SUBSIDIARY GUARANTEES OF DEBT
Published on November 7, 2007
Exhibit
20
Subsidiary
Guarantees of Debt
The
company’s notes payable and senior credit facilities are guaranteed on a full,
unconditional and joint and several basis by certain of the company’s wholly
owned domestic subsidiaries. The senior credit facilities are secured by:
(1) a pledge of 100 percent of the stock owned by the company in its
material direct and indirect majority-owned domestic subsidiaries and (2) a
pledge of the company’s stock, owned directly or indirectly, of certain foreign
subsidiaries, which equals 65 percent of the stock of each foreign
subsidiary.
The
following is unaudited condensed, consolidating financial information for the
company, segregating the guarantor subsidiaries and non-guarantor subsidiaries,
as of September 30, 2007, and December 31, 2006, and for the three
months and nine months ended September 30, 2007, and October 1, 2006.
Certain prior year amounts have been reclassified in order to conform to the
current year presentation. Prior year amounts have also been retrospectively
adjusted to reflect the company’s fourth quarter 2006 change in accounting
for certain inventories from last-in, first-out (LIFO) to first-in, first-out
(FIFO) (as discussed in Note 7 to the company’s consolidated financial
statements). Separate financial statements for the guarantor subsidiaries and
the non-guarantor subsidiaries are not presented because management has
determined that such financial statements would not be material to
investors.
Page
1 of
7
|
UNAUDITED
CONDENSED, CONSOLIDATING STATEMENT OF EARNINGS
|
||||||||||||||||||||
|
For
the Three Months Ended September 30, 2007
|
||||||||||||||||||||
|
Ball
|
Guarantor
|
Non-Guarantor
|
Eliminating
|
Consolidated
|
||||||||||||||||
|
($
in millions)
|
Corporation
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Total
|
|||||||||||||||
|
Net
sales
|
$ |
-
|
$ |
1,451.5
|
$ |
576.2
|
$ | (35.6 | ) | $ |
1,992.1
|
|||||||||
|
Legal
settlement
|
–
|
(85.6 | ) |
–
|
–
|
(85.6 | ) | |||||||||||||
|
Total
net sales
|
–
|
1,365.9
|
576.2
|
(35.6 | ) |
1,906.5
|
||||||||||||||
|
Costs
and expenses
|
||||||||||||||||||||
|
Cost
of sales (excluding depreciation and amortization)
|
-
|
1,251.0
|
444.1
|
(35.6 | ) |
1,659.5
|
||||||||||||||
|
Depreciation
and amortization
|
1.0
|
44.8
|
26.0
|
-
|
71.8
|
|||||||||||||||
|
Selling,
general and administrative
|
25.9
|
38.1
|
20.3
|
-
|
84.3
|
|||||||||||||||
|
Equity
in results of subsidiaries
|
(56.2 | ) |
–
|
–
|
56.2
|
-
|
||||||||||||||
|
Intercompany
license fees
|
(20.2 | ) | 19.7 | 0.5 |
-
|
-
|
||||||||||||||
| (49.5 | ) |
1,353.6
|
490.9
|
20.6
|
1,815.6
|
|||||||||||||||
|
Earnings
(loss) before interest and taxes
|
49.5
|
12.3
|
85.3
|
(56.2 | ) |
90.9
|
||||||||||||||
|
Interest
expense
|
(8.2 | ) | (12.6 | ) | (15.4 | ) |
-
|
(36.2 | ) | |||||||||||
|
Earnings
(loss) before taxes
|
41.3
|
(0.3 | ) |
69.9
|
(56.2 | ) |
54.7
|
|||||||||||||
|
Tax
provision
|
19.6
|
(4.7 | ) | (11.8 | ) |
-
|
3.1
|
|||||||||||||
|
Minority
interests
|
-
|
-
|
(0.1 | ) |
-
|
(0.1 | ) | |||||||||||||
|
Equity
in results of affiliates
|
-
|
0.8
|
2.4
|
-
|
3.2
|
|||||||||||||||
|
Net
earnings (loss)
|
$ |
60.9
|
$ | (4.2 | ) | $ |
60.4
|
$ | (56.2 | ) | $ |
60.9
|
||||||||
|
UNAUDITED
CONDENSED, CONSOLIDATING STATEMENT OF EARNINGS
|
||||||||||||||||||||
|
For
the Three Months Ended October 1, 2006
|
||||||||||||||||||||
|
Ball
|
Guarantor
|
Non-Guarantor
|
Eliminating
|
Consolidated
|
||||||||||||||||
|
($
in millions)
|
Corporation
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Total
|
|||||||||||||||
|
Net
sales
|
$ |
-
|
$ |
1,379.6
|
$ |
489.8
|
$ | (47.1 | ) | $ |
1,822.3
|
|||||||||
|
Costs
and expenses
|
||||||||||||||||||||
|
Cost
of sales (excluding depreciation and amortization)
|
-
|
1,181.4
|
382.4
|
(47.1 | ) |
1,516.7
|
||||||||||||||
|
Depreciation
and amortization
|
0.9
|
40.7
|
22.9
|
-
|
64.5
|
|||||||||||||||
|
Property
insurance gain
|
−
|
−
|
(2.8 | ) |
−
|
(2.8 | ) | |||||||||||||
|
Selling,
general and administrative
|
3.4 |
47.9
|
15.2
|
-
|
66.5
|
|||||||||||||||
|
Equity
in results of subsidiaries
|
(103.7 | ) |
–
|
–
|
103.7
|
-
|
||||||||||||||
|
Intercompany
license fees
|
(18.0 | ) |
17.7
|
0.3 |
–
|
–
|
||||||||||||||
| (117.4 | ) |
1,287.7
|
418.0
|
56.6
|
1,644.9
|
|||||||||||||||
|
Earnings
(loss) before interest and taxes
|
117.4
|
91.9
|
71.8
|
(103.7 | ) |
177.4
|
||||||||||||||
|
Interest
expense
|
(6.1 | ) | (16.2 | ) | (14.9 | ) |
-
|
(37.2 | ) | |||||||||||
|
Earnings
(loss) before taxes
|
111.3
|
75.7
|
56.9
|
(103.7 | ) |
140.2
|
||||||||||||||
|
Tax
provision
|
(4.2 | ) | (15.4 | ) | (17.0 | ) |
-
|
(36.6 | ) | |||||||||||
|
Minority
interests
|
-
|
-
|
(0.1 | ) |
-
|
(0.1 | ) | |||||||||||||
|
Equity
in results of affiliates
|
-
|
1.3
|
2.3
|
-
|
3.6
|
|||||||||||||||
|
Net
earnings (loss)
|
$ |
107.1
|
$ |
61.6
|
$ |
42.1
|
$ | (103.7 | ) | $ |
107.1
|
|||||||||
Page
2 of
7
|
UNAUDITED
CONDENSED, CONSOLIDATING STATEMENT OF EARNINGS
|
||||||||||||||||||||
|
For
the Nine Months Ended September 30, 2007
|
||||||||||||||||||||
|
Ball
|
Guarantor
|
Non-Guarantor
|
Eliminating
|
Consolidated
|
||||||||||||||||
|
($
in millions)
|
Corporation
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Total
|
|||||||||||||||
|
Net
sales
|
$ |
-
|
$ |
4,219.9
|
$ |
1,604.0
|
$ | (104.8 | ) | $ |
5,719.1
|
|||||||||
|
Legal
settlement
|
–
|
(85.6 | ) |
–
|
–
|
(85.6 | ) | |||||||||||||
|
Total
net sales
|
–
|
4,134.3
|
1,604.0
|
(104.8 | ) |
5,633.5
|
||||||||||||||
|
Costs
and expenses
|
||||||||||||||||||||
|
Cost
of sales (excluding depreciation and amortization)
|
-
|
3,612.3
|
1,228.9
|
(104.8 | ) |
4,736.4
|
||||||||||||||
|
Depreciation
and amortization
|
2.6
|
132.0
|
72.1
|
-
|
206.7
|
|||||||||||||||
|
Selling,
general and administrative
|
59.5
|
126.4
|
67.9
|
-
|
253.8
|
|||||||||||||||
|
Equity
in results of subsidiaries
|
(255.8 | ) |
–
|
–
|
255.8
|
-
|
||||||||||||||
|
Intercompany
license fees
|
(54.8 | ) | 53.6 | 1.2 |
-
|
-
|
||||||||||||||
| (248.5 | ) |
3,924.3
|
1,370.1
|
151.0
|
5,196.9
|
|||||||||||||||
|
Earnings
(loss) before interest and taxes
|
248.5
|
210.0
|
233.9
|
(255.8 | ) |
436.6
|
||||||||||||||
|
Interest
expense
|
(25.7 | ) | (41.0 | ) | (45.5 | ) |
-
|
(112.2 | ) | |||||||||||
|
Earnings
(loss) before taxes
|
222.8
|
169.0
|
188.4
|
(255.8 | ) |
324.4
|
||||||||||||||
|
Tax
provision
|
25.2
|
(60.8 | ) | (50.3 | ) |
–
|
(85.9 | ) | ||||||||||||
|
Minority
interests
|
-
|
-
|
(0.3 | ) |
-
|
(0.3 | ) | |||||||||||||
|
Equity
in results of affiliates
|
-
|
2.4
|
7.4
|
-
|
9.8
|
|||||||||||||||
|
Net
earnings (loss)
|
$ |
248.0
|
$ |
110.6
|
$ |
145.2
|
$ | (255.8 | ) | $ |
248.0
|
|||||||||
|
UNAUDITED
CONDENSED, CONSOLIDATING STATEMENT OF EARNINGS
|
||||||||||||||||||||
|
For
the Nine Months Ended October 1, 2006
|
||||||||||||||||||||
|
Ball
|
Guarantor
|
Non-Guarantor
|
Eliminating
|
Consolidated
|
||||||||||||||||
|
($
in millions)
|
Corporation
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Total
|
|||||||||||||||
|
Net
sales
|
$ |
-
|
$ |
3,835.2
|
$ |
1,335.2
|
$ | (140.7 | ) | $ |
5,029.7
|
|||||||||
|
Costs
and expenses
|
||||||||||||||||||||
|
Cost
of sales (excluding depreciation and amortization)
|
-
|
3,325.7
|
1,043.2
|
(140.7 | ) |
4,228.2
|
||||||||||||||
|
Depreciation
and amortization
|
2.5
|
116.6
|
64.9
|
-
|
184.0
|
|||||||||||||||
|
Property
insurance gain
|
−
|
−
|
(76.9 | ) |
−
|
(76.9 | ) | |||||||||||||
|
Business
consolidation costs
|
– | – | 1.7 | – | 1.7 | |||||||||||||||
|
Selling,
general and administrative
|
45.5 |
109.3
|
55.5
|
-
|
210.3
|
|||||||||||||||
|
Equity
in results of subsidiaries
|
(296.1 | ) |
–
|
–
|
296.1
|
-
|
||||||||||||||
|
Intercompany
license fees
|
(50.5 | ) | 47.7 | 2.8 | – | – | ||||||||||||||
| (298.6 | ) |
3,599.3
|
1,091.2
|
155.4
|
4,547.3
|
|||||||||||||||
|
Earnings
(loss) before interest and taxes
|
298.6
|
235.9
|
244.0
|
(296.1 | ) |
482.4
|
||||||||||||||
|
Interest
expense
|
(21.3 | ) | (38.3 | ) | (38.5 | ) |
-
|
(98.1 | ) | |||||||||||
|
Earnings
(loss) before taxes
|
277.3
|
197.6
|
205.5
|
(296.1 | ) |
384.3
|
||||||||||||||
|
Tax
provision
|
4.0
|
(54.4 | ) | (63.8 | ) |
-
|
(114.2 | ) | ||||||||||||
|
Minority
interests
|
-
|
-
|
(0.5 | ) |
-
|
(0.5 | ) | |||||||||||||
|
Equity
in results of affiliates
|
-
|
3.7
|
8.0
|
-
|
11.7
|
|||||||||||||||
|
Net
earnings (loss)
|
$ |
281.3
|
$ |
146.9
|
$ |
149.2
|
$ | (296.1 | ) | $ |
281.3
|
|||||||||
Page
3 of
7
|
UNAUDITED
CONDENSED, CONSOLIDATING BALANCE SHEET
|
||||||||||||||||||||
|
September
30, 2007
|
||||||||||||||||||||
|
($
in millions)
|
Ball
|
Guarantor
|
Non-Guarantor
|
Eliminating
|
Consolidated
|
|||||||||||||||
|
Corporation
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Total
|
||||||||||||||||
|
ASSETS
|
||||||||||||||||||||
|
Current
assets
|
||||||||||||||||||||
|
Cash
and cash equivalents
|
$ |
6.0
|
$ |
2.9
|
$ |
70.5
|
$ |
–
|
$ |
79.4
|
||||||||||
|
Receivables,
net
|
0.9
|
200.5
|
651.4
|
–
|
852.8
|
|||||||||||||||
|
Inventories,
net
|
-
|
622.5
|
245.1
|
-
|
867.6
|
|||||||||||||||
|
Deferred
taxes, prepaid expenses and other
|
18.1
|
30.8
|
31.2
|
–
|
80.1
|
|||||||||||||||
|
Total
current assets
|
25.0
|
856.7
|
998.2
|
–
|
1,879.9
|
|||||||||||||||
|
Property,
plant and equipment, net
|
26.9
|
1,051.7
|
862.4
|
–
|
1,941.0
|
|||||||||||||||
|
Investment
in subsidiaries
|
2,160.3
|
444.5
|
81.0
|
(2,685.8 | ) |
–
|
||||||||||||||
|
Goodwill
|
−
|
740.9
|
1,096.9
|
-
|
1,837.8
|
|||||||||||||||
|
Intangibles
and other assets, net
|
95.5
|
145.7
|
115.5
|
-
|
356.7
|
|||||||||||||||
|
Total
assets
|
$ |
2,307.7
|
$ |
3,239.5
|
$ |
3,154.0
|
$ | (2,685.8 | ) | $ |
6,015.4
|
|||||||||
|
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||||||||||||||
|
Current
liabilities
|
||||||||||||||||||||
|
Short-term
debt and current portion of long-term debt
|
$ |
58.6
|
$ |
2.8
|
$ |
108.0
|
$ |
-
|
$ |
169.4
|
||||||||||
|
Accounts
payable
|
50.5
|
400.0
|
287.0
|
–
|
737.5
|
|||||||||||||||
|
Accrued
employee costs
|
13.5
|
136.6
|
66.2
|
-
|
216.3
|
|||||||||||||||
|
Income
taxes payable
|
2.1
|
–
|
33.1
|
–
|
35.2
|
|||||||||||||||
|
Other
current liabilities
|
37.0
|
161.5
|
67.9
|
–
|
266.4
|
|||||||||||||||
|
Total
current liabilities
|
161.7
|
700.9
|
562.2
|
–
|
1,424.8
|
|||||||||||||||
|
Long-term
debt
|
1,460.9
|
9.7
|
758.3
|
–
|
2,228.9
|
|||||||||||||||
|
Intercompany
borrowings
|
(804.0 | ) |
507.2
|
296.8
|
–
|
-
|
||||||||||||||
|
Employee
benefit obligations
|
162.4
|
273.9
|
421.5
|
–
|
857.8
|
|||||||||||||||
|
Deferred
taxes and other liabilities
|
(30.6 | ) |
57.0
|
118.9
|
–
|
145.3
|
||||||||||||||
|
Total
liabilities
|
950.4
|
1,548.7
|
2,157.7
|
–
|
4,656.8
|
|||||||||||||||
|
Minority
interests
|
-
|
-
|
1.3 |
-
|
1.3
|
|||||||||||||||
|
Shareholders’
equity
|
||||||||||||||||||||
|
Common
stock
|
752.1
|
819.7
|
675.5
|
(1,495.2 | ) |
752.1
|
||||||||||||||
|
Retained
earnings
|
1,741.0
|
974.2
|
217.6
|
(1,191.8 | ) |
1,741.0
|
||||||||||||||
|
Accumulated
other comprehensive earnings (loss)
|
32.1
|
(103.1 | ) |
101.9
|
1.2
|
32.1
|
||||||||||||||
|
Treasury
stock, at cost
|
(1,167.9 | ) |
-
|
-
|
-
|
(1,167.9 | ) | |||||||||||||
|
Total
shareholders’ equity
|
1,357.3
|
1,690.8
|
995.0
|
(2,685.8 | ) |
1,357.3
|
||||||||||||||
|
Total
liabilities and shareholders’
equity
|
$ |
2,307.7
|
$ |
3,239.5
|
$ |
3,154.0
|
$ | (2,685.8 | ) | $ |
6,015.4
|
|||||||||
Page
4 of
7
|
UNAUDITED
CONDENSED, CONSOLIDATING BALANCE SHEET
|
||||||||||||||||||||
|
December
31, 2006
|
||||||||||||||||||||
|
($
in millions)
|
Ball
|
Guarantor
|
Non-Guarantor
|
Eliminating
|
Consolidated
|
|||||||||||||||
|
Corporation
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Total
|
||||||||||||||||
|
ASSETS
|
||||||||||||||||||||
|
Current
assets
|
||||||||||||||||||||
|
Cash
and cash equivalents
|
$ |
110.3
|
$ |
2.3
|
$ |
38.9
|
$ |
–
|
$ |
151.5
|
||||||||||
|
Receivables,
net
|
(0.3 | ) |
238.3
|
341.5
|
–
|
579.5
|
||||||||||||||
|
Inventories,
net
|
-
|
671.2
|
264.2
|
-
|
935.4
|
|||||||||||||||
|
Deferred
taxes, prepaid expenses and other
|
15.8
|
36.3
|
42.8
|
–
|
94.9
|
|||||||||||||||
|
Total
current assets
|
125.8
|
948.1
|
687.4
|
–
|
1,761.3
|
|||||||||||||||
|
Property,
plant and equipment, net
|
27.2
|
1,093.2
|
755.6
|
–
|
1,876.0
|
|||||||||||||||
|
Investment
in subsidiaries
|
1,855.2
|
438.3
|
81.1
|
(2,374.6 | ) |
–
|
||||||||||||||
|
Goodwill
|
–
|
754.4
|
1,019.3
|
-
|
1,773.7
|
|||||||||||||||
|
Intangibles
and other assets, net
|
102.4
|
141.2
|
186.3
|
-
|
429.9
|
|||||||||||||||
|
Total
assests
|
$ |
2,110.6
|
$ |
3,375.2
|
$ |
2,729.7
|
$ | (2,374.6 | ) | $ |
5,840.9
|
|||||||||
|
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||||||||||||||
|
Current
liabilities
|
||||||||||||||||||||
|
Short-term
debt and current portion of long-term debt
|
$ |
12.5
|
$ |
11.2
|
$ |
157.6
|
$ |
-
|
$ |
181.3
|
||||||||||
|
Accounts
payable
|
98.3
|
404.1
|
230.0
|
–
|
732.4
|
|||||||||||||||
|
Accrued
employee costs
|
9.5
|
137.1
|
54.5
|
-
|
201.1
|
|||||||||||||||
|
Income
taxes payable
|
19.2
|
–
|
52.6
|
–
|
71.8
|
|||||||||||||||
|
Other
current liabilities
|
79.1
|
91.2
|
97.4
|
–
|
267.7
|
|||||||||||||||
|
Total
current liabilities
|
218.6
|
643.6
|
592.1
|
–
|
1,454.3
|
|||||||||||||||
|
Long-term
debt
|
1,498.9
|
13.6
|
757.9
|
–
|
2,270.4
|
|||||||||||||||
|
Intercompany
borrowings
|
(1,069.6 | ) |
1,012.7
|
56.9
|
–
|
-
|
||||||||||||||
|
Employee
benefit obligations
|
173.9
|
272.8
|
401.0
|
–
|
847.7
|
|||||||||||||||
|
Deferred
taxes and other liabilities
|
123.4
|
(121.8 | ) |
100.5
|
–
|
102.1
|
||||||||||||||
|
Total
liabilities
|
945.2
|
1,820.9
|
1,908.4
|
–
|
4,674.5
|
|||||||||||||||
|
Minority
interests
|
-
|
-
|
1.0
|
-
|
1.0
|
|||||||||||||||
|
Shareholders’
equity
|
||||||||||||||||||||
|
Convertible
preferred stock
|
-
|
-
|
179.6
|
(179.6 | ) |
-
|
||||||||||||||
|
Preferred
shareholders’ equity
|
-
|
-
|
179.6
|
(179.6 | ) |
-
|
||||||||||||||
|
Common
stock
|
703.4
|
819.7
|
495.4
|
(1,315.1 | ) |
703.4
|
||||||||||||||
|
Retained
earnings
|
1,535.3
|
861.0
|
48.6
|
(909.6 | ) |
1,535.3
|
||||||||||||||
|
Accumulated
other comprehensive earnings (loss)
|
(29.5 | ) | (126.4 | ) |
96.7
|
29.7
|
(29.5 | ) | ||||||||||||
|
Treasury
stock, at cost
|
(1,043.8 | ) |
-
|
-
|
-
|
(1,043.8 | ) | |||||||||||||
|
Common
shareholders’ equity
|
1,165.4
|
1,554.3
|
640.7
|
(2,195.0 | ) |
1,165.4
|
||||||||||||||
|
Total
shareholders’ equity
|
1,165.4
|
1,554.3
|
820.3
|
(2,374.6 | ) |
1,165.4
|
||||||||||||||
|
Total
liabilities and shareholders’
equity
|
$ |
2,110.6
|
$ |
3,375.2
|
$ |
2,729.7
|
$ | (2,374.6 | ) | $ |
5,840.9
|
|||||||||
Page
5 of
7
|
UNAUDITED
CONDENSED, CONSOLIDATING
STATEMENT
OF CASH FLOWS
|
||||||||||||||||||||
|
For
the Nine Months Ended September 30, 2007
|
||||||||||||||||||||
|
Ball
|
Guarantor
|
Non-Guarantor
|
Eliminating
|
Consolidated
|
||||||||||||||||
|
($
in millions)
|
Corporation
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Total
|
|||||||||||||||
|
Cash
flows from operating activities
|
||||||||||||||||||||
|
Net
earnings (loss)
|
$ |
248.0
|
$ |
110.6
|
$ |
145.2
|
$ | (255.8 | ) | $ |
248.0
|
|||||||||
|
Adjustments
to reconcile net earnings to net cash provided by (used in)
operating activities:
|
||||||||||||||||||||
|
Depreciation
and amortization
|
2.6
|
131.9
|
72.2
|
-
|
206.7
|
|||||||||||||||
|
Legal
settlement
|
–
|
85.6
|
–
|
–
|
85.6
|
|||||||||||||||
|
Deferred
taxes
|
(6.9 | ) |
27.6
|
(28.4 | ) |
-
|
(7.7 | ) | ||||||||||||
|
Equity
in results of subsidiaries
|
(255.8 | ) |
–
|
–
|
255.8
|
–
|
||||||||||||||
|
Other,
net
|
11.4
|
2.8
|
12.9
|
-
|
27.1
|
|||||||||||||||
|
Changes
in working capital components, excluding effects of
acquisitions
|
(49.5 | ) |
107.1
|
(212.1 | ) |
-
|
(154.5 | ) | ||||||||||||
|
Cash
provided by (used in) operating activities
|
(50.2 | ) |
465.6
|
(10.2 | ) |
-
|
405.2
|
|||||||||||||
|
Cash
flows from investing activities
|
||||||||||||||||||||
|
Additions
to property, plant and equipment
|
(3.1 | ) | (90.9 | ) | (128.9 | ) |
-
|
(222.9 | ) | |||||||||||
|
Investments
in and advances to affiliates, net of dividends
|
126.3
|
(362.7 | ) |
236.4
|
-
|
–
|
||||||||||||||
|
Property
insurance proceeds
|
−
|
−
|
48.6
|
−
|
48.6
|
|||||||||||||||
|
Other,
net
|
(8.4 | ) |
0.9
|
2.1
|
-
|
(5.4 | ) | |||||||||||||
|
Cash
provided by (used in) investing activities
|
114.8
|
(452.7 | ) |
158.2
|
-
|
(179.7 | ) | |||||||||||||
|
Cash
flows from financing activities
|
||||||||||||||||||||
|
Long-term
borrowings
|
−
|
0.1
|
16.7
|
–
|
16.8
|
|||||||||||||||
|
Repayments
of long-term borrowings
|
(5.0 | ) | (12.4 | ) | (14.1 | ) |
-
|
(31.5 | ) | |||||||||||
|
Change
in short-term borrowings
|
13.3
|
-
|
(120.2 | ) |
-
|
(106.9 | ) | |||||||||||||
|
Proceeds
from issuance of common stock
|
38.0
|
-
|
-
|
-
|
38.0
|
|||||||||||||||
|
Acquisitions
of treasury stock
|
(193.1 | ) |
–
|
-
|
-
|
(193.1 | ) | |||||||||||||
|
Common
dividends
|
(30.4 | ) |
–
|
–
|
–
|
(30.4 | ) | |||||||||||||
|
Other,
net
|
8.3
|
−
|
–
|
-
|
8.3
|
|||||||||||||||
|
Cash
used in financing activities
|
(168.9 | ) | (12.3 | ) | (117.6 | ) |
-
|
(298.8 | ) | |||||||||||
|
Effect
of exchange rate changes on cash
|
–
|
–
|
1.2
|
-
|
1.2
|
|||||||||||||||
|
Change
in cash and cash equivalents
|
(104.3 | ) |
0.6
|
31.6
|
-
|
(72.1 | ) | |||||||||||||
|
Cash
and cash equivalents –
beginning of period
|
110.3
|
2.3
|
38.9
|
-
|
151.5
|
|||||||||||||||
|
Cash
and cash equivalents – end of period
|
$ |
6.0
|
$ |
2.9
|
$ |
70.5
|
$ |
-
|
$ |
79.4
|
||||||||||
Page
6 of
7
|
UNAUDITED
CONDENSED, CONSOLIDATING
STATEMENT
OF CASH FLOWS
|
||||||||||||||||||||
|
For
the Nine Months Ended October 1, 2006
|
||||||||||||||||||||
|
Ball
|
Guarantor
|
Non-Guarantor
|
Eliminating
|
Consolidated
|
||||||||||||||||
|
($
in millions)
|
Corporation
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Total
|
|||||||||||||||
|
Cash
flows from operating activities
|
||||||||||||||||||||
|
Net
earnings (loss)
|
$ |
281.3
|
$ |
146.9
|
$ |
149.2
|
$ | (296.1 | ) | $ |
281.3
|
|||||||||
|
Adjustments
to reconcile net earnings to net cash provided by (used in) operating
activities:
|
||||||||||||||||||||
|
Depreciation
and amortization
|
2.5
|
116.6
|
64.9
|
-
|
184.0
|
|||||||||||||||
|
Property
insurance gain
|
−
|
−
|
(76.9 | ) |
−
|
(76.9 | ) | |||||||||||||
|
Business
consolidation costs
|
–
|
–
|
1.7
|
–
|
1.7
|
|||||||||||||||
|
Deferred
taxes
|
(3.1 | ) |
6.3
|
24.5
|
-
|
27.7
|
||||||||||||||
|
Equity
in results of subsidiaries
|
(296.1 | ) |
–
|
–
|
296.1
|
–
|
||||||||||||||
|
Other,
net
|
17.2
|
(35.0 | ) | (23.2 | ) |
-
|
(41.0 | ) | ||||||||||||
|
Changes
in working capital components, excluding effects of
acquisitions
|
(24.0 | ) | (21.7 | ) | (215.0 | ) |
-
|
(260.7 | ) | |||||||||||
|
Cash
provided by (used in) operating activities
|
(22.2 | ) |
213.1
|
(74.8 | ) |
-
|
116.1
|
|||||||||||||
|
Cash
flows from investing activities
|
||||||||||||||||||||
|
Additions
to property, plant and equipment
|
(2.2 | ) | (143.3 | ) | (42.1 | ) |
-
|
(187.6 | ) | |||||||||||
|
Business
acquisitions, net of cash acquired
|
–
|
(730.8 | ) | (55.6 | ) |
–
|
(786.4 | ) | ||||||||||||
|
Investments
in and advances to affiliates, net of dividends
|
(889.6 | ) |
667.6
|
222.0
|
-
|
–
|
||||||||||||||
|
Property
insurance proceeds
|
−
|
−
|
32.4
|
−
|
32.4
|
|||||||||||||||
|
Other,
net
|
(3.5 | ) |
6.2
|
7.0
|
-
|
9.7
|
||||||||||||||
|
Cash
provided by (used in) investing activities
|
(895.3 | ) | (200.3 | ) |
163.7
|
-
|
(931.9 | ) | ||||||||||||
|
Cash
flows from financing activities
|
||||||||||||||||||||
|
Long-term
borrowings
|
984.1
|
–
|
−
|
–
|
984.1
|
|||||||||||||||
|
Repayments
of long-term borrowings
|
–
|
(3.0 | ) | (97.9 | ) |
-
|
(100.9 | ) | ||||||||||||
|
Change
in short-term borrowings
|
2.3
|
-
|
4.7
|
-
|
7.0
|
|||||||||||||||
|
Proceeds
from issuance of common stock
|
27.9
|
-
|
-
|
-
|
27.9
|
|||||||||||||||
|
Acquisitions
of treasury stock
|
(72.6 | ) |
–
|
-
|
-
|
(72.6 | ) | |||||||||||||
|
Common
dividends
|
(30.7 | ) |
–
|
–
|
–
|
(30.7 | ) | |||||||||||||
|
Other,
net
|
5.9
|
(8.0 | ) |
–
|
-
|
(2.1 | ) | |||||||||||||
|
Cash
provided by (used in) financing activities
|
916.9
|
(11.0 | ) | (93.2 | ) |
-
|
812.7
|
|||||||||||||
|
Effect
of exchange rate changes on cash
|
–
|
–
|
1.2
|
-
|
1.2
|
|||||||||||||||
|
Change
in cash and cash equivalents
|
(0.6 | ) |
1.8
|
(3.1 | ) |
-
|
(1.9 | ) | ||||||||||||
|
Cash
and cash equivalents –
beginning of period
|
8.0
|
1.7
|
51.3
|
-
|
61.0
|
|||||||||||||||
|
Cash
and cash equivalents – end of period
|
$ |
7.4
|
$ |
3.5
|
$ |
48.2
|
$ |
-
|
$ |
59.1
|
||||||||||
Page
7 of
7