Form: 8-K

Current report filing

November 2, 2017

Exhibit 99.1

News Release
For Immediate Release
www.ball.com
Investor Contact: Ann T. Scott
303-460-3537, ascott@ball.com
Media Contact: Renee Robinson
303-460-2476, rarobins@ball.com

Ball Reports Improved Third Quarter 2017 Operating Results;
Reaffirms Long-Term Goals

 
Highlights
   
Third quarter U.S. GAAP earnings per diluted share of 13 cents vs. 9 cents in 2016
   
Third quarter comparable earnings per diluted share of 52 cents vs. 48 cents in 2016
   
Improved operating performance, largely in South America, offset by lower than expected operating earnings in Beverage Packaging, North and Central America segment due to impact of multi-plant downtime, higher freight rates and out-of-pattern freight caused by U.S. hurricanes late in the quarter
   
Aerospace contracted backlog of $1.2 billion at the end of the third quarter
   
2017 free cash flow expected to be in excess of $850 million after capital expenditures in the range of $550 million
   
2017 comparable EBITDA expected to be in the range of $1.70 billion to $1.75 billion
   
Company reaffirms 2019 targets of $2 billion of comparable EBITDA, in excess of $1 billion in free cash flow and achieving the identified $300 million plus of run-rate synergies
   

BROOMFIELD, Colo., Nov. 2, 2017 – Ball Corporation (NYSE: BLL) today reported, on a U.S. GAAP basis, third quarter 2017 net earnings attributable to the corporation of $48 million (including the net effect of after-tax charges of $140 million, or 39 cents per diluted share for business consolidation and other non-comparable costs) or 13 cents per diluted share, on sales of $2.91 billion, compared to $31 million attributable to the corporation, or 9 cents per diluted share (including the net effect of after-tax charges of $140 million, or 39 cents per diluted share for business consolidation, debt refinancing and other costs and gain on the sale of divested assets), on sales of $2.75 billion in 2016. Results for the first nine months of 2017 were net earnings attributable to the corporation of $215 million, or 60 cents per diluted share, on sales of $8.24 billion compared to $210 million, or 67 cents per diluted share, on sales of $6.54 billion for the first nine months of 2016.
Ball's third quarter and year-to-date 2017 comparable diluted earnings per share were 52 cents and $1.44, respectively, versus third quarter and year-to-date 2016 comparable earnings per diluted share of 48 cents and $1.30, respectively.
Earnings per share figures include the impact of the company's two-for-one stock split effective May 16, 2017.  The 2016 comparable operating results prior to June 30, 2016, exclude the effects of the Rexam transaction. Details of comparable segment earnings, business consolidation activities and other non-comparable costs, and catch-up depreciation entries for the last six months of 2016 and recorded in 2017 related to the
 
Ball Corporation · 10 Longs Peak Drive · P.O. Box 5000 · Broomfield, CO 80021 · www.ball.com
Page 1


finalization of the fair values for the June 30, 2016, Rexam acquisition can be found in the notes to the unaudited condensed consolidated financial statements that accompany this news release.
"Strong performance across our diverse global business portfolio offset the challenging environment we experienced late in the quarter in our North American beverage business due to out-of-pattern and higher cost freight, operational downtime and lower absorption following two U.S. hurricanes. Our global beverage can volumes grew 2 percent in the quarter, largely due to strong demand across South America versus difficult domestic U.S. beer demand, where Ball has a majority position," said John A. Hayes, chairman, president and chief executive officer.
"Our European and South American beverage businesses continued their improved performance, and we continue to make progress on our global finance transformation projects and corporate cost-out initiatives with the opening of shared service centers in Belgrade, Serbia, and Querétaro, Mexico. These multi-year activities, coupled with normalized operating conditions in our Beverage Packaging, North and Central America segment, planned 2018 beverage manufacturing plant network optimizations, new U.S. and Spain specialty beverage can plants and continuing aerospace and aerosol growth, provide a bridge to our long-standing financial goals of $2 billion of comparable EBITDA and in excess of $1 billion of free cash flow by 2019."

Beverage Packaging, North and Central America
Beverage packaging, North and Central America, comparable segment operating earnings in the third quarter of 2017 were $121 million on sales of $1.08 billion, compared to $145 million on sales of $1.08 billion in 2016. Segment operating earnings in the first nine months of 2017 were $400 million on sales of $3.18 billion, compared to $356 million on sales of $2.65 billion in 2016. Year-to-date 2017 comparable segment operating earnings included $3 million of incremental depreciation expense related to the final acquisition accounting completed on June 30, 2017.
Year-over-year results reflect the notable impact of unplanned operational and logistics costs associated with two U.S. hurricanes during peak summer demand when inventory levels are seasonally low. The compounding effect of these natural events inflicted meaningful pressure on our southern and lower-Atlantic supply chain late in the quarter. Despite the steep decline in September's U.S. domestic beer demand, overall third quarter segment volumes were flat largely due to continued growth in Mexican beer imports and differentiated specialty can sizes for carbonated soft drinks and other non-alcoholic beverages.
During the quarter, the company announced the closure of two beverage can plants and an end manufacturing facility in the U.S., as well as construction of a state-of-the-art specialty beverage can manufacturing facility in Goodyear, Arizona.  These plant network initiatives will largely be completed in the second half of 2018.




 
Ball Corporation · 10 Longs Peak Drive · P.O. Box 5000 · Broomfield, CO 80021 · www.ball.com
Page 2


Beverage Packaging, South America
Beverage packaging, South America, comparable segment operating earnings for the third quarter of 2017 were $78 million on sales of $425 million, compared to $60 million on sales of $318 million during the same period in 2016. Segment operating earnings in the first nine months of 2017 were $205 million on sales of $1.15 billion compared to $100 million on sales of $577 million in 2016. Year-to-date 2017 comparable segment operating earnings included $3 million of incremental depreciation expense related to the final acquisition accounting completed on June 30, 2017.
Year-to-date results include the benefit of acquired assets and, for the third quarter, segment volumes were up double digits with mid-single digit growth in Brazil. Packaging mix shift from two-way glass to beverage cans continues across South America.

Beverage Packaging, Europe
Beverage packaging, Europe, comparable segment operating earnings for the third quarter 2017 were $74 million on sales of $651 million, compared to $72 million on sales of $624 million during the same period in 2016. Comparable segment operating earnings in the first nine months of 2017 were $184 million on sales of $1.82 billion, compared to $184 million on sales of $1.46 billion in 2016. Year-to-date 2017 comparable segment operating earnings included $24 million of incremental year-over-year depreciation expense related to the final acquisition accounting completed on June 30, 2017.
Comparable segment earnings for the first nine months of 2017 reflect the inclusion of operations from the acquisition. Overall segment demand was up low-single digits in the quarter led by favorable demand trends across continental Europe. In the quarter, improved manufacturing performance and initiatives around optimizing our plant network were partially offset by $8 million of incremental transaction-related depreciation.

Food and Aerosol Packaging
Food and aerosol packaging comparable segment operating earnings for the third quarter 2017 were $30 million on sales of $321 million, compared to $31 million on sales of $329 million during the same period in 2016. Segment operating earnings in the first nine months of 2017 were $76 million on sales of $867 million compared to $84 million on sales of $911 million in 2016.
During the third quarter, mid-single digit volume growth in our European, Indian and Argentine aerosol businesses, and improved U.S. metal service center manufacturing performance offset double-digit U.S. food can volume declines driven by delayed Midwest corn and tomato packs and lower consumer demand for canned food. Year-to-date and third quarter results also include the loss of sales and earnings from the Baltimore, Maryland, and Hubbard, Ohio, facilities, which were sold in late 2016 and early 2017, respectively.
Our aluminum aerosol capacity additions in Europe and India are largely complete, the segment's value-added aerosol innovations are being recognized with customer awards and the announced cessation of food can production in our Springdale, Arkansas, facility is on track for completion by early 2018.

 
Ball Corporation · 10 Longs Peak Drive · P.O. Box 5000 · Broomfield, CO 80021 · www.ball.com
Page 3


Aerospace
Aerospace comparable segment operating earnings for the third quarter 2017 were $23 million on sales of $241 million, compared to $24 million on sales of $204 million during the same period in 2016. Comparable segment operating earnings in the first nine months of 2017 were $70 million on sales of $734 million compared to $61 million on sales of $577 million in 2016. The ramp up of new contracts and the mix of more cost-plus versus fixed-price contracts influenced year-over-year margins.
During the quarter, the aerospace business achieved several program milestones. The Ball-built Joint Polar Satellite System‑1 (JPSS‑1), NOAA's next-generation polar orbiting weather satellite, is preparing for a Nov. 10 launch from Vandenberg Air Force Base in California. JPSS‑1 represents significant technological and scientific advancements in observations used for severe weather prediction and environmental monitoring, increasing the timeliness and accuracy of forecasts in advance of severe weather events.
The company continues to be awarded key defense and civil contracts and hiring will exceed 400 employees in 2017 with 350 more positions scheduled to be filled by the end of 2018. Quarter-end contracted backlog of $1.2 billion is expected to remain at these high levels through year-end, and could improve as the U.S. government makes strides toward a multi-year budget agreement between the legislative and executive branches. The multi-year growth trajectory of contracts already won, but not yet booked into current contracted backlog, and the outstanding requests for bids and proposals further supports anticipated year-over-year segment earnings improvement in 2018 and beyond.

Outlook
"Our quarter-end net debt is down $450 million versus the same time last year after approximately $85 million of net share buybacks, $115 million of dividends and the $95 million impact of higher year-over-year foreign exchange rates on our foreign currency-denominated debt. Free cash flow in 2017 is estimated to be in excess of $850 million after capital spending in the range of $550 million," said Scott C. Morrison, senior vice president and chief financial officer.
"The hurricane-related supply chain issues were largely transitory, and we are attempting to offset high-cost freight expenses incurred in North America with existing pass throughs and additional surcharges where commercial contracts allow. We will continue to be good stewards of our robust cash flow, balancing disciplined, high-returning growth capital investments with the additional return of value to our shareholders in the form of share repurchases and dividends in 2018 and beyond," Hayes said.

About Ball Corporation
Ball Corporation supplies innovative, sustainable packaging solutions for beverage, food and household products customers, as well as aerospace and other technologies and services primarily for the U.S. government. Ball





 
Ball Corporation · 10 Longs Peak Drive · P.O. Box 5000 · Broomfield, CO 80021 · www.ball.com
Page 4


Corporation and its subsidiaries employ 18,450 people worldwide and reported 2016 net sales of $9.1 billion. For more information, visit www.ball.com, or connect with us on Facebook or Twitter.
Conference Call Details
Ball Corporation (NYSE: BLL) will hold its third quarter 2017 earnings call today at 9 a.m. Mountain time (11 a.m. Eastern). The North American toll-free number for the call is 800‑931‑6358. International callers should dial 303‑223‑0118. Please use the following URL for a webcast of the live call:

https://edge.media-server.com/m6/p/bkjoccdc

For those unable to listen to the live call, a taped replay will be available from 11 a.m. Mountain time on Nov. 2, 2017, until 11 a.m. Mountain time on Nov. 9, 2017. To access the replay, call 800‑633‑8284 (North American callers) or 402‑977‑9140 (international callers) and use reservation number 21858551. A written transcript of the call will be posted within 48 hours of the call's conclusion to Ball's website at www.ball.com/investors under "news and presentations."

Forward-Looking Statements
This release contains "forward-looking" statements concerning future events and financial performance. Words such as "expects," "anticipates," "estimates," "believes," "targets," "likely" and similar expressions typically identify forward-looking statements, which are generally any statements other than statements of historical fact. Such statements are based on current expectations or views of the future and are subject to risks and uncertainties, which could cause actual results or events to differ materially from those expressed or implied. You should therefore not place undue reliance upon any forward-looking statements and any of such statements should be read in conjunction with, and, qualified in their entirety by, the cautionary statements referenced below. 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 factors, risks and uncertainties that could cause actual outcomes and results to be different are summarized in filings with the Securities and Exchange Commission, including Exhibit 99 in our Form 10‑K, which are available on our website and at www.sec.gov. Additional factors that might affect: a) our packaging segments include product demand fluctuations; availability/cost of raw materials; competitive packaging, pricing and substitution; changes in climate and weather; competitive activity; failure to achieve synergies, productivity improvements or cost reductions; mandatory deposit or other restrictive packaging laws; customer and supplier consolidation, power and supply chain influence; changes in major customer or supplier contracts or a loss of a major customer or supplier; political instability and sanctions; currency controls; and changes in foreign exchange or tax rates; b) our aerospace segment include funding, authorization, availability and returns of government and commercial contracts; and delays, extensions and technical uncertainties affecting segment contracts; c) the company as a whole include those listed plus: changes in senior management; regulatory action or issues including tax, environmental, health and workplace safety, including U.S. FDA and other actions or public concerns affecting products filled in our containers, or chemicals or substances used in raw materials or in the manufacturing process; technological developments and innovations; litigation; strikes; labor cost changes; rates of return on assets of the company's defined benefit retirement plans; pension changes; uncertainties surrounding geopolitical events and governmental policies both in the U.S. and in other countries, including the U.S. government elections, budget, sequestration and debt limit; reduced cash flow; ability to achieve cost-out initiatives and synergies; interest rates affecting our debt; and successful or unsuccessful acquisitions and divestitures, including with respect to the Rexam PLC acquisition and its integration, or the associated divestiture; the effect of the acquisition or the divestiture on our business relationships, operating results and business generally.



# # #























 
Ball Corporation · 10 Longs Peak Drive · P.O. Box 5000 · Broomfield, CO 80021 · www.ball.com
Page 5

 
 
 

Condensed Financial Statements (Third Quarter 2017)

Unaudited Condensed Consolidated Statements of Earnings

     
Three Months Ended
   
Nine Months Ended
 
     
September 30,
   
September 30,
 
($ in millions, except per share amounts)
 
2017
 
2016
 
2017
 
2016
 
                           
Net sales
 
$
 2,908
 
$
 2,752
 
$
 8,236
 
$
 6,537
    
                           
Costs and expenses
                         
Cost of sales (excluding depreciation and amortization)
   
 (2,338)
   
 (2,275)
   
 (6,583)
   
 (5,288)
 
Depreciation and amortization
   
 (162)
   
 (147)
   
 (539)
   
 (299)
 
Selling, general and administrative
   
 (127)
   
 (135)
   
 (398)
   
 (348)
 
Business consolidation and other activities
   
 (157)
   
 (63)
   
 (253)
   
 (302)
 
     
 (2,784)
   
 (2,620)
   
 (7,773)
   
 (6,237)
 
                           
Earnings before interest and taxes
   
 124
   
 132
   
 463
   
 300
 
                           
Interest expense
   
 (74)
   
 (80)
   
 (216)
   
 (159)
 
Debt refinancing and other costs
   
 -
   
 (2)
   
 (1)
   
 (108)
 
Total interest expense
   
 (74)
   
 (82)
   
 (217)
   
 (267)
 
Earnings before taxes
   
 50
   
 50
   
 246
   
 33
 
Tax (provision) benefit
   
 (4)
   
 (23)
   
 (48)
   
 174
 
Equity in results of affiliates, net of tax
   
 5
   
 7
   
 23
   
 6
 
                           
Net earnings
   
 51
   
 34
   
 221
   
 213
 
                           
Net earnings attributable to noncontrolling interests
   
 (3)
   
 (3)
   
 (6)
   
 (3)
 
                           
Net earnings attributable to Ball Corporation
 
$
 48
 
$
 31
 
$
 215
 
$
 210
 
                           
Earnings per share (a):
                         
Basic
 
$
 0.14
 
$
 0.09
 
$
 0.61
 
$
 0.69
 
Diluted
 
$
 0.13
 
$
 0.09
 
$
 0.60
 
$
 0.67
 
                           
Weighted average shares outstanding (000s) (a):
                         
Basic
   
 350,327
   
 349,128
   
 350,481
   
 305,756
 
Diluted
   
 358,556
   
 355,404
   
 358,492
   
 312,176
 

(a)
Amounts in 2016 have been retrospectively adjusted for the two-for-one stock split that was effective on May 16, 2017.



















Page 6


Condensed Financial Statements (Third Quarter 2017)

Unaudited Condensed Consolidated Statements of Cash Flows

     
Nine Months Ended
 
     
September 30,
 
($ in millions)
 
2017
 
2016
 
               
Cash Flows from Operating Activities:
             
Net earnings
 
$
 221
 
$
 213
 
Depreciation and amortization
   
 539
   
 299
 
Business consolidation and other activities
   
 253
   
 302
 
Deferred tax provision (benefit)
   
 -
   
 (165)
 
Other, net
   
 (229)
   
 78
 
Changes in working capital (a)
   
 (37)
   
 (1,160)
 
Cash provided by (used in) operating activities
   
 747
   
 (433)
 
Cash Flows from Investing Activities:
             
Capital expenditures
   
 (404)
   
 (398)
 
Business acquisitions
   
 -
   
 (3,379)
 
Business dispositions
   
 31
   
 2,941
 
(Increase) decrease in restricted cash
   
 -
   
 1,966
 
Settlement of Rexam acquisition related derivatives
   
 -
   
 (252)
 
Other, net
   
 3
   
 2
 
Cash provided by (used in) investing activities
   
 (370)
   
 880
 
Cash Flows from Financing Activities:
             
Changes in borrowings, net
   
 (249)
   
 178
 
Net issuances (purchases) of common stock
   
 (85)
   
 (60)
 
Dividends
   
 (93)
   
 (60)
 
Other, net
   
 (2)
   
 (15)
 
Cash provided by (used in) financing activities
   
 (429)
   
 43
 
Effect of currency exchange rate changes on cash
   
 11
   
 (69)
 
Change in cash
   
 (41)
   
 421
 
Cash - beginning of period
   
 597
   
 224
 
Cash - end of period
 
$
 556
 
$
 645
 

(a)
Includes payments of costs associated with the acquisition of Rexam and the sale of the Divestment Business.
























Page 7


Condensed Financial Statements (Third Quarter 2017)

Unaudited Condensed Consolidated Balance Sheets

   
September 30,
 
($ in millions)
 
2017
 
2016
 
               
Assets
             
Current assets
             
Cash and cash equivalents
 
$
 556
 
$
 645
 
Receivables, net
   
 1,793
   
 1,799
 
Inventories, net
   
 1,433
   
 1,418
 
Other current assets
   
 148
   
 253
 
Total current assets
   
 3,930
   
 4,115
 
Property, plant and equipment, net
   
 4,525
   
 4,440
 
Goodwill
   
 4,908
   
 5,211
 
Intangible assets, net
   
 2,490
   
 2,046
 
Other assets
   
 1,140
   
 1,228
 
               
Total assets
 
$
 16,993
 
$
 17,040
 
               
Liabilities and Shareholders' Equity
             
Current liabilities
             
Short-term debt and current portion of long-term debt
 
$
 452
 
$
 373
 
Payables and other accrued liabilities
   
 3,313
   
 2,548
 
Total current liabilities
   
 3,765
   
 2,921
 
Long-term debt
   
 7,104
   
 7,724
 
Other long-term liabilities
   
 2,486
   
 2,575
 
Shareholders' equity
   
 3,638
   
 3,820
 
               
Total liabilities and shareholders' equity
 
$
 16,993
 
$
 17,040
 






























Page 8


Notes to the Condensed Financial Statements (Third Quarter 2017)

1. Business Segment Information

Ball's operations are organized and reviewed by management along its product lines and geographical areas and presented in the five reportable segments outlined below:

Beverage packaging, North and Central America: Consists of operations in the U.S., Canada and Mexico that manufacture and sell metal beverage containers.

Beverage packaging, South America: Consists of operations in Brazil, Argentina and Chile that manufacture and sell metal beverage containers.

Beverage packaging, Europe: Consists of operations in numerous countries in Europe, including Russia, that manufacture and sell metal beverage containers.

Food and aerosol packaging: Consists of operations in the U.S., Europe, Canada, Mexico, Argentina and India that manufacture and sell steel food and aerosol containers, extruded aluminum aerosol containers and aluminum slugs.

Aerospace: Consists of operations that manufacture and sell aerospace and other related products and the provision of services used in the defense, civil space and commercial space industries.

Other consists of non-reportable segments in Africa, Middle East and Asia (AMEA) and Asia Pacific that manufacture and sell metal beverage containers, undistributed corporate expenses, intercompany eliminations and other business activities.

The company also has investments in operations in Guatemala, Panama, South Korea, the U.S. and Vietnam that are accounted for under the equity method of accounting and, accordingly, those results are not included in segment sales or earnings.


































Page 9


Notes to the Condensed Financial Statements (Third Quarter 2017)

1. Business Segment Information (continued)

 
Three Months Ended
   
Nine Months Ended
 
 
September 30,
   
September 30,
 
($ in millions)
2017
 
2016
 
2017
 
2016
 
                         
Net sales
                       
Beverage packaging, North and Central America
$
 1,080
 
$
 1,076
 
$
 3,180
 
$
 2,653
 
Beverage packaging, South America
 
 425
   
 318
   
 1,145
   
 577
 
Beverage packaging, Europe
 
 651
   
 624
   
 1,824
   
 1,459
 
Food and aerosol packaging
 
 321
   
 329
   
 867
   
 911
 
Aerospace
 
 241
   
 204
   
 734
   
 577
 
Reportable segment sales
 
 2,718
   
 2,551
   
 7,750
   
 6,177
 
Other
 
 190
   
 201
   
 486
   
 360
 
Net sales
$
 2,908
 
$
 2,752
 
$
 8,236
 
$
 6,537
 
                         
Comparable operating earnings
                       
Beverage packaging, North and Central America
$
 121
 
$
 145
 
$
 400
 
$
 356
 
Beverage packaging, South America
 
 78
   
 60
   
 205
   
 100
 
Beverage packaging, Europe
 
 74
   
 72
   
 184
   
 184
 
Food and aerosol packaging
 
 30
   
 31
   
 76
   
 84
 
Aerospace
 
 23
   
 24
   
 70
   
 61
 
Reportable segment comparable operating earnings
 
 326
   
 332
   
 935
   
 785
 
Other (a)
 
 (13)
   
 (21)
   
 (65)
   
 (67)
 
    Comparable operating earnings
 
 313
   
 311
   
 870
   
 718
 
Reconciling items
                       
Business consolidation and other activities
 
 (157)
   
 (63)
   
 (253)
   
 (302)
 
Amortization of acquired Rexam intangibles
 
 (37)
   
 (33)
   
 (120)
   
 (33)
 
Catch-up depreciation and amortization for 2016 from finalization of Rexam valuation
 
 5
   
 -
   
 (34)
   
 -
 
Cost of sales associated with Rexam inventory step-up
 
 -
   
 (83)
   
 -
   
 (83)
 
Earnings before interest and taxes
 
 124
   
 132
   
 463
   
 300
 
Interest expense
 
 (74)
   
 (80)
   
 (216)
   
 (159)
 
Debt refinancing and other costs
 
 -
   
 (2)
   
 (1)
   
 (108)
 
Total interest expense
 
 (74)
   
 (82)
   
 (217)
   
 (267)
 
Earnings before taxes
 
 50
   
 50
   
 246
   
 33
 
Tax (provision) benefit
 
 (4)
   
 (23)
   
 (48)
   
 174
 
Equity in results of affiliates
 
 5
   
 7
   
 23
   
 6
 
Net earnings
 
 51
   
 34
   
 221
   
 213
 
Net earnings attributable to noncontrolling interests
 
 (3)
   
 (3)
   
 (6)
   
 (3)
 
Net earnings attributable to Ball Corporation
$
 48
 
$
 31
 
$
 215
 
$
 210
 
   

(a)
Includes undistributed corporate expenses, net, of $29 million and $43 million for the third quarter of 2017 and 2016, respectively, and $106 million and $78 million for the first nine months of 2017 and 2016, respectively.













Page 10


Notes to the Condensed Financial Statements (Third Quarter 2017)

2. Non-Comparable Items

   
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
($ in millions)
 
2017
 
2016
 
2017
 
2016
 
                           
Non-comparable items - income (expense)
                         
Beverage packaging, North and Central America
                         
Business consolidation and other activities
                         
Birmingham, Chatsworth and Longview facility closure costs (1)
 
$
 (33)
 
$
 -
 
$
 (33)
 
$
 -
 
Reidsville facility closure costs (2)
   
 -
   
 -
   
 (7)
   
 -
 
Bristol facility closure costs (3)
   
 -
   
 (3)
   
 (1)
   
 (4)
 
Rexam transaction related costs (4)
   
 -
   
 (2)
   
 (1)
   
 (3)
 
Individually insignificant items
   
 (1)
   
 (1)
   
 (3)
   
 (5)
 
Other non-comparable items
                         
Cost of sales associated with Rexam inventory step-up (5)
   
 -
   
 (10)
   
 -
   
 (10)
 
Amortization of acquired Rexam intangibles (6)
   
 (7)
   
 (6)
   
 (23)
   
 (6)
 
Catch-up depreciation and amortization for 2016 from finalization of Rexam valuation (7)
   
 -
   
 -
   
 (6)
   
 -
 
Total beverage packaging, North and Central America
   
 (41)
   
 (22)
   
 (74)
   
 (28)
 
                           
Beverage packaging, South America
                         
Business consolidation and other activities
                         
Rexam transaction related costs (4)
   
 -
   
 (2)
   
 (2)
   
 (11)
 
Individually insignificant items
   
 (4)
   
 (4)
   
 (2)
   
 (4)
 
Other non-comparable items
                         
Cost of sales associated with Rexam inventory step-up (5)
   
 -
   
 (20)
   
 -
   
 (20)
 
Amortization of acquired Rexam intangibles (6)
   
 (13)
   
 (9)
   
 (42)
   
 (9)
 
Catch-up depreciation and amortization for 2016 from finalization of Rexam valuation (7)
   
 -
   
 -
   
 (14)
   
 -
 
Total beverage packaging, South America
   
 (17)
   
 (35)
   
 (60)
   
 (44)
 
                           
Beverage packaging, Europe
                         
Business consolidation and other activities
                         
Recklinghausen closure costs (8)
   
 (62)
   
 -
   
 (62)
   
 -
 
Rexam transaction related costs (4)
   
 -
   
 -
   
 (2)
   
 (7)
 
Individually insignificant items
   
 -
   
 (10)
   
 (5)
   
 (12)
 
Other non-comparable items
                         
Cost of sales associated with Rexam inventory step-up (5)
   
 -
   
 (46)
   
 -
   
 (46)
 
Amortization of acquired Rexam intangibles (6)
   
 (16)
   
 (15)
   
 (50)
   
 (15)
 
Catch-up depreciation and amortization for 2016 from finalization of Rexam valuation (7)
   
 -
   
 -
   
 (18)
   
 -
 
Total beverage packaging, Europe
   
 (78)
   
 (71)
   
 (137)
   
 (80)
 
                           
Food and aerosol packaging
                         
Gain on sale of Hubbard facility (9)
   
 -
   
 -
   
 15
   
 -
 
Weirton facility closure costs (10)
   
 (1)
   
 (3)
   
 (6)
   
 (14)
 
Individually insignificant items
   
 (1)
   
 (1)
   
 (2)
   
 (7)
 
Total food and aerosol packaging
   
 (2)
   
 (4)
   
 7
   
 (21)
 











Page 11


Notes to the Condensed Financial Statements (Third Quarter 2017)

2. Non-Comparable Items (continued)

   
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
($ in millions)
 
2017
 
2016
 
2017
 
2016
 
                           
Other
                         
Business consolidation and other activities
                         
Pension settlement (11)
   
 (41)
   
 -
   
 (41)
   
 -
 
Divestment Business indemnities (12)
   
 -
   
 -
   
 (34)
   
 -
 
Rexam acquisition related compensation arrangements (13)
   
 (5)
   
 (22)
   
 (22)
   
 (106)
 
Gain (loss) on sale of the Divestment Business (14)
   
 -
   
 -
   
 (14)
   
 344
 
Rexam transaction related costs (4)
   
 (2)
   
 (33)
   
 (12)
   
 (289)
 
Currency exchange gain (loss) for restricted cash, intercompany loans and 2020, 2023 euro senior notes (15)
   
 -
   
 22
   
 -
   
 (174)
 
Individually insignificant items
   
 (7)
   
 (4)
   
 (19)
   
 (10)
 
Other non-comparable items
                         
Cost of sales associated with Rexam inventory step-up (5)
   
 -
   
 (7)
   
 -
   
 (7)
 
Amortization of acquired Rexam intangibles (6)
   
 (1)
   
 (3)
   
 (5)
   
 (3)
 
Catch-up depreciation and amortization for 2016 from finalization of Rexam valuation (7)
   
 5
   
 -
   
 4
   
 -
 
Total other
   
 (51)
   
 (47)
   
 (143)
   
 (245)
 
                           
Total business consolidation and other activities
   
 (157)
   
 (63)
   
 (253)
   
 (302)
 
Total other non-comparable items
   
 (32)
   
 (116)
   
 (154)
   
 (116)
 
Total non-comparable items
   
 (189)
   
 (179)
   
 (407)
   
 (418)
 
                           
Tax effect on business consolidation and other activities
   
 38
   
 12
   
 67
   
 266
 
Tax effect on other non-comparable items
   
 11
   
 30
   
 41
   
 30
 
Total tax effect
   
 49
   
 42
   
 108
   
 296
 
Total non-comparable items, net of tax
 
$
 (140)
 
$
 (137)
 
$
 (299)
 
$
 (122)
 


   
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
($ in millions)
 
2017
 
2016
 
2017
 
2016
 
                           
Debt Refinancing and Other Costs
                         
Interest expense on 3.5% and 4.375% senior notes (16)
 
$
 -
 
$
 -
 
$
 -
 
$
 (49)
 
Refinancing of bridge and revolving credit facilities (17)
   
 -
   
 -
   
 -
   
 (30)
 
Economic hedge - interest rate risk (4)
   
 -
   
 -
   
 -
   
 (20)
 
Amortization of unsecured, committed bridge facility financing fees (18)
   
 -
   
 -
   
 -
   
 (7)
 
Individually insignificant items
   
 -
   
 (2)
   
 (1)
   
 (2)
 
Total debt refinancing and other costs
   
 -
   
 (2)
   
 (1)
   
 (108)
 
Tax effect on debt refinancing and other costs
   
 -
   
 (1)
   
 -
   
 33
 
Total debt refinancing and other costs, net of tax
 
$
 -
 
$
 (3)
 
$
 (1)
 
$
 (75)
 

(1)
In August 2017, the company announced the closure of its beverage can manufacturing facilities in Chatsworth, California, and Longview, Texas, and its beverage end manufacturing facility in Birmingham, Alabama. The Birmingham and Longview plants are expected to cease production by the end of the second quarter of 2018, and the Chatsworth plant is expected to cease production by the end of the third quarter of 2018. Charges in the third quarter and first nine months of 2017 comprised employee severance and benefits, facility shutdown costs, asset impairment, accelerated depreciation and other costs.

(2)
In December 2016, the company announced the closure of its beverage packaging manufacturing facility in Reidsville, North Carolina, which ceased production during the second quarter of 2017. Charges in the first nine months of 2017 comprised employee severance and benefits, facility shutdown costs, asset impairment, accelerated depreciation and other costs.




Page 12


Notes to the Condensed Financial Statements (Third Quarter 2017)

2. Non-Comparable Items (continued)

(3)
During the third quarter of 2015, the company announced the closure of its beverage end manufacturing facility in Bristol, Virginia, which ceased production during the second quarter of 2016. Charges in the third quarter and first nine months of 2016 and first nine months of 2017 comprised severance, pension and other employee benefits, as well as other individually insignificant items.

(4)
During the third quarter and first nine months of 2017 and 2016, the company recorded charges for professional services and other costs associated with the June 30, 2016, acquisition of Rexam.

Also during the first nine months of 2016, the company recorded losses related to derivative financial instruments to reduce its currency exchange rate exposure associated with the British pound denominated cash portion of the Rexam acquisition purchase price and entered into derivative financial instruments to mitigate its exposure to interest rate changes associated with anticipated debt issuances in connection with the cash portion of the Rexam acquisition purchase price.

(5)
During the third quarter of 2016, the company recorded cost of sales associated with the step-up in value of inventory acquired from Rexam.

(6)
During the third quarter and first nine months of 2017 and 2016, the company recorded amortization expense for customer relationships and other intangible assets identified as part of the Rexam acquisition.

(7)
In the second quarter of 2017, the company finalized the allocation of the purchase price for the Rexam acquisition and updated the fair values and useful lives for the acquired Rexam intangible and fixed assets. Catch-up depreciation and amortization expense were recorded during the first nine months of 2017, related to the last six months of 2016.

(8)
In March 2017, the company announced its intent to close its beverage packaging manufacturing facility in Recklinghausen, Germany, which ceased production on July 31, 2017. Charges of $62 million were recorded in the third quarter and first nine months of 2017 and comprised employee severance and benefits, facility shutdown costs, asset impairment, accelerated depreciation and other costs.

(9)
During the first quarter of 2017, the company sold its food and aerosol packaging paint and general line can plant in Hubbard, Ohio, and recognized a gain on the sale of the plant.

(10)
During the second quarter of 2016, the company announced the closure of its food and aerosol packaging flat sheet production and end manufacturing facility in Weirton, West Virginia, which ceased production during the first quarter of 2017. Charges in the third quarter and first nine months of 2017 and 2016 comprised employee severance and benefits, facility shutdown costs, asset impairment, accelerated depreciation and disposal costs.

(11)
During the third quarter of 2017, the company completed the purchase of non-participating group annuity contracts to settle a portion of the projected pension benefit obligations in certain Ball U.S. defined benefit pension plans. This triggered settlement accounting. The company recognized a $41 million settlement loss which primarily represented a pro rata portion of the aggregate unamortized actuarial loss in these pension plans.

(12)
During the first nine months of 2017, the company recorded adjustments to the estimated amount of claims covered by the indemnifications for certain tax matters provided to the buyer in the sale of the Divestment Business.

(13)
During the third quarter and first nine months of 2017 and 2016, the company incurred charges for long-term incentive and other compensation arrangements associated with the Rexam acquisition and integration.

(14)
The sale of the Divestment Business was completed immediately after the Rexam acquisition on June 30, 2016, for $3.42 billion, subject to customary closing adjustments. During the first nine months of 2016, a gain on sale was recognized in connection with the sale of the legacy Ball portion of the Divestment Business.  During the first nine months of 2017, a reduction in the gain on sale was recognized in connection with the company finalizing the allocation of the purchase price for the Rexam acquisition.

(15)
During the third quarter and first nine months of 2016, the company recorded foreign currency exchange gains and losses from the revaluation of foreign currency denominated restricted cash, and intercompany loans related to the cash component of the Rexam acquisition purchase price and the revaluation of euro-denominated debt.


Page 13


Notes to the Condensed Financial Statements (Third Quarter 2017)

2. Non-Comparable Items (continued)

(16)
During the first nine months of 2016, the company recorded interest expense associated with the $1 billion of 4.375 percent senior notes and €400 million of 3.5 percent senior notes, both due in December 2020, and €700 million of 4.375 percent senior notes, due in December 2023. In July 2016 Ball used the net proceeds to fund a portion of the cash component of the purchase price in connection with the acquisition of Rexam.

(17)
In March 2016, the company entered into a new $4.1 billion senior secured credit facility which includes a multicurrency revolving facility, a Term A U.S. dollar loan and a Term A euro loan all maturing in 2021. Ball used the net proceeds from the Term A U.S. dollar loan and the Term A euro loan to fund a portion of the cash component of the proposed Rexam acquisition purchase price.

(18)
During the first quarter of 2016, the company recorded charges for the amortization of deferred financing costs associated with the unsecured, committed bridge facility, entered into in connection with the Rexam acquisition.

3. Non-U.S. GAAP Measures

Non-U.S. GAAP Measures – Non-U.S. GAAP measures should not be considered in isolation. They should not be considered superior to, or a substitute for, financial measures calculated in accordance with U.S. GAAP and may not be comparable to similarly titled measures of other companies. Presentations of earnings and cash flows presented in accordance with U.S. GAAP are available in the company's earnings releases and quarterly and annual regulatory filings.

Comparable Earnings Before Interest, Taxes, Depreciation and Amortization (Comparable EBITDA), Comparable Operating Earnings and Comparable Net Earnings – Comparable EBITDA is earnings before interest, taxes, depreciation and amortization, business consolidation and other non-comparable costs, Comparable Operating Earnings is earnings before interest, taxes and business consolidation and other non-comparable costs and Comparable Net Earnings is earnings before business consolidation and other non-comparable costs after tax. We use Comparable EBITDA, Comparable Operating Earnings and Comparable Net Earnings internally to evaluate the company's operating performance.

Please see the company's website for further details of the company's non-U.S. GAAP financial measures at www.ball.com/investors under the "financials" tab.

A summary of the effects of the above transactions on after tax earnings is as follows:

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
($ in millions, except per share amounts)
 
2017
   
2016
   
2017
   
2016
 
                                 
Net earnings attributable to Ball Corporation
 
$
 48
   
$
 31
   
$
 215
   
$
 210
 
Add: Business consolidation and other activities
   
 157
     
 63
     
 253
     
 302
 
Add: Amortization of acquired Rexam intangibles
   
 37
     
 33
     
 120
     
 33
 
Add: Catch-up depreciation and amortization for 2016 from finalization of Rexam valuation (a)
   
 (5)
     
 -
     
 34
     
 -
 
Add: Cost of sales associated with Rexam inventory step-up
   
 -
     
 83
     
 -
     
 83
 
Add: Debt refinancing and other costs
   
 -
     
 2
     
 1
     
 108
 
Add: Tax effect on above items
   
 (49)
     
 (41)
     
 (108)
     
 (329)
 
Net earnings attributable to Ball Corporation before above transactions (Comparable Net Earnings)
 
$
 188
   
$
 171
   
$
 515
   
$
 407
 
Per diluted share before above transactions (b)
 
$
 0.52
   
$
 0.48
   
$
 1.44
   
$
 1.30
 
   

(a)
Catch-up depreciation and amortization of $34 million related to the last six months of 2016, was recorded during 2017 as a result of the finalization of fixed asset and intangible asset valuations and useful lives for the Rexam acquisition.
(b)
Amounts in 2016 have been retrospectively adjusted for the two-for-one stock split that was effective on May 16, 2017.





Page 14



Notes to the Condensed Financial Statements (Third Quarter 2017)

3. Non-U.S. GAAP Measures (continued)

A summary of the effects of the above transactions on earnings before interest and taxes is as follows:

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
($ in millions)
 
2017
 
2016
 
2017
 
2016
 
                           
Net earnings attributable to Ball Corporation
 
$
 48
 
$
 31
 
$
 215
 
$
 210
 
Add: Net earnings attributable to noncontrolling interests
   
 3
   
 3
   
 6
   
 3
 
Net earnings
   
 51
   
 34
   
 221
   
 213
 
Less: Equity in results of affiliates, net of tax
   
 (5)
   
 (7)
   
 (23)
   
 (6)
 
Add: Tax provision (benefit)
   
 4
   
 23
   
 48
   
 (174)
 
Earnings before taxes
   
 50
   
 50
   
 246
   
 33
 
Add: Total interest expense
   
 74
   
 82
   
 217
   
 267
 
Earnings before interest and taxes
   
 124
   
 132
   
 463
   
 300
 
Add: Business consolidation and other activities
   
 157
   
 63
   
 253
   
 302
 
Add: Amortization of acquired Rexam intangibles
   
 37
   
 33
   
 120
   
 33
 
Add: Catch-up depreciation and amortization for 2016 from finalization of Rexam valuation (a)
   
 (5)
   
 -
   
 34
   
 -
 
Add: Cost of sales associated with Rexam inventory step-up
   
 -
   
 83
   
 -
   
 83
 
EBIT before above transactions (Comparable Operating Earnings)
 
$
 313
 
$
 311
 
$
 870
 
$
 718
 
   

(a)
Catch-up depreciation and amortization of $34 million related to the last six months of 2016, was recorded during 2017 as a result of the finalization of fixed asset and intangible asset valuations and useful lives for the Rexam acquisition.
































Page 15


Notes to the Condensed Financial Statements (Third Quarter 2017)

3. Non-U.S. GAAP Measures (continued)

A summary of Comparable EBITDA and Net Debt is as follows:

   
Twelve Months Ended
($ in millions, except ratios)
 
September 30, 2017
       
Net earnings attributable to Ball Corporation
 
$
 268
Add: Net earnings attributable to noncontrolling interests
   
 6
Net earnings
   
 274
Less: Equity in results of affiliates, net of tax
   
 (32)
Add: Tax provision (benefit)
   
 96
Net earnings before taxes
   
 338
Add: Total interest expense
   
 288
Earnings before interest and taxes (EBIT)
   
 626
Add: Business consolidation and other activities (a)
   
 288
Add: Amortization of acquired Rexam intangibles (a)
   
 152
Add: Catch-up depreciation and amortization for 2016 from finalization of Rexam valuation (a)
   
 34
Add: Cost of sales associated with Rexam inventory step-up (a)
   
 1
Add: Egyptian pound devaluation (a)
   
 27
Comparable Operating Earnings
   
 1,128
Add: Depreciation and amortization
   
 693
Less: Amortization of acquired Rexam intangibles (a)
   
 (152)
Less: Catch-up depreciation and amortization for 2016 from finalization of Rexam valuation (a)
   
 (34)
Comparable EBITDA
 
$
 1,635
       
Total debt at September 30, 2017
 
$
 7,556
Less: Cash and cash equivalents
   
 (556)
Net Debt (b)
 
$
 7,000
       
Net Debt/Comparable EBITDA
   
4.3x
   

(a)
For detailed information on these items, please see the respective quarterly filings and/or earnings releases, which can be found on our website at www.ball.com.
(b)
Net debt is total debt less cash and cash equivalents, which are derived directly from the company's financial statements.

Ball management uses net debt to comparable EBITDA as a metric to monitor the credit quality of Ball Corporation. Business consolidation and other activities are separated to evaluate the performance of the company's operations. The above is presented on a non-U.S. GAAP basis (see discussion of non-U.S. GAAP measures above).


















Page 16


Notes to the Condensed Financial Statements (Third Quarter 2017)

3. Non-U.S. GAAP Measures (continued)

   
Twelve
 
Less: Nine
 
Add: Nine
 
Twelve
 
   
Months Ended
 
Months Ended
 
Months Ended
 
Months Ended
 
   
December 31,
 
September 30,
 
September 30,
 
September 30,
 
($ in millions, except ratios)
 
2016
 
2016
 
2017
 
2017
 
                           
Net earnings attributable to Ball Corporation
 
$
 263
 
$
 210
 
$
 215
 
$
 268
 
Add: Net earnings attributable to noncontrolling interests
   
 3
   
 3
   
 6
   
 6
 
Net earnings
   
 266
   
 213
   
 221
   
 274
 
Less: Equity in results of affiliates, net of tax
   
 (15)
   
 (6)
   
 (23)
   
 (32)
 
Add: Tax provision (benefit)
   
 (126)
   
 (174)
   
 48
   
 96
 
Earnings before taxes
   
 125
   
 33
   
 246
   
 338
 
Add: Total interest expense
   
 338
   
 267
   
 217
   
 288
 
Earnings before interest and taxes (EBIT)
   
 463
   
 300
   
 463
   
 626
 
Add: Business consolidation and other activities (a)
   
 337
   
 302
   
 253
   
 288
 
Add: Amortization of acquired Rexam intangibles (a)
   
 65
   
 33
   
 120
   
 152
 
Add: Catch-up depreciation and amortization for 2016 from finalization of Rexam valuation (a)
   
 -
   
 -
   
 34
   
 34
 
Add: Cost of sales associated with Rexam inventory step-up (a)
   
 84
   
 83
   
 -
   
 1
 
Add: Egyptian pound devaluation (a)
   
 27
   
 -
   
 -
   
 27
 
Comparable Operating Earnings
   
 976
   
 718
   
 870
   
 1,128
 
Add: Depreciation and amortization
   
 453
   
 299
   
 539
   
 693
 
Less: Amortization of acquired Rexam intangibles (a)
   
 (65)
   
 (33)
   
 (120)
   
 (152)
 
Less: Catch-up depreciation and amortization for 2016 from finalization of Rexam valuation (a)
   
 -
   
 -
   
 (34)
   
 (34)
 
Comparable EBITDA
 
$
 1,364
 
$
 984
 
$
 1,255
 
$
 1,635
 
                           
Total debt at period end
                   
$
 7,556
 
Less: Cash and cash equivalents
                     
 (556)
 
Net Debt
                   
$
 7,000
 
                           
Net Debt/Comparable EBITDA
                     
 4.3
x
   

(1)
For detailed information on these items, please see the respective quarterly filings and/or earnings releases, which can be found on our website at www.ball.com.





















Page 17