M | -3.7M | -2.4M | -56.7M | -500K | -4.1M |
| Net Change in Cash | 289M | 290M | 221M | 152M | -21M | -802M | -425M | 1.08B | 269M | -149M | 373M | 32.6M | -224.6M | 241.9M | 8.3M | 13.8M | -58.6M | 83.2M | -24.2M | 100K | 90.5M | -137.7M | 162.2M | -222.7M | 176.1M | 57.5M | -10.2M | 1.8M | 536.5M | -143.7M | 164.1M |
| Free Cash Flow | 596M | 788M | -369M | 818M | -1.37B | 34M | 319M | 950M | 750M | 922M | -412M | 478.8M | 621.7M | 460.7M | 548.2M | 504.6M | 265M | 372.6M | 320.7M | 364.5M | 121.8M | 267.1M | 339.9M | 226.8M | 293.9M | 252.3M | 77.8M | 199M | -535.5M | 45.8M | -111.8M |
| FCF Margin % | 4.37% | 5.99% | -3.13% | 6.81% | -8.95% | 0.24% | 2.71% | 8.29% | 6.45% | 8.39% | -4.55% | 5.99% | 7.23% | 5.42% | 6.24% | 5.89% | 3.47% | 5.07% | 4.24% | 4.88% | 1.84% | 4.64% | 6.25% | 4.56% | 7.62% | 6.84% | 2.12% | 5.37% | -17.88% | 1.92% | -5.12% |
| FCF Growth % | 108.39% | 313.55% | -145.11% | 159.8% | -4123.53% | -89.34% | -66.42% | 26.67% | -18.66% | 323.79% | -186.05% | -22.99% | 34.95% | -15.96% | 8.64% | 90.42% | -28.88% | 16.18% | -12.02% | 199.26% | -54.4% | -21.42% | 49.87% | -22.83% | 16.49% | 224.29% | -60.9% | 137.16% | -1269.21% | 140.97% | 29.37% |
| FCF per Share | 2.23 | 2.86 | -1.20 | 2.58 | -4.27 | 0.10 | 0.96 | 2.79 | 2.13 | 2.58 | -1.28 | 1.70 | 2.18 | 1.54 | 1.73 | 1.50 | 0.72 | 0.98 | 0.83 | 0.89 | 0.29 | 0.61 | 0.75 | 0.50 | 0.64 | 0.58 | 0.21 | 0.32 | -1.10 | 0.09 | -0.22 |
| FCF Conversion (FCF/Net Income) | 0.64x | 1.38x | 0.03x | 2.64x | 0.39x | 2.00x | 2.45x | 2.73x | 3.45x | 3.95x | 0.74x | 3.58x | 2.15x | 2.06x | 2.15x | 2.14x | 1.10x | 1.44x | 1.96x | 2.39x | 1.22x | 2.05x | 1.77x | 1.58x | 2.90x | -3.23x | 2.59x | 2.94x | 23.32x | 2.46x | 3.48x |
| Interest Paid | 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 |
| Taxes Paid | 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 |
Working capital volatility
As reported in recent financial statements, Ball Corporation exhibits a highly erratic relationship between net income and operating cash flow, with the OCF/NI ratio swinging from a negative 3.79 in 2026Q1 to a positive 6.09 in 2025Q4, highlighting significant volatility in cash conversion quality.
The extreme variance in the OCF/NI ratio suggests that reported net income is frequently decoupled from actual cash generation, likely due to the impact of non-recurring divestiture gains and significant working capital swings. Investors should monitor whether this disconnect is a structural feature of the post-Aerospace divestiture model or merely a temporary byproduct of balance sheet restructuring.
Based on the provided cash flow data, Ball's free cash flow trajectory remains highly inconsistent, oscillating between a negative 26.0% margin in 2026Q1 and a positive 31.1% margin in 2025Q4, which underscores the difficulty in maintaining stable cash generation within a high-fixed-cost manufacturing environment.
The sharp swings in FCF margins appear to be driven by the company's aggressive capital allocation and periodic working capital outflows rather than steady operational performance. This volatility warrants caution, as it suggests that Ball's ability to self-fund operations and shareholder returns is highly sensitive to short-term production and inventory cycles.
According to quarterly cash flow filings, Ball Corporation has experienced massive fluctuations in working capital, including a significant $887 million outflow in 2025Q1, which suggests that inventory management and collection cycles are currently exerting substantial pressure on the company's overall liquidity position.
The recurring, large-scale shifts in working capital indicate that the company may be using inventory build-ups to manage production schedules, which creates lumpy cash flow profiles. Analysts should investigate whether these swings are indicative of underlying demand softness or a deliberate strategy to smooth out manufacturing utilization rates.
As evidenced by historical cash flow statements, Ball has consistently prioritized share repurchases, with buybacks totaling $651 million in 2024Q4 alone, even during periods where operating cash flow was significantly impacted by divestiture-related activities and working capital volatility.
The company's commitment to returning capital to shareholders appears aggressive relative to the volatility of its core cash generation. This strategy may limit the company's financial flexibility, particularly if the packaging segment faces prolonged volume pressure or if the need for maintenance capital expenditure increases unexpectedly.
Quick answers to the most common questions about buying BALL stock.
Ball Corporation (BALL) generated $1.26B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Ball Corporation (BALL) generated $788.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Ball Corporation (BALL) spent $474.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Ball Corporation (BALL) returned $220.0M to shareholders via cash dividends and spent $1.32B on share repurchases. This shows the company's commitment to returning capital to its equity investors.