Ardagh Metal Packaging Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	5,346	4,908	4,812	4,689	4,055	3,451
Revenue Growth (YoY)	10.34%	1.99%	2.62%	15.63%	17.50%	3.20%
Cost of Revenue	4,701	4,310	4,246	4,096	3,409	2,896
Gross Profit	645	598	566	593	646	555
Selling, General & Admin	286	288	246	192	179	179
Amortization of Goodwill & Intangibles	136	140	143	138	151	149
Operating Expenses	422	428	389	330	330	328
Operating Income	223	170	177	263	316	227
Interest Expense	-181	-165	-156	-125	-123	-152
Currency Exchange Gain (Loss)	-4	-	-6	-3	-49	88
Other Non Operating Income (Expenses)	-32	-35	-38	-7	-3	-3
EBT Excluding Unusual Items	6	-30	-23	128	141	160
Merger & Restructuring Charges	4	4	-46	-14	-	-
Asset Writedown	-8	4	-18	-	-	-
Other Unusual Items	39	32	16	142	-329	-20
Pretax Income	41	10	-71	256	-188	140
Income Tax Expense	25	13	-21	19	22	29
Net Income	16	-3	-50	237	-210	111
Preferred Dividends & Other Adjustments	24	24	24	11	-	-
Net Income to Common	-8	-27	-74	226	-210	111
Shares Outstanding (Basic)	598	598	598	601	539	494
Shares Outstanding (Diluted)	598	598	598	601	539	494
Shares Change (YoY)	0.00%	0.02%	-0.57%	11.54%	9.11%	-
EPS (Basic)	-0.01	-0.05	-0.12	0.38	-0.39	0.22
EPS (Diluted)	-0.01	-0.05	-0.12	0.38	-0.39	0.22
Free Cash Flow	309	283	248	-380	-221	71
Free Cash Flow Per Share	0.52	0.47	0.41	-0.63	-0.41	0.14
Dividend Per Share	0.400	0.400	0.400	0.400	-	-
Gross Margin	12.06%	12.18%	11.76%	12.65%	15.93%	16.08%
Operating Margin	4.17%	3.46%	3.68%	5.61%	7.79%	6.58%
Profit Margin	-0.15%	-0.55%	-1.54%	4.82%	-5.18%	3.22%
Free Cash Flow Margin	5.78%	5.77%	5.15%	-8.10%	-5.45%	2.06%
EBITDA	667	611	588	622	659	542
EBITDA Margin	12.48%	12.45%	12.22%	13.26%	16.25%	15.71%
D&A For EBITDA	444	441	411	359	343	315
EBIT	223	170	177	263	316	227
EBIT Margin	4.17%	3.46%	3.68%	5.61%	7.79%	6.58%
Effective Tax Rate	60.98%	130.00%	-	7.42%	-	20.71%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.