XML 61 R38.htm IDEA: XBRL DOCUMENT v3.25.0.1
Business Segment Information (Tables)
12 Months Ended
Dec. 31, 2024
Business Segment Information  
Schedule of major customers

    

2024

    

2023

    

2022

 

Anheuser-Busch InBev and affiliates

16

%  

15

%  

15

%  

Coca-Cola Bottlers' Sales & Services Company LLC and affiliates

13

%  

13

%  

13

%  

Summary of net sales and long lived assets by geographic area

($ in millions)

    

U.S.

Brazil

    

Other

    

Consolidated

2024

$

5,478

$

1,418

$

4,899

$

11,795

2023

5,872

1,408

4,782

12,062

2022

6,510

1,450

5,412

13,372

(a)Revenue is attributed based on origin of sale and includes intercompany eliminations.

($ in millions)

    

U.S.

    

Brazil

    

Other

    

Consolidated

As of December 31, 2024

$

3,215

$

1,113

$

3,207

$

7,535

As of December 31, 2023

3,434

1,274

3,361

8,069

(a)Long-lived assets exclude goodwill and intangible assets.
Summary of business by segment

Years Ended December 31,

($ in millions)

2024

    

2023

    

2022

Net sales

Beverage packaging, North and Central America

$

5,619

$

5,963

$

6,696

Beverage packaging, EMEA

3,466

3,395

3,854

Beverage packaging, South America

1,951

1,960

2,108

Reportable segment sales

11,036

11,318

12,658

Other

759

744

714

Net sales

$

11,795

$

12,062

$

13,372

Comparable segment operating earnings (a)

Beverage packaging, North and Central America

$

747

$

710

$

642

Beverage packaging, EMEA

416

354

358

Beverage packaging, South America

296

266

275

Reportable segment comparable operating earnings

1,459

1,330

1,275

Reconciling items

Other (b)

(69)

12

(25)

Business consolidation and other activities

(420)

(133)

(71)

Amortization of acquired intangibles

(139)

(135)

(135)

Interest expense

(293)

(460)

(313)

Debt refinancing and other costs

(3)

(18)

Earnings before taxes

$

535

$

614

$

713

(a)The difference between reportable segment net sales and comparable operating earnings is comprised of other segment items. Other segment items includes cost of sales, depreciation and amortization, selling, general and administrative and interest income amounts. The CODM does not receive or use these amounts at the reportable segment level. However, the CODM is provided these amounts at a consolidated level to manage operations.
(b)Includes undistributed corporate expenses, net, of $175 million, $74 million and $82 million for the years ended December 2024, 2023 and 2022, respectively. For the year ended December 2024, undistributed corporate expenses, net, includes $82 million of incremental compensation cost from the successful sale of the aerospace business. For the year ended December 2024, undistributed corporate expenses, net, includes $42 million of corporate interest income.

Years Ended December 31,

($ in millions)

    

2024

    

2023

    

2022

Depreciation and amortization (a)

Beverage packaging, North and Central America

$

214

$

220

$

219

Beverage packaging, EMEA

187

178

185

Beverage packaging, South America

148

145

143

Reportable segment depreciation and amortization

549

543

547

Other

62

62

47

Depreciation and amortization

$

611

$

605

$

594

(a)Includes amortization of acquired Rexam intangibles.