Crown Holdings, Inc.

NYSE-CCK

Overview Financials Investor Relations Estimates Ownership Industry Dividends Modeling Filings

Income Statement	Dec '14	Dec '15	Dec '16	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	Dec '22	Dec '23	LTM
Total Revenues						9,559	9,392	11,394	12,943	12,010	11,751
Total Revenues % Chg.						-14.3%	-1.7%	21.3%	13.6%	-7.2%	-4.9%
Cost of Goods Sold, Total						7,575	7,359	9,029	10,643	9,546	9,298
Gross Profit						1,984	2,033	2,365	2,300	2,464	2,453
Selling General & Admin Expenses, Total						566	576	2,098	540	625	618
Depreciation & Amortization						431	422	447	460	499	481
Other Operating Expenses	—			—		2	9	-12	14	19	21
Other Operating Expenses, Total						999	1,007	2,533	1,014	1,143	1,120
Operating Income						985	1,026	-168	1,286	1,321	1,333
Interest Expense, Total						-367	-290	-253	-284	-436	-449
Interest And Investment Income						15	8	9	15	53	68
Net Interest Expenses						-352	-282	-244	-269	-383	-381
Income (Loss) On Equity Invest.	—	—	—	—		5	6	3	42	14	-1
Currency Exchange Gains (Loss)						-7	2	45	-16	-41	-35
EBT, Excl. Unusual Items						631	752	-364	1,043	911	916
Restructuring Charges						-18	-19	-29	-35	-23	-44
Merger & Related Restructuring Charges			—			—	—	—	—	—	—
Gain (Loss) On Sale Of Assets	—	—				13	-2	—	113	—	—
Asset Writedown		—		—		—	—	20	-7	-72	-72
Legal Settlements						43	—	25	-5	—	—
Other Unusual Items					—	-33	—	-68	-11	-7	-7
EBT, Incl. Unusual Items						636	731	-416	1,098	809	793
Income Tax Expense						136	199	-57	243	222	215
Earnings From Continuing Operations						500	532	-359	855	587	578
Earnings Of Discontinued Operations	—	—	—	—	—	123	155	-53	—	—	—
Minority Interest						-113	-108	-148	-128	-137	-146
Net Income						510	579	-560	727	450	432
Net Income to Common Incl Extra Items						510	579	-560	727	450	432
Net Income to Common Excl. Extra Items						387	424	-507	727	450	432
Total Shares Outstanding						133.5	133	124.8	119	119.2	119.2
Weighted Avg. Shares Outstanding						133.9	133.5	130.4	120.9	119.4	119.6
Weighted Avg. Shares Outstanding Dil						134.9	134.6	130.4	121.4	119.7	119.8
EPS						3.8	4.3	-4.3	6	3.8	3.6
EPS Diluted						3.8	4.3	-4.3	6	3.8	3.6
EBITDA						1,475	1,448	279	1,746	1,820	1,814
Effective Tax Rate						21.4%	27.2%	13.7%	22.1%	27.4%	27.1%