Lockheed Martin Corporation

Releases

Lockheed Martin Announces Second Quarter 2005 Results
* SECOND QUARTER NET EARNINGS UP 56% TO $461 MILLION; YEAR-TO-DATE NET EARNINGS UP 41% TO $830 MILLION
* SECOND QUARTER EARNINGS PER SHARE UP 55% TO $1.02; YEAR-TO-DATE EARNINGS PER SHARE UP 41% TO $1.85
* SECOND QUARTER NET SALES UP 6% TO $9.3 BILLION; YEAR-TO-DATE SALES UP 4% TO $17.8 BILLION
* GENERATES $697 MILLION IN CASH FROM OPERATIONS IN THE SECOND QUARTER; $2.2 BILLION YEAR-TO-DATE
* INCREASES OUTLOOK FOR 2005 EARNINGS PER SHARE
PRNewswire-FirstCall
BETHESDA, Md.

Lockheed Martin Corporation today reported second quarter 2005 net earnings of $461 million ($1.02 per diluted share) compared to $296 million ($0.66 per diluted share) in 2004. The second quarter results include a gain of $27 million ($0.06 per share) related to the Corporation's investment in Inmarsat.

Net sales were $9.3 billion, a 6% increase over second quarter 2004 sales of $8.8 billion. Cash provided by operating activities for the second quarter of 2005 was $697 million, after the Corporation contributed $450 million to its defined benefit pension plans' trust to pre-fund the majority of its anticipated 2006 funding requirements.

"We had excellent operational and financial performance in the second quarter driven by double-digit growth in our Systems and IT Group", said Bob Stevens, Chairman, President and CEO. "Every business segment increased earnings in the quarter compared to the prior year, and we're pleased to increase our 2005 outlook for EPS and ROIC. These increases are the result of our continued focus on meeting our customer commitments, capturing new orders, improving productivity, and generating cash."

SUMMARY REPORTED RESULTS AND OUTLOOK

The following table presents the Corporation's results for the quarter and year-to-date periods on a GAAP basis:

  REPORTED RESULTS                     2nd Quarter         Year-to-Date
  (In millions, except per            2005     2004       2005       2004
   share data)

  Net sales                         $9,295    $8,776    $17,783     $17,123

  Operating profit
    Segment operating profit          $865      $740     $1,627      $1,408
    Unallocated corporate, net:
       FAS/CAS pension
        adjustment                    (156)     (148)      (311)       (298)
       Unusual items                    41       ---         58         ---
       Other                            14       (48)        20         (30)
                                      $764      $544     $1,394      $1,080

  Net earnings                        $461      $296       $830        $587

  Diluted earnings per share         $1.02     $0.66      $1.85       $1.31

  Cash flow from operations           $697      $734     $2,245      $1,796


The following table and other sections of this press release contain forward-looking statements, which are based on the Corporation's current expectations. Actual results may differ materially from those projected. See the "Forward-Looking Statements" discussion contained in this press release.

  OUTLOOK
  (In millions, except per share data)                     2005 Outlook

  Net sales                                             $36,500 - $38,000
  Diluted earnings per share                              $3.60 - $3.75
  Cash flow from operations                              At least $3,000
  Return on invested capital (ROIC)*                         > 14.0 %


The increase in projected 2005 diluted earnings per share (prior range $3.35-$3.55) reflects improved operating performance in the Systems & IT Group and the Space Systems segment, a slight reduction in both unallocated corporate expense and the effective tax rate, and the benefit of the gain recognized on the Corporation's Inmarsat investment in the second quarter.

It is the Corporation's practice not to incorporate adjustments to its outlook for proposed acquisitions, pending divestitures or unusual activities until such transactions have been consummated.

* See "Non-GAAP Performance Measures" following the "Forward-Looking Statements" disclosure for ROIC definition and calculation.

Year-to-Date Results

Net sales for the first six months of 2005 were $17.8 billion, a 4% increase over the $17.1 billion recorded in the comparable 2004 period.

Net earnings for the six months ended June 30, 2005 were $830 million ($1.85 per share) compared to $587 million ($1.31 per share) in 2004. In addition to the Inmarsat gain, the 2005 results include the effects of two previously disclosed unusual items recognized in the first quarter: an after- tax gain of $31 million ($0.07 per share) from the sale of the Corporation's Intelsat investment, and an after-tax loss of $19 million ($0.04 per share) related to an impairment in the value of a telecommunications satellite operated by a subsidiary. On a combined basis, these items increased 2005 net earnings by $39 million ($0.09 per share). No unusual items were recognized in the first half of 2004.

Cash Flow and Leverage

Cash from operations for the quarter and six months ended June 30, 2005 was $697 million and $2.2 billion. The Corporation continued to execute its balanced cash deployment strategy during the quarter and first half of the year as follows:

  * Repurchased 5.0 million of its common shares at a cost of $320 million
    in the quarter and 5.6 million of its common shares at a cost of $355
    million during the first six months of the year;

  * Paid cash dividends of $112 million in the quarter and $222 million for
    the first half of year;

  * Made a discretionary prepayment of $450 million to pre-fund our pension
    plan trust;

  * Paid $410 million in the first quarter to acquire The SYTEX Group, Inc.
    and STASYS Limited (additional payments of approximately $110 million
    will be made, primarily in 2006);

  * Made capital expenditures of $119 million in the quarter and $208
    million during the first six months of the year; and

  * Retired $37 million of debt in advance of its maturity.

The Corporation's ratio of total debt-to-capitalization was 39% at the end of the second quarter, an improvement from 42% at December 31, 2004. At June 30, 2005, the Corporation's cash and short-term investments were $3.5 billion.

SEGMENT RESULTS

The Corporation operates in five principal business segments: Aeronautics, Electronic Systems, Space Systems, Integrated Systems & Solutions (IS&S), and Information & Technology Services (I&TS). The results of Electronics, IS&S and I&TS have been aggregated and reported as the Systems & IT Group due to the common focus on information technology and systems integration solutions across these segments.

Consistent with the manner in which the Corporation's business segment operating performance is evaluated, unusual items are excluded from segment results and included in "Unallocated corporate (expense) income, net." See our 2004 Form 10-K for a description of "Unallocated corporate (expense) income, net," including the FAS / CAS pension adjustment.

The following table presents the operating results of the Systems & IT Group, Aeronautics and Space Systems and reconciles these amounts to the Corporation's financial results as determined by GAAP.

  (In millions)                         2nd Quarter          Year-to-Date
                                      2005       2004       2005      2004
   Net sales
    Systems & IT Group
      Electronic Systems             $2,740     $2,206    $ 4,997    $4,340
      Integrated Systems &
       Solutions                      1,052        964      2,010     1,871
      Information &
       Technology Services              998        918      1,843     1,770

               Systems & IT Group     4,790      4,088      8,850     7,981

    Aeronautics                       2,879      3,141      5,645     6,016
    Space Systems                     1,626      1,547      3,288     3,126

    Total net sales                  $9,295     $8,776    $17,783   $17,123

  Operating profit
    Systems & IT Group
      Electronic Systems               $295       $220       $527      $422
      Integrated Systems &
       Solutions                         93         81        177       161
      Information &
       Technology Services               86         71        157       131
               Systems & IT Group       474        372        861       714

    Aeronautics                         245        239        467       445
    Space Systems                       146        129        299       249
        Segment operating profit        865        740      1,627     1,408


    Unallocated corporate, net:        (101)      (196)      (233)     (328)

  Total operating profit               $764       $544     $1,394    $1,080



The following discussion compares the operating results of each business segment for the quarter and six months ended June 30, 2005 to the same periods in 2004.

  Systems & IT Group
  ($ millions)

                                    2nd Quarter          Year-to-Date

                                   2005     2004        2005       2004
  Net sales                       $4,790   $4,088      $8,850     $7,981
  Operating profit                  $474     $372        $861       $714


Net sales for the Systems & IT Group increased by 17% for the quarter and 11% for the six months ended June 30, 2005 from the 2004 periods. Each of the business segments in the group reported sales growth during the quarter and first half of the year.

In Electronic Systems, for both the quarter and year-to-date periods, the increases in sales were primarily attributable to higher sales volume in surface system programs at Maritime Systems & Sensors (MS2), in fire control programs at Missiles & Fire Control (M&FC) and in platform integration activities at Platform Training & Transportation Solutions (PT&TS). In IS&S, for both the quarter and year-to-date periods, the increases in sales were primarily attributable to higher volume and performance related to intelligence, defense and information assurance activities. In I&TS, for both the quarter and year-to-date periods, the increases in sales were primarily attributable to higher volume in Information Technology, which offset declines in NASA programs. Information Technology's sales growth includes the impact of the March 31, 2005 acquisition of SYTEX and organic growth on existing and new IT programs.

Operating profit for the Systems & IT Group increased by 27% for the quarter and 21% for the six months ended June 30, 2005 compared to the 2004 periods. Each of the business segments in the group reported growth in operating profit during the quarter and first half of the year.

In Electronic Systems, for both the quarter and year-to-date periods, the increases were mainly due to tactical missile program activities and improved performance in fire control programs at M&FC and volume on surface systems programs at MS2. In IS&S, for both the quarter and first half of the year, the increases were primarily attributable to higher volume and performance related to intelligence, defense and information assurance activities. In I&TS, for both the quarter and year-to-date periods, the increases were due to higher volume in Information Technology and improved performance in Defense Services.

  Aeronautics
  ($ millions)

                                     2nd Quarter          Year-to-Date
                                   2005      2004        2005      2004
  Net sales                       $2,879    $3,141      $5,645    $6,016
  Operating profit                  $245      $239        $467      $445


Net sales for Aeronautics decreased by 8% for the quarter and 6% for the six months ended June 30, 2005 from the 2004 periods, due to planned declines in Combat Aircraft, which more than offset growth in Air Mobility. Combat Aircraft sales decreased by $320 million in the quarter and $530 million for the six-month period primarily due to declines in F-16 volume, which more than offset higher F/A-22 volume. Increases in C-130J deliveries contributed to the growth in Air Mobility revenue in each period.

Segment operating profit increased by 3% for the quarter and 5% for the six months ended June 30, 2005 from the 2004 periods. Air Mobility operating profit increased for the quarter and year-to-date periods mainly due to profits recognized on C-130J deliveries in 2005. In each period, Combat Aircraft operating profit declined slightly due to lower F-16 volume. In both periods, reduced earnings on the F-35 development program were offset by increased volume and improved performance on F/A-22 and other Combat Aircraft programs.

  Space Systems
  ($ millions)

                                   2nd Quarter          Year-to-Date
                                 2005      2004        2005      2004
  Net sales                     $1,626    $1,547      $3,288    $3,126
  Operating profit                $146      $129        $299      $249


Net sales for Space Systems increased by 5% for both the quarter and the six months ended June 30, 2005 from the 2004 periods. In both periods, sales growth in Strategic & Defensive Missile Systems (S&DMS) and Satellites offset declines in Launch Services. The increases in Satellites were primarily due to higher volume on government satellite programs that more than offset declines in commercial satellite activities. There were no commercial satellite deliveries in 2005 compared to one in the second quarter and two in the first six months of 2004. The increases in S&DMS were attributable to the fleet ballistic missile program. In Launch Services, the decreases in sales were mainly due to fewer Atlas launches in the 2005 periods as compared to 2004. There were no Atlas launches in the second quarter and two in the first six months of 2005 compared to two and four launches in the comparable 2004 periods.

Segment operating profit increased by 13% for the quarter and 20% for the six months ended June 30, 2005, when compared to the 2004 periods. For the quarter, increases in Launch Services operating profit were partially offset by declines in Satellites. In Satellites, a decrease in commercial satellites was partially offset by higher volume on government satellite programs.

For the six-month period, operating profit increased in both Launch Services and Satellites. In Satellites, the increase was due to the impact of higher volume on government satellite programs, which more than offset a decline in commercial satellites.

  SECOND QUARTER 2005 HIGHLIGHTS

  * Systems & IT increased backlog to more than $30 billion at the end of
    the second quarter through the year-to-date capture of important
    business with:  DoD, SSA, FAA, DFAS, FDIC, NASA and several classified
    customers

  * Awarded a system design and development contract for the joint U.S.,
    German and Italian Medium Extended Air Defense System (MEADS)

  * Announced an agreement to create a joint venture -- United Launch
    Alliance -- that will combine the government launch operations of
    Boeing's Delta and Lockheed Martin's Atlas expendable launch vehicles

  * Significant orders and deliveries for U.S. Army programs included:
    ordered four Virtual Combat Convoy Trainers; delivered the first
    Arrowhead(TM) system to the U.S. Army, with improved targeting and pilot
    vision capabilities; and received a production contract for additional
    Hellfire missiles

  * Laid the keel for the nation's first Littoral Combat Ship, USS Freedom

  * The FAA commenced operational use of Lockheed Martin's Advanced
    Technologies and Oceanic Procedures (ATOP) system at an air traffic
    control facility in New York that will increase the capacity of
    international air routes

  * Opened the Center for Innovation, a unique collaborative laboratory
    where net-centric solutions will be developed in partnership with our
    customers to strengthen our nation's military effectiveness, homeland
    security, and other vital government missions

  * The C-130J achieved two "firsts:" a U.S. Marine Corps KC-130J completed
    a combat aerial delivery in Iraq, and a WC-130J "Weatherbird" completed
    an operational mission in hurricane winds

  * Began full-rate production of the F/A-22 Raptor

  * Selected by NASA as a finalist to compete to design and build the new
    Crew Exploration Vehicle, which will replace the Space Shuttle

  * Successfully completed a Proton launch and received four launch vehicle
    orders

  * Awarded a contract for a commercial satellite order

  * Selected by the U.S. Navy to provide a variety of aircraft maintenance
    and modification services for the P-3 Orion under the Sustainment


  Web site: http://www.lockheedmartin.com/

Conference call: Lockheed Martin will webcast the earnings conference call (listen-only mode) at 11 a.m. E.T. on July 26, 2005. A live audio broadcast, including relevant charts, will be available on the Investor Relations page of the company's web site at: http://www.lockheedmartin.com/investor.

FORWARD-LOOKING STATEMENTS

Statements in this release that are "forward-looking statements" are based on Lockheed Martin's current expectations and assumptions. Forward-looking statements in this release include estimates of future sales, earnings and cash flow. These statements are not guarantees of future performance and are subject to risks and uncertainties. Actual results could differ materially because of factors such as: the availability of government funding for our products and services both domestically and internationally; changes in government and customer priorities and requirements (including changes to respond to Department of Defense reviews, Congressional actions, budgetary constraints, cost-cutting initiatives, terrorist threats and homeland security); the impact of continued military operations in Iraq and Afghanistan on funding for existing defense programs; the award or termination of contracts; difficulties in developing and producing operationally advanced technology systems; the timing and customer acceptance of product deliveries; performance issues with key suppliers, subcontractors and customers; financial market and other changes that may impact pension plan assumptions; charges from any future impairment reviews that may result in the recognition of losses, and a reduction in the book value of goodwill or other long-term assets; the future impact of legislation or changes in accounting or tax rules, interpretations or pronouncements; the future impact of acquisitions or divestitures, joint ventures or teaming arrangements; the outcome of legal proceedings and other contingencies (including lawsuits, government investigations or audits, and environmental remediation efforts); the competitive environment for government and information technology products and services; and economic, business and political conditions domestically and internationally.

These are only some of the factors that may affect the forward-looking statements contained in this press release. For further information regarding risks and uncertainties associated with Lockheed Martin's business, please refer to the Corporation's SEC filings, including the "Management's Discussion and Analysis of Results of Operations and Financial Condition," "Risk Factors and Forward-Looking Statements" and "Legal Proceedings" sections of the Corporation's 2004 annual report on Form 10-K, copies of which may be obtained at the Corporation's website: http://www.lockheedmartin.com/.

It is the Corporation's policy to only update or reconfirm its earnings, sales and cash outlook by issuing a press release. The Corporation generally plans to provide a forward-looking outlook as part of its quarterly earnings release but reserves the right to provide outlook at different intervals or to revise its practice in future periods. All information in this release is as of July 25, 2005. Lockheed Martin undertakes no duty to update any forward- looking statement to reflect subsequent events, actual results or changes in the Corporation's expectations. We also disclaim any duty to comment upon or correct information that may be contained in reports published by investment analysts or others.

NON-GAAP PERFORMANCE MEASURES

The Corporation defines return on invested capital (ROIC) as net earnings plus after-tax interest expense divided by average invested capital (stockholders' equity plus debt). The Corporation believes that reporting ROIC provides investors with greater visibility into how effectively Lockheed Martin uses the capital invested in its operations. The Corporation uses ROIC to evaluate multi-year investment decisions and as a long-term performance measure, and also plans to use ROIC as a factor in evaluating management performance for incentive compensation purposes in 2005. ROIC is not a measure of financial performance under generally accepted accounting principles in the U.S., and may not be defined and calculated by other companies in the same manner. ROIC should not be considered in isolation or as an alternative to net earnings as an indicator of performance. The Corporation calculates ROIC as follows:

  (In millions, except percentages)           2005 Outlook      2004 Actual

  Net Earnings                                  Combined          $1,266
  Interest Expense (multiplied by 65%)(1)                            276
  Return                                       > $ 1,840          $1,542

  Average debt(2,4)                             Combined           5,932
  Average equity(3,4)                                              7,015
  Average Invested Capital                    < $ 13,150         $12,947

  Return on invested capital                    > 14.0 %          11.9 %


   1  Represents after-tax interest expense utilizing the federal statutory
      rate of 35%.
   2  Debt consists of long-term debt, including current maturities, and
      short-term borrowings (if any).
   3  Equity includes non-cash adjustments for other comprehensive losses,
      primarily for the additional minimum pension liability.
   4  Yearly averages are calculated using balances at the start of the year
      and at the end of each quarter.


                       LOCKHEED MARTIN CORPORATION
                    Consolidated Statement of Earnings
                        Preliminary and Unaudited
           (In millions, except per share data and percentages)

                                          THREE MONTHS     SIX MONTHS
                                         ENDED JUNE 30,   ENDED JUNE 30,

                                          2005    2004     2005     2004

  Net Sales                             $9,295  $8,776  $17,783  $17,123

  Cost of Sales                          8,637   8,243   16,583   16,122

                                           658     533    1,200    1,001

  Other Income and (Expenses), net         106      11      194       79

  Operating Profit                         764     544    1,394    1,080

  Interest Expense                          94     106      184      214

  Earnings before Income Taxes             670     438    1,210      866

  Income Tax Expense                       209     142      380      279

  Net Earnings                            $461    $296     $830     $587

  Effective Tax Rate                      31.2%   32.4%    31.4%    32.2%

  Earnings per Common Share:
          Basic                          $1.03   $0.67    $1.87    $1.32
          Diluted                        $1.02   $0.66    $1.85    $1.31


  Average Number of Shares Outstanding:
          Basic                          445.3   443.9    443.3    444.1
          Diluted                        451.3   447.0    448.9    447.2



                       LOCKHEED MARTIN CORPORATION
                 Net Sales, Operating Profit and Margins
                        Preliminary and Unaudited
                    (In millions, except percentages)

                   THREE MONTHS ENDED JUNE 30,   SIX MONTHS ENDED JUNE 30,


                        2005     2004  %Change     2005      2004    %Change

  Net sales:

  Systems & IT
   Group:
     Electronic
      Systems          $2,740    $2,206            $4,997    $4,340
     Integrated
      Systems &
      Solutions         1,052       964             2,010     1,871
     Information &
      Technology
      Services            998       918             1,843     1,770
           Systems &
            IT Group    4,790     4,088   17%       8,850     7,981     11%

    Aeronautics         2,879     3,141   (8%)      5,645     6,016     (6%)
    Space Systems       1,626     1,547    5%       3,288     3,126      5%

       Total net
        sales          $9,295    $8,776    6%     $17,783   $17,123      4%




  Operating
   profit:

  Systems & IT
   Group:
     Electronic
      Systems            $295      $220              $527      $422
     Integrated
      Systems &
      Solutions            93        81               177       161
     Information &
      Technology
      Services             86        71               157       131
           Systems &
            IT Group      474       372   27%         861       714     21%

  Aeronautics             245       239    3%         467       445      5%
  Space Systems           146       129   13%         299       249     20%

       Segment
        operating
        profit            865       740   17%       1,627     1,408     16%

       Unallocated
        corporate
        expense,
        net(1)           (101)     (196)             (233)     (328)


       Total
        operating
        profit           $764      $544   40%      $1,394    $1,080     29%



  Segment margins:
  Systems & IT
   Group:
     Electronic
      Systems           10.8%     10.0%             10.5%      9.7%
     Integrated
      Systems &
      Solutions          8.8%     8.4%               8.8%      8.6%
     Information &
      Technology
      Services           8.6%     7.7%               8.5%      7.4%
           Systems &
            IT Group     9.9%     9.1%               9.7%      8.9%

  Aeronautics            8.5%     7.6%               8.3%      7.4%
  Space Systems          9.0%     8.3%               9.1%      8.0%

    Total Segments       9.3%     8.4%               9.1%      8.2%

  1  "Unallocated corporate expense, net" includes the FAS/CAS pension
     adjustment, earnings and losses from equity investments, interest
     income, costs for stock-based compensation programs, unusual items not
     considered in the evaluation of segment operating performance,
     corporate costs not allocated to the operating segments and
     miscellaneous corporate activities.



                       LOCKHEED MARTIN CORPORATION
                         Selected Financial Data
                        Preliminary and Unaudited
                              (In millions)

                                     THREE MONTHS ENDED     SIX MONTHS ENDED
                                          JUNE 30,              JUNE 30,

                                        2005   2004           2005   2004
  Summary of unallocated corporate
   expense, net
    FAS/CAS pension adjustment         $(156) $(148)         $(311) $(298)
    Items not considered in segment
     operating performance                41      -             58      -
    Other, net                            14    (48)            20    (30)
       Unallocated corporate
        expense, net                   $(101) $(196)         $(233) $(328)



                                     THREE MONTHS ENDED     SIX MONTHS ENDED
                                          JUNE 30,              JUNE 30,

                                        2005   2004           2005   2004
  FAS/CAS pension adjustment
    FAS 87 expense                     $(280) $(220)         $(559) $(443)
    Less: CAS costs                     (124)   (72)          (248)  (145)
       FAS/CAS pension
        adjustment - expense           $(156) $(148)         $(311) $(298)



                      THREE MONTHS ENDED           SIX MONTHS ENDED
                        JUNE 30, 2005                  JUNE 30, 2005

                 Operating   Net    Earnings    Operating   Net    Earnings
                   profit  earnings  (loss)      profit   earnings  (loss)
                  (loss)   (loss)     per        (loss)   (loss)     per
                                     share                          share

  Discrete Items
  Gain on
   Intelsat sale     $-      $-       $-          $47       $31     $0.07
  LMI impairment      -       -        -          (30)      (19)    (0.04)
  Inmarsat gain      41      27     0.06           41        27      0.06
                    $41     $27    $0.06          $58       $39     $0.09



                       LOCKHEED MARTIN CORPORATION
                         Selected Financial Data
                        Preliminary and Unaudited
                              (In millions)

                                        THREE MONTHS ENDED  SIX MONTHS ENDED
                                              JUNE 30,         JUNE 30,

                                           2005     2004     2005     2004
  Depreciation and amortization of
   property, plant and equipment
  Systems & IT Group:
     Electronic Systems                     $43      $41      $84      $80
     Integrated Systems & Solutions          12        9       20       16
     Information & Technology Services        4       12        7       25
             Systems & IT Group              59       62      111      121

  Aeronautics                                31       23       60       46
  Space Systems                              32       25       63       58
       Segments                             122      110      234      225

  Unallocated corporate expense, net         10        9       24       20

       Total depreciation and
        amortization                       $132     $119     $258     $245



                                        THREE MONTHS ENDED  SIX MONTHS ENDED
                                              JUNE 30,         JUNE 30,

                                           2005     2004     2005     2004
  Amortization of purchased intangibles
  Systems & IT Group:
     Electronic Systems                     $12      $11      $24      $23
     Integrated Systems & Solutions           3        4        7        7
     Information & Technology Services        5        3        9        7
             Systems & IT Group              20       18       40       37

  Aeronautics                                13       13       25       25
  Space Systems                               2        2        4        4
       Segments                              35       33       69       66

  Unallocated corporate expense, net          3        2        6        5

       Total amortization of purchased
        intangibles                         $38      $35      $75      $71



                       LOCKHEED MARTIN CORPORATION
                   Consolidated Condensed Balance Sheet
                        Preliminary and Unaudited
                              (In millions)

                                                  JUNE 30,      DECEMBER 31,
                                                   2005              2004
  Assets
  Cash and cash equivalents                       $3,062            $1,060
  Short-term investments                             414               396
  Accounts receivable                              4,287             4,094
  Inventories                                      1,755             1,864
  Other current assets                             1,658             1,539

     Total current assets                         11,176             8,953

  Property, plant and equipment, net               3,552             3,599
  Investments in equity securities                   312               812
  Goodwill                                         8,299             7,892
  Purchased intangibles, net                         633               672
  Prepaid pension asset                            1,052             1,030
  Other noncurrent assets                          2,369             2,596

     Total assets                                $27,393           $25,554

  Liabilities and Stockholders' Equity
  Accounts payable                                $1,933            $1,726
  Customer advances and amounts in
   excess of costs incurred                        4,572             4,028
  Other accrued expenses                           3,036             2,797
  Current maturities of long-term debt               208                15

     Total current liabilities                     9,749             8,566

  Long-term debt                                   4,874             5,104
  Accrued pension liabilities                      1,717             1,660
  Post-retirement and other noncurrent
   liabilities                                     3,167             3,203
  Stockholders' equity                             7,886             7,021

     Total liabilities and
      stockholders' equity                       $27,393           $25,554



                       LOCKHEED MARTIN CORPORATION
              Consolidated Condensed Statement of Cash Flows
                        Preliminary and Unaudited
                              (In millions)

                                                   SIX MONTHS ENDED JUNE 30,

                                                    2005              2004

  Operating Activities
  Net earnings                                      $830              $587
  Adjustments to reconcile net earnings
   to net cash provided by
   operating activities:
    Depreciation and amortization of
     property, plant and equipment                   258               245
    Amortization of purchased intangibles             75                71
    Changes in operating assets and
     liabilities
      Receivables                                   (124)              365
      Inventories                                    107               434
      Accounts payable                               194                85
      Customer advances and amounts in
       excess of costs incurred                      544              (494)
      Other                                          361               503

  Net cash provided by operating
   activities                                      2,245             1,796

  Investing Activities
  Expenditures for property, plant and
   equipment                                        (208)             (260)
  (Purchase) sale of short-term
   investments, net                                  (18)              240
  Acquisitions of businesses /
   investments in affiliated companies              (413)                -
  Divestitures and other activities                  803                15
  Other                                                3                17

  Net cash provided by investing
   activities                                        167                12

  Financing Activities
  Repayments related to long-term debt               (39)             (137)
  Common stock activity, net                        (149)             (242)
  Common stock dividends                            (222)             (196)

  Net cash used for financing
   activities                                       (410)             (575)

  Net increase in cash and cash
   equivalents                                     2,002             1,233
  Cash and cash equivalents at
   beginning of period                             1,060             1,010

  Cash and cash equivalents at end of
   period                                         $3,062            $2,243



                       LOCKHEED MARTIN CORPORATION
              Consolidated Statement of Stockholders' Equity
                        Preliminary and Unaudited
                              (In millions)

                                                       Accumulated
                                                         Other       Total
                           Additional         Unearned   Compre-    Stock-
                    Common  Paid-In  Retained  Compen-   hensive    holders'
                    Stock   Capital  Earnings  sation     Loss      Equity


  Balance at
   January 1,
   2005              $438   $2,223   $5,915     $(23)   $(1,532)     $7,021

  Net earnings                          830                             830

  Common stock
   dividends                           (222)                           (222)

  Common stock
   activity, net        3      104                 5                    112

  Other
   comprehensive
   income                                                   145         145

  Balance at
   June 30, 2005     $441   $2,327   $6,523     $(18)   $(1,387)     $7,886



                       LOCKHEED MARTIN CORPORATION
                              Operating Data
                        Preliminary and Unaudited
                              (In millions)

                                                JUNE 30,        DECEMBER 31,
                                                  2005              2004
  Backlog
  Systems & IT Group:
     Electronic Systems                          $20,982           $18,239
     Integrated Systems & Solutions                4,426             4,586
     Information & Technology Services             4,704             4,560
               Systems & IT Group                 30,112            27,385

  Aeronautics                                     26,796            30,489
  Space Systems                                   16,302            16,112
    Total                                        $73,210           $73,986

SOURCE: Lockheed Martin Corporation

CONTACT: News Media: Craig Quigley, +1-301-897-6352, or Investor
Relations: James Ryan, +1-301-897-6584 or Mike Gabaly, +1-301-897-6455, all of
Lockheed Martin Corporation