Ball Reports Second Quarter 2005 Earnings

BROOMFIELD, CO – Ball Corporation (NYSE:BLL) announced second quarter earnings of $79 million, or 71 cents per diluted share, on sales of $1.55 billion, compared to $90.7 million, or 80 cents per diluted share, on sales of $1.47 billion in the second quarter of 2004.

For the first six months of 2005, Ball’s earnings were $137.6 million, or $1.22 per diluted share, on sales of $2.88 billion, compared to $137.5 million, or $1.21 per diluted share, on sales of $2.7 billion in the first half of 2004. The 2005 second quarter and first half results include an after-tax charge of $5.9 million, or five cents per diluted share, related to the closing announced during the quarter of a Canadian food can manufacturing plant.

“Our strong first quarter borrowed a bit from the second quarter,” said R. David Hoover, chairman, president and chief executive officer. “Through the first six months, our results on a comparable basis are six cents better than the same period last year.”

North American Packaging Segment:
North American packaging segment earnings for the quarter, before pre-tax plant closing costs of $8.8 million, were $74.9 million on sales of $977 million, compared to $91.4 million on sales of $945.4 million in the second quarter of 2004. For the first six months, earnings, before the $8.8 million plant closing costs, were $153.2 million on sales of $1.82 billion, compared to $158 million on sales of $1.73 billion in the first half of 2004.

“We were generally pleased with our second quarter results, with some exceptions,” Hoover said. “As expected, the first quarter performance in food cans resulted in lower second quarter results as our customers worked through inventories they pre-bought. Also, North American 12-ounce beverage can volumes were down from last year, and higher costs for freight, energy and some materials had a negative effect on second quarter segment earnings.

“We also have seen this year the shifts in volumes that occur from time to time in the packaging industry,” Hoover said. “We are closing the food can plant in Quebec after exiting some supply positions in the region, but we have gained business in other regions and year-to-date food can volumes are ahead of last year. On the beverage can side, we have experienced some volume loss in 2005 as certain new, long-term contracts were being negotiated. During the second quarter those negotiations resulted in our restoring those volumes for 2006 and beyond.

“The 2005 capital spending program is progressing well in this segment and we expect to earn acceptable returns on those projects once they are complete,” Hoover said. “We had a smooth conversion of a line in our Golden, Colo., beverage can plant from the production of 12-ounce cans to the production of 24-ounce cans. The converted line is running well and yesterday we announced plans for a line conversion in our Monticello, Ind., plant.”

Hoover said another bright spot in the North American packaging segment was the continued improved performance of plastic container operations. Sales for the first six months are up nearly 25 percent over the first half of 2004, due in part to strong demand for carbonated soft drink and water bottles and increased demand for barrier and heat-set containers that provide longer shelf-life for products, as well as higher resin costs that are passed on to customers.

International Packaging Segment:
International packaging segment earnings for the second quarter were $58.2 million on sales of $394.3 million, compared to $62.1 million on sales of $351.5 million in the second quarter of 2004. For the first half of 2005, earnings were $88.5 million on sales of $692.3 million, compared to $89.7 million on sales of $635.3 million during the first six months of 2004. The first half 2005 results include a $3.4 million first quarter charge in China for the full write-off of a minority-owned joint venture.

“International packaging segment performance in the second quarter was somewhat below a year ago while earnings for the first six months were up slightly, excluding the $3.4 million write-off in China,” Hoover said.

“In Europe we experienced especially strong volumes in what traditionally is a strong quarter for shipments. Despite few cans being sold in the German market, for the first time since the implementation of the German deposit law, we are running all of our plants in Europe full out, and we are challenged to keep up with the demand that is driven principally by the warm start to the summer. Our new beverage can plant near Belgrade began production during the second quarter after an expedited construction and line startup schedule,” Hoover said.

“While the circumstances in Europe have caused near-term costs to be somewhat higher due to lower finished good inventories, higher freight costs and the startup costs associated with our new plant, we expect such costs to moderate as we move through the balance of the year,” Hoover said. “If the warm weather holds through the summer, we expect current volume trends to continue.

“In China, we continue to increase volumes and improve our operations and results,” Hoover said.

Aerospace and Technologies Segment:
Aerospace and technologies segment earnings for the second quarter were $14.9 million on sales of $180.7 million, compared to $12 million on sales of $170.3 million in the second quarter of 2004. For the first half of 2005, earnings were $23.8 million on sales of $362.7 million, compared to $23.2 million on sales of $330.6 million in the first six months of 2004. The first half 2005 results include a $3.8 million first quarter write-down to net realizable value of a small aerospace equity investment.

“The flawless performance of the Deep Impact mission over the July 4th weekend was a tremendous way for our aerospace and technologies segment to end the first half of the year and begin the second,” Hoover said. “We built the two spacecraft and scientific instruments for this extremely challenging assignment of hitting a comet 83 million miles from Earth with an impactor spacecraft and recording the results of the impact with a flyby spacecraft. The success of the mission is a testament to our capabilities and we intend to build on that success with future scientific and defense missions we have under contract or are pursuing.

“Late in the second quarter we broke ground for an expansion of our aerospace manufacturing center in Westminster, Colo., to help accommodate the growth we have experienced in this segment,” Hoover said.

“Our first half results, excluding plant closure costs, were up slightly from a year ago, which was sharply higher than the first half of 2003,” Hoover said. “We are working hard to do at least as well in the second half of 2005 as we did in the second half of 2004.

“With the rebound in North American beverage container volumes we expect for next year, the improvements resulting from our capital expenditures, and the cost containment programs we regularly develop and refine, we are optimistic about our future prospects,” Hoover said. “Also, we continue to see encouraging developments on the German deposit front. Cans are beginning to reappear in some of the major retail chains, and the overall climate for cans has improved. These reintroductions help keep the beverage can before the consuming public until an acceptable nationwide redemption system is in place, hopefully in time for the 2006 World Cup soccer championship in Germany.

“We will continue to look at acquisition opportunities and will remain disciplined in that process,” Hoover said. “We have had a lot of success with our recent acquisitions and an important part of that is paying a price that allows us to earn a return in excess of our cost of capital. We do not intend to compete for an acquisition that would result in our paying a price that would not create economic value for our shareholders.”

Raymond J. Seabrook, senior vice president and chief financial officer, said the company’s full-year capital spending and free cash flow estimates for 2005 are unchanged from the first quarter.

“A project to upgrade and streamline our North American beverage can end manufacturing capabilities is underway,” Seabrook said. “This project will result in significant productivity improvements and cost reductions. A predominantly non-cash accounting charge in the range of $20 million after tax associated with obsolescing equipment and employee costs will be made when the overall project plan is completed later this year.”

Seabrook said the company purchased more than $175 million worth of its common stock in the second quarter, and that he now expects the total to be repurchased in calendar year 2005 will exceed $200 million.

“We also expect to begin the repatriation of more than $500 million in foreign earnings and capital in the third quarter. The $16 million cash tax cost associated with the repatriation will not increase the effective tax rate as it will be more than offset by taxes provided on the foreign earnings in prior years,” Seabrook said. “The funds will be reinvested for uses permitted under the tax laws.”

Ball Corporation is a supplier of metal and plastic packaging products, primarily for the beverage and food industries. The company also owns Ball Aerospace & Technologies Corp., which develops sensors, spacecraft, systems and components for government and commercial markets. Ball Corporation employs more than 13,500 people and reported 2004 sales of $5.4 billion.

Conference Call Information:
Ball Corporation will hold its quarterly conference call on the company’s second quarter 2005 results today at 9 a.m. Mountain Time (11 a.m. Eastern). The North American toll-free number for the call is 888-328-2938. International callers should dial 415-537-1912. For those unable to listen to the live call, a taped rebroadcast will be available until 10 p.m. Mountain Time on Aug. 4, 2005. To access the rebroadcast, dial 800-633-8284 (domestic callers) or +1-402-977-9140 (international callers) and enter 21250498 as the reservation number. To listen to the call via Web cast, please use the following URL for the live call and for replay: eventDetails&c=115234&eventID=1092714

A written transcript of the call will also be posted within 48 hours of the call’s conclusion to Ball’s Web site at in the investor relations section under “presentations.”

Forward-Looking Statements:
The information in this news release contains “forward-looking” statements and other statements concerning future events and financial performance. Words such as “expects,” “anticipates,” “estimates,” and variations of same and similar expressions are intended to identify forward-looking statements. Forward-looking statements are subject to risks and uncertainties which could cause actual results to differ materially from those expressed or implied. The company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Key risks and uncertainties are summarized in the company’s filings with the Securities and Exchange Commission, especially in Exhibit 99.2 in the most recent Form 10-K. These filings are available at our Web site and at . Factors that might affect our packaging segments include fluctuation in consumer and customer demand; availability and cost of raw materials, particularly the recent significant increases in resin, steel, aluminum and energy costs, and the ability to pass such increases on to customers; competitive packaging availability, pricing and substitution; changes in climate and weather; fruit, vegetable and fishing yields; industry productive capacity and competitive activity; failure to achieve anticipated productivity improvements or production cost reductions, including those associated with our beverage can end project; the German mandatory deposit or other restrictive packaging laws; changes in major customer or supplier contracts or loss of a major customer or supplier; international business risks, including foreign exchange rates, tax rates and activities of foreign subsidiaries; and the effect of LIFO accounting on earnings. Factors that might affect aerospace segment include: funding, authorization and availability of government contracts and the nature and continuation of those contracts; and technical uncertainty associated with segment contracts. Factors that could affect the company as a whole include those listed plus: acquisitions, joint ventures or divestitures; regulatory action or laws including tax, environmental and workplace safety; governmental investigations; goodwill impairment; antitrust and other litigation; strikes; boycotts; labor cost changes; rates of return projected and earned on assets of the company’s defined benefit retirement plans; reduced cash flow; interest rates affecting our debt; and changes to unaudited results due to statutory audits or management’s evaluation of the company’s internal control over financial reporting.

Condensed Financials (2nd quarter 2005) 
Unaudited Statements of Consolidated Earnings 
                               Three months ended      Six months ended 
($ in millions, except per     July 3,     July 4,    July 3,     July 4, 
share amounts)                 2005       2004        2005        2004 
Net sales (Note 1)            $1,552.0    $1,467.2    $2,876.1   $2,698.7 
  Costs and expenses 
   Cost of sales (excluding 
    depreciation and 
    amortization)              1,302.7     1,193.5     2,399.5    2,206.0 
   Business consolidation 
    costs (Note 2)                 8.8         --          8.8         -- 
   Depreciation and 
    amortization                  53.0       52.2        106.4      106.0 
   Selling, general and 
    administrative                56.0       67.7        119.0      138.8 
                               1,420.5    1,313.4      2,633.7    2,450.8 
Earnings before interest 
 and taxes  (Note 1)             131.5      153.8        242.4      247.9 
Interest expense                (24.3)     (25.0)       (50.1)     (53.3) 
Tax provision                   (32.9)     (40.8)       (62.7)     (62.3) 
Minority interests               (0.3)      (0.2)        (0.5)      (0.5) 
Equity in results of 
 affiliates                        5.0        2.9          8.5        5.7 
Net earnings                     $79.0      $90.7       $137.6     $137.5 
Earnings per share(a) 
(Note 2): 
   Basic                         $0.72      $0.82        $1.24      $1.24 
   Diluted                       $0.71      $0.80        $1.22      $1.21 
Weighted average shares 
outstanding (000's)(a): 
   Basic                       109,526    110,736      110,589    111,048 
   Diluted                     111,483    113,700      112,680    114,018 
a) Per share and share amounts have been retroactively restated for the 
   two-for-one stock split on August 23, 2004. 
Condensed Financials (2nd quarter 2005) 
Unaudited Statements of Consolidated Cash Flows 
                                Three months ended      Six months ended 
                               July 3,     July 4,    July 3,     July 4, 
($ in millions)                  2005        2004       2005        2004 
Cash Flows From Operating 
Net earnings                  $79.0       $90.7     $137.6      $137.5 
Depreciation and 
 amortization                  53.0        52.2      106.4       106.0 
Business consolidation 
 costs                          8.8          --        8.8          -- 
Prepaid common stock 
 repurchase                   108.5          --         --          -- 
Change in working capital     (15.8)       20.9     (164.4)     (163.2) 
Other                          (2.3)        5.6      (18.2)       20.2 
                               231.2       169.4       70.2       100.5 
Cash Flows From Investing 
Additions to property, 
 plant and equipment          (67.7)      (32.5)    (148.3)      (67.4) 
Business acquisitions            --          --         --       (17.0) 
Other                          (1.6)       (0.6)      (9.5)       (6.4) 
                               (69.3)      (33.1)    (157.8)      (90.8) 
Cash Flows From Financing 
Net change in borrowings       15.7      (106.4)     158.0        48.9 
Dividends                     (10.7)       (8.3)     (21.8)      (16.7) 
Purchase of common stock, 
 net                         (176.7)      (27.0)    (168.0)      (42.1) 
Other                          (0.2)       (0.1)      (0.2)       (0.5) 
                              (171.9)     (141.8)     (32.0)      (10.4) 
Effect of exchange rate 
changes on cash                 (1.1)        0.2       (3.4)        0.1 
Decrease in cash                (11.1)       (5.3)    (123.0)       (0.6) 
Cash-beginning of period          86.8        41.2      198.7        36.5 
Cash-end of period               $75.7       $35.9      $75.7       $35.9 
Condensed Financials (2nd quarter 2005) 
Unaudited Consolidated Balance Sheets 
                                                July 3,           July 4, 
($ in millions)                                  2005              2004 
Current assets
Cash and cash equivalents                         $75.7             $35.9
Receivables, net                                  543.0             502.5
Inventories, net                                  657.6             607.9
Deferred taxes, prepaids and other 
 current assets                                    88.5              77.0 
Total current assets                            1,364.8           1,223.3 
Property, plant and equipment, net              1,504.5           1,455.9 
Goodwill                                        1,287.9           1,314.4 
Other assets                                      272.8             341.5 
Total assets                                   $4,430.0          $4,335.1 
Liabilities and Shareholders' Equity 
Current liabilities 
Short-term debt and current
 portion of long-term debt                       $165.4            $157.8 
Payables and accrued liabilities                  917.2             863.0 
Total current liabilities                       1,082.6           1,020.8 
Long-term debt                                  1,588.0           1,584.1 
Other liabilities and minority 
 interests                                        806.7             838.3 
Shareholders' equity                              952.7             891.9 
Total liabilities and shareholders' 
 equity                                        $4,430.0          $4,335.1 
Notes to Condensed Financials (2nd quarter 2005) 
                                 Three months ended      Six months ended 
($ in millions)                July 3,     July 4,    July 3,     July 4, 
 1. Business Segment              2005        2004       2005        2004 
      Information Sales 
      North American packaging- 
        Metal beverage           $664.5     $663.8    $1,208.6   $1,213.1 
        Metal food                179.1      173.9       363.3      319.0 
        Plastic containers        133.4      107.7       249.2      200.7 
                                  977.0      945.4     1,821.1    1,732.8 
      International packaging- 
        Europe metal beverage     352.4      319.0       608.2      561.0 
         Asia metal beverage 
         and plastic 
          containers               41.9       32.5        84.1       74.3 
                                  394.3      351.5       692.3      635.3 
      Aerospace and 
      technologies                180.7      170.3       362.7      330.6 
     Consolidated net 
           sales               $1,552.0   $1,467.2    $2,876.1   $2,698.7 
Earnings before interest 
 and taxes 
    North American 
      packaging                   $74.9      $91.4      $153.2     $158.0 
Business consolidation 
       costs (Note 2)               (8.8)       --         (8.8)        -- 
    Total North American 
          packaging                66.1       91.4       144.4      158.0 
     International packaging       58.2       62.1        88.5       89.7 
      Aerospace and 
      technologies                 14.9       12.0        23.8       23.2 

   Segment earnings 
      before interest 
          and taxes               139.2      165.5       256.7      270.9 
    Undistributed corporate 
     costs                        (7.7)     (11.7)      (14.3)     (23.0) 
        Earnings before 
           interest and taxes    $131.5     $153.8      $242.4     $247.9 
Notes to Condensed Financials (2nd quarter 2005) 

2. Business Consolidation Activities 
   In the second quarter of 2005, Ball announced its plan to close its
   Baie d'Urfe metal food container plant in Canada.  In connection with
   the closure, the company recorded a charge of $8.8 million ($5.9
   million after tax).  A summary of the effects of the above transaction
   on after-tax earnings follows: 
                                    Three months ended   Six months ended 
 ($ in millions, except per share   July 3,   July 4,  July 3,    July 4, 
   amounts)                           2005      2004      2005       2004 
 Net earnings as reported            $79.0     $90.7    $137.6     $137.5 
   Business consolidation costs, net 
   of tax                               5.9       --        5.9         -- 
   Net earnings before business 
    consolidation costs              $84.9     $90.7    $143.5     $137.5 
   Per basic share before business 
    consolidation costs              $0.77     $0.82     $1.29      $1.24 
   Per diluted share before 
    business consolidation costs     $0.76     $0.80     $1.27      $1.21 
Ball's management segregates the above items related to closed facilities 
to evaluate the company's performance of current operations.  The above 
is presented on a non-U.S. GAAP basis and should be considered in 
connection with the unaudited statement of consolidated earnings. 
Non-U.S. GAAP measures should not be considered in isolation. 
3. Free Cash Flow 
Management internally uses a free cash flow measure (1) to evaluate the 
company's operating results, (2) for planning purposes, (3) to evaluate 
strategic investments and (4) to evaluate the company's ability to incur 
and service debt. Free cash flow is not a defined term under U.S. 
generally accepted accounting principles (a non-U.S. GAAP measure). 
Non-U.S. GAAP measures should not be considered in isolation or as a 
substitute for net earnings or cash flow data prepared in accordance with 
U.S. GAAP and may not be comparable to similarly titled measures of other 

Free cash flow is typically derived directly from the company's cash flow 
statements and defined as cash flows from operating activities less 
additions to property, plant and equipment; however it may be adjusted 
for items that affect comparability between periods.  Cash flow from 
operating activities is the most comparable GAAP term to free cash flow 
and it should not be inferred that the entire free cash flow amount is 
available for discretionary expenditures. 
Based on our current 2005 capital spending forecast of $300 million, our 
projected 2005 free cash flow should be in the $225 million range. 

CONTACT: Investors, Ann T. Scott, +1-303-460-3537, ,
or Media, Scott McCarty, +1-303-460-2103, , both of Ball

Web site: