Crown Holdings, Inc. logo CCK - Crown Holdings, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 19
HOLD 6
SELL 0
STRONG
SELL 0
| PRICE TARGET: $120.50 DETAILS
HIGH: $126.00
LOW: $115.00
MEDIAN: $120.50
CONSENSUS: $120.50
UPSIDE: 24.60%
Annual Quarterly
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
Revenue
Revenue 12,365 11,801 12,010 12,943 11,394 9,392 9,559 11,151 8,698 8,284 8,762 9,097 8,656 8,470 8,644 7,941 7,938 8,305 7,727 6,982 6,908 7,199 6,630 6,792 7,187 7,289 7,732 8,300 8,494.6 8,331.9 5,053.8 4,452.2 4,162.6
Cost of Revenue 10,097 9,262 9,546 10,643 9,029 7,359 7,575 9,028 7,006 6,623 7,116 7,525 7,180 7,013 7,296 6,691 6,551 6,867 6,700 6,090 5,759 5,984 5,539 5,619 6,063 5,982 6,060 6,527 6,707.7 6,732.5 4,311 3,814.1 3,474
Gross Profit 2,268 2,539 2,464 2,300 2,365 2,033 1,984 2,123 1,692 1,661 1,646 1,572 1,476 1,457 1,348 1,250 1,387 1,438 1,027 892 1,149 1,215 1,091 1,173 1,124 1,307 1,672 1,773 1,786.9 1,599.4 742.8 638.1 688.6
Operating Expenses
R&D Expenses 0 32 33 34 47 48 50 51 39 41 39 39 36 43 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
SG&A Expenses 632 630 625 540 2,098 576 566 533 314 342 390 398 425 339 423 360 381 396 414 326 349 363 337 317 310 314 348 697 480.2 427 242 135.4 126.6
Other Expenses 0 458 537 390 (1,143) 361 341 443 315 281 290 320 164 0 0 12 20 47 0 0 249 308 326 375 499 495 522 533 540 495.9 256.3 218.3 191.7
Operating Expenses 632 1,120 1,195 964 1,002 985 957 1,027 668 664 719 757 625 591 423 372 630 468 414 326 598 671 663 692 809 809 870 1,230 1,020.2 922.9 498.3 353.7 318.3
Operating Income
Operating Income 1,636 1,419 1,269 1,336 1,363 1,048 1,027 1,096 1,024 997 927 815 851 895 936 841 743 658 593 551 286 229 409 462 267 498 802 543 766.7 676.5 244.5 284.4 370.3
Interest Expense 398 452 436 284 253 290 367 384 252 243 270 253 236 226 232 203 247 302 593 276 1,428 441 306 1,951 1,081 1,072 667 319 294.8 197.8 131.1 100.7 174.5
Interest Income 55 82 53 15 9 8 15 21 15 12 11 7 5 7 11 9 6 11 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Profitability
EBITDA 2,018 1,898 1,820 1,746 279 1,448 1,475 1,586 1,378 1,318 1,250 1,174 1,051 1,075 995 989 797 960 748 753 373 830 687 856 814 993 1,324 1,394 1,373 1,172.5 500.8 502.7 562
EBIT 1,562 1,450 1,321 1,286 (168) 1,026 985 1,161 1,131 1,071 1,013 984 917 895 819 817 706 744 613 566 554 452 361 481 315 498 802 861 833 676.6 244.5 284.4 370.3
Income Before Tax 1,164 743 809 1,098 (416) 731 636 744 829 769 639 521 576 647 587 614 459 442 201 335 (314) 133 63 (161) (448) (232) 286 179 449.3 418.4 99.8 186.6 278.3
Income Tax Expense 281 183 222 243 (57) 199 136 216 401 186 178 43 148 17 194 165 7 112 (400) (62) (2) 82 95 30 528 (58) 105 74 147.7 134.4 24.9 55.6 97.4
Net Income 734 424 450 727 (560) 579 510 439 323 496 393 390 324 559 282 324 334 226 528 309 (362) 51 (32) (1,205) (972) (174) 181 105 294 284 74.9 131 99.1
Per Share Data
EPS (Basic) 6.41 3.56 3.77 6.02 -3.52 3.18 2.89 3.28 2.39 3.58 2.85 2.84 2.32 3.83 1.86 2.03 2.10 1.42 3.27 1.87 -2.13 0.22 -0.19 -8.70 -7.74 -1.38 1.36 0.71 2.11 2.16 0.83 1.47 1.14
EPS (Diluted) 6.38 3.55 3.76 5.99 -3.52 3.15 2.87 3.28 2.38 3.56 2.82 2.82 2.30 3.77 1.83 2.00 2.06 1.39 3.19 1.82 -2.13 0.21 -0.19 -8.62 -7.74 -1.38 1.36 0.71 2.10 2.14 0.83 1.46 1.11
Shares Outstanding 115.2 119.4 119.7 121.4 144.0 133.5 133.9 133.8 135.7 139.3 139.4 138.3 140.9 148.3 151.7 159.4 159.1 159.6 161.5 165.2 170.0 165.2 164.6 138.6 125.6 125.7 122.1 123.9 128.4 122.3 90.2 89.1 86.9
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2009 2008 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
Current Assets
Cash & Cash Equivalents 879 1,016 1,400 639 592 1,237 657 652 426 559 459 596 481 401 363 456 382 267 284 205.6 160.4 68.1 43.5 54.2
Short-Term Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Receivables 1,798 1,665 1,727 1,861 1,912 1,542 1,558 1,618 1,067 865 728 734 900 794 782 996 1,153 1,166 1,359 1,353.5 1,349.3 744.3 738 532.9
Inventory 1,577 1,440 1,613 2,014 1,735 1,263 1,626 1,690 1,385 1,245 960 979 894 815 779 862 1,288 1,312 1,421 1,387.5 1,423.8 811.9 767.5 699.7
Other Current Assets 134 90 93 145 256 861 161 119 196 172 95 29 15 0 0 108 90 96 104 200.6 358.4 84.6 56.6 37.7
Total Current Assets 4,388 4,211 4,833 4,659 4,495 4,903 4,002 4,079 3,074 2,841 2,242 2,457 2,343 2,122 2,024 2,422 2,913 2,841 3,168 3,147.2 3,291.9 1,708.9 1,605.6 1,324.5
Non-Current Assets
Property, Plant & Equipment 5,380 5,128 5,273 4,761 4,227 3,823 4,091 3,745 3,239 2,820 1,509 1,473 2,002 2,112 2,212 2,618 2,969 3,255 3,743 3,663.9 3,717.3 2,005.9 1,816.5 1,593.5
Goodwill 3,155 2,954 3,117 2,951 3,007 3,146 4,430 4,442 3,046 2,791 2,050 1,956 2,592 0 0 0 0 0 0 0 0 0 0 0
Intangible Assets 959 1,044 1,258 1,358 1,525 1,755 2,015 2,193 472 472 0 0 0 2,442 2,269 3,625 3,920 4,228 4,565 4,625.2 4,809.9 1,095.7 1,122.4 1,119.1
Long-Term Investments 27 160 200 249 213 36 80 46 22 4 41 22 102 83 111 0 0 0 0 0 0 0 0 0
Other Non-Current Assets 248 217 221 210 241 2,793 609 485 411 78 89 (234) 1,056 1,097 1,000 955 1,357 1,221 993 869.4 771.1 241.2 236.8 179.8
Total Non-Current Assets 9,884 9,637 10,201 9,642 9,363 11,788 11,503 11,183 7,589 6,758 4,290 3,767 5,782 5,651 5,481 7,198 8,246 8,704 9,301 9,158.5 9,298.3 3,342.8 3,175.7 2,892.4
Total Assets 14,272 13,848 15,034 14,301 13,858 16,691 15,505 15,262 10,663 9,599 6,532 6,224 8,125 7,773 7,505 9,620 11,159 11,545 12,469 12,305.7 12,590.2 5,051.7 4,781.3 4,216.9
Current Liabilities
Account Payables 2,643 2,425 2,459 2,773 2,901 2,141 2,646 2,732 2,367 1,951 1,163 1,266 1,186 955 820 836 1,903 1,127 1,315 2,236.7 2,460.9 668.2 737.1 795.3
Short-Term Debt 613 194 821 231 254 216 190 175 126 194 59 90 76 230 666 845 300 1,531 2,466 1,784.7 1,154.3 608.1 735.8 474.8
Deferred Revenue 0 0 0 0 0 0 5 3 0 0 0 0 0 123 144 757 0 0 0 0 0 0 0 0
Other Current Liabilities 701 528 604 683 683 1,641 786 746 572 555 472 494 391 750 695 68 58 756 929 27.9 47.3 2.7 10.1 10.6
Total Current Liabilities 4,266 3,465 4,201 3,932 4,133 4,282 3,899 3,913 3,250 2,896 1,925 2,072 2,080 2,036 2,270 2,506 2,261 3,414 4,710 4,049.3 3,662.5 1,279 1,483 1,280.7
Non-Current Liabilities
Long-Term Debt 5,401 6,058 6,699 6,792 6,052 8,023 7,818 8,517 5,217 4,717 2,739 3,247 3,794 3,709 3,388 4,475 5,049 3,573 3,188 3,301.4 3,923.5 1,490.1 1,089.5 891.5
Deferred Tax Liabilities 281 338 338 374 336 350 405 399 202 203 30 98 342 317 370 352 354 381 0 304.4 304 0 0 19.6
Other Non-Current Liabilities 684 589 752 727 849 1,290 1,124 1,147 1,071 1,115 854 771 1,429 1,374 1,368 1,282 1,191 991 1,316 838.6 893.1 702.8 768.2 719.6
Total Non-Current Liabilities 6,526 7,155 7,969 8,082 7,395 9,805 9,514 10,063 6,490 6,035 3,623 4,116 5,567 5,400 5,126 6,109 6,594 4,945 4,504 4,444.4 5,120.6 2,192.9 1,857.7 1,630.7
Total Liabilities 10,792 10,620 12,170 12,014 11,528 14,087 13,413 13,976 9,740 8,931 5,548 6,188 7,647 7,436 7,396 8,615 8,855 8,359 9,214 8,493.7 8,783.1 3,471.9 3,340.7 2,911.4
Stockholders' Equity
Common Stock 569 594 604 600 929 929 929 929 929 929 929 929 929 929 902 780 780 779 0 0 0 0 0 0
Retained Earnings 3,812 3,624 3,476 3,141 3,180 4,538 3,959 3,449 3,004 2,621 (94) (428) (1,164) (1,215) (1,183) 22 994 1,295 1,250 1,327.2 1,185 1,049 974.1 843.1
Accumulated Other Comprehensive Income (1,382) (1,462) (1,687) (1,892) (1,898) (3,193) (3,131) (3,374) (3,241) (3,400) (2,255) (2,195) (1,087) (1,170) (1,386) (1,447) (1,110) (676) (2,153) (1,921) (1,537.9) (1,239.8) (1,049.1) (889.1)
Total Stockholders' Equity 2,999 2,756 2,410 1,849 1,912 2,198 1,713 937 601 366 (6) (317) 277 140 (87) 804 2,109 2,891 2,975 3,529.2 3,563.3 1,461.2 1,365.2 1,251.8
Total Liabilities & Equity 14,272 13,848 15,034 14,301 13,858 16,691 15,505 15,262 10,663 9,599 6,532 6,224 8,125 7,773 7,505 9,620 11,159 11,545 12,469 12,305.7 12,590.2 5,051.7 4,781.3 4,216.9
Debt Metrics
Total Debt 6,174 6,422 7,700 7,212 6,464 8,381 8,175 8,692 5,343 4,911 2,798 3,337 3,872 3,939 4,054 5,320 5,349 5,104 5,654 5,086.1 5,077.8 2,098.2 1,825.3 1,366.3
Net Debt 5,295 5,406 6,300 6,573 5,872 7,144 7,518 8,040 4,917 4,352 2,339 2,741 3,391 3,538 3,691 4,864 4,967 4,837 5,370 4,880.5 4,917.4 2,030.1 1,781.8 1,312.1
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
Operating Activities
Net Income 734 560 450 855 (411) 688 625 528 428 583 (362) 51 (32) (1,205) (972) (174) 181 105 301.6 284 74.9 131 180.9
Depreciation & Amortization 456 448 499 460 463 481 490 425 247 247 282 308 326 375 499 495 522 533 540 495.9 256.3 218.3 191.7
Stock-Based Compensation 0 42 31 29 33 32 29 27 23 20 0 0 0 0 0 0 0 0 0 0 0 0 0
Change in Working Capital (1) 79 240 (565) (586) 15 (23) (513) (966) 95 65 42 200 108 118 (285) (53) (284) (404.3) 73.7 (252.3) (376.8) (65.8)
Other Non-Cash Items 322 231 286 (4) 1,654 66 77 69 (230) (31) (72) (25) (66) 1,168 183 223 91 205 (143.9) (21.2) 6.8 (18.7) 0.2
Operating Cash Flow 1,511 1,192 1,453 803 905 1,315 1,163 571 (251) 930 (122) 404 434 415 310 270 827 672 402.1 911.2 164.6 6.8 352.5
Investing Activities
Capital Expenditure (413) (403) (793) (839) (816) (587) (432) (462) (498) (473) (192) (138) (135) (115) (168) (262) (329) (518) (514.8) (631.2) (433.5) (439.8) (271.3)
Acquisitions 36 0 (126) 166 2,255 18 (11) (3,912) 8 14 0 0 0 0 0 (11) 0 0 0 0 0 0 0
Purchases of Investments 0 0 0 0 (25) (46) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Sales/Maturities of Investments 0 (275) 0 0 25 28 23 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Investing Activities 57 666 115 31 68 52 1 531 986 1,092 656 31 35 706 5 25 132 66 116.9 (1,403.5) (4.5) (59.5) 34.7
Investing Cash Flow (320) (12) (804) (642) 1,507 (535) (374) (3,843) 496 (442) 464 (107) (100) 591 (163) (248) (197) (452) (397.9) (2,034.7) (438) (499.3) (236.6)
Financing Activities
Net Debt Issuance (593) (1,056) 386 943 (1,678) (133) (654) 3,680 12 (588) (430) (177) (157) (1,101) (72) 389 (439) 457 215 1,348.5 256.2 463.9 (30.2)
Stock Repurchased (505) (217) (12) (722) (950) (66) (7) (4) (339) (8) (38) 0 0 0 0 (49) (30) (467) (17) 0 (0.3) (12.7) (86.5)
Dividends Paid (120) (119) (115) (106) (105) 0 0 0 0 0 (45) (41) (24) 0 0 (127) (138) (143) (151.8) (145.4) (21.5) (9) 0
Other Financing Activities (124) (134) (143) (140) (211) (40) (129) (144) (73) (52) 0 (72) (149) (30) 9 (88) (10) (5) 10 3.7 0 0 0
Financing Cash Flow (1,342) (1,526) 116 (25) (2,944) (239) (786) 3,533 (400) (616) (497) (246) (328) (1,128) (63) 127 (617) (152) 67.2 1,217.8 298.6 476.5 (86.7)
Cash Position
Net Change in Cash (252) (384) 761 46 (645) 575 4 224 (141) (158) (177) 70 38 (93) 74 115 (17) 78 45.2 92.3 24.6 (10.7) 27.3
Cash at Beginning 1,016 1,400 639 593 1,238 663 659 435 576 717 471 401 363 456 382 267 284 206 160.4 68.1 43.5 54.2 26.9
Cash at End 764 1,016 1,400 639 593 1,238 663 659 435 559 294 471 401 363 456 382 267 284 205.6 160.4 68.1 43.5 54.2
Free Cash Flow 1,098 789 660 (36) 89 728 731 109 (749) 457 (314) 266 299 300 142 8 498 154 (112.7) 280 (268.9) (433) 81.2
Key Metrics 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
Income Statement
Revenue 12,365 11,801 12,010 12,943 11,394 9,392 9,559 11,151 8,698 8,284 8,762 9,097 8,656 8,470 8,644 7,941 7,938 8,305 7,727 6,982 6,908 7,199 6,630 6,792 7,187 7,289 7,732 8,300 8,494.6 8,331.9 5,053.8 4,452.2 4,162.6
Gross Profit 2,268 2,539 2,464 2,300 2,365 2,033 1,984 2,123 1,692 1,661 1,646 1,572 1,476 1,457 1,348 1,250 1,387 1,438 1,027 892 1,149 1,215 1,091 1,173 1,124 1,307 1,672 1,773 1,786.9 1,599.4 742.8 638.1 688.6
Operating Income 1,636 1,419 1,269 1,336 1,363 1,048 1,027 1,096 1,024 997 927 815 851 895 936 841 743 658 593 551 286 229 409 462 267 498 802 543 766.7 676.5 244.5 284.4 370.3
Net Income 734 424 450 727 (560) 579 510 439 323 496 393 390 324 559 282 324 334 226 528 309 (362) 51 (32) (1,205) (972) (174) 181 105 294 284 74.9 131 99.1
EPS (Diluted) 6.38 3.55 3.76 5.99 -3.52 3.15 2.87 3.28 2.38 3.56 2.82 2.82 2.30 3.77 1.83 2.00 2.06 1.39 3.19 1.82 -2.13 0.21 -0.19 -8.62 -7.74 -1.38 1.36 0.71 2.10 2.14 0.83 1.46 1.11
Balance Sheet
Cash & Equivalents 879 1,016 1,400 639 592 1,237 657 652 426 559 459 596 481 401 363 456 382 267 284 205.6 160.4 68.1 43.5 54.2
Total Assets 14,272 13,848 15,034 14,301 13,858 16,691 15,505 15,262 10,663 9,599 6,532 6,224 8,125 7,773 7,505 9,620 11,159 11,545 12,469 12,305.7 12,590.2 5,051.7 4,781.3 4,216.9
Total Debt 6,174 6,422 7,700 7,212 6,464 8,381 8,175 8,692 5,343 4,911 2,798 3,337 3,872 3,939 4,054 5,320 5,349 5,104 5,654 5,086.1 5,077.8 2,098.2 1,825.3 1,366.3
Stockholders' Equity 2,999 2,756 2,410 1,849 1,912 2,198 1,713 937 601 366 (6) (317) 277 140 (87) 804 2,109 2,891 2,975 3,529.2 3,563.3 1,461.2 1,365.2 1,251.8
Cash Flow
Operating Cash Flow 1,511 1,192 1,453 803 905 1,315 1,163 571 (251) 930 (122) 404 434 415 310 270 827 672 402.1 911.2 164.6 6.8 352.5
Capital Expenditure (413) (403) (793) (839) (816) (587) (432) (462) (498) (473) (192) (138) (135) (115) (168) (262) (329) (518) (514.8) (631.2) (433.5) (439.8) (271.3)
Free Cash Flow 1,098 789 660 (36) 89 728 731 109 (749) 457 (314) 266 299 300 142 8 498 154 (112.7) 280 (268.9) (433) 81.2