Income Statement

Revenue

-4%

+32%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	433	399	367	342	328	343	359	379	390	378	369	361	365	371	374	361	334	309	288	286	295	302	308	318	319	321	318	302	286	269	259	247	233	216	205	203	212	227	230	232	234	229	228	226	228	234	235	236	234	239	245	253	260	263	267	270	457	446	437	243	241	244	249	252	264	306	347	384	408	402	392	367	347	323	297	290	281	276	273	253	238	234	244	284	332	378	413	436	447	449	457	452	438	429	411	398
Revenue	7 096 N/A	7 007 -1%	6 914 -1%	6 792 -2%	6 685 -2%	6 622 -1%	6 583 -1%	6 007 -9%	6 793 +13%	6 564 -3%	6 537 0%	6 285 -4%	6 398 +2%	6 684 +4%	6 748 +1%	6 675 -1%	6 709 +1%	6 707 0%	6 818 +2%	6 982 +2%	7 171 +3%	7 380 +3%	7 532 +2%	7 727 +3%	7 877 +2%	8 083 +3%	8 299 +3%	8 305 +0%	8 126 -2%	7 985 -2%	7 898 -1%	7 938 +1%	8 031 +1%	7 986 -1%	7 909 -1%	7 941 +0%	8 046 +1%	8 317 +3%	8 535 +3%	8 644 +1%	8 709 +1%	8 612 -1%	8 491 -1%	8 470 0%	8 496 +0%	8 535 +0%	8 622 +1%	8 656 +0%	8 676 +0%	8 836 +2%	9 041 +2%	9 097 +1%	9 101 +0%	8 996 -1%	8 862 -1%	8 762 -1%	8 658 -1%	8 522 -2%	8 388 -2%	8 284 -1%	8 292 +0%	8 311 +0%	8 453 +2%	8 698 +3%	8 994 +3%	9 879 +10%	10 585 +7%	11 151 +5%	11 709 +5%	11 698 0%	11 608 -1%	9 559 -18%	11 667 +22%	11 321 -3%	11 404 +1%	9 392 -18%	11 896 +27%	12 063 +1%	11 816 -2%	11 394 -4%	11 992 +5%	12 646 +5%	12 985 +3%	12 943 0%	12 755 -1%	12 354 -3%	12 164 -2%	12 010 -1%	11 820 -2%	11 751 -1%	11 756 +0%	11 801 +0%	11 904 +1%	12 013 +1%	12 141 +1%	12 365 +2%
Gross Profit
Cost of Revenue	(6 064)	(6 070)	(6 049)	(5 994)	(5 910)	(5 868)	(5 835)	(5 354)	(5 991)	(5 784)	(5 677)	(5 491)	(5 501)	(5 727)	(5 839)	(5 764)	(5 801)	(5 811)	(5 934)	(6 090)	(6 249)	(6 420)	(6 520)	(6 700)	(6 817)	(6 954)	(7 104)	(7 101)	(6 928)	(6 806)	(6 732)	(6 745)	(6 833)	(6 786)	(6 697)	(6 691)	(6 754)	(6 989)	(7 188)	(7 296)	(7 366)	(7 300)	(7 206)	(7 193)	(7 207)	(7 211)	(7 273)	(7 314)	(7 336)	(7 495)	(7 672)	(7 715)	(7 730)	(7 628)	(7 501)	(7 353)	(7 163)	(6 949)	(6 742)	(6 623)	(6 632)	(6 666)	(6 801)	(7 007)	(7 277)	(8 015)	(8 568)	(9 022)	(9 424)	(9 378)	(9 308)	(7 575)	(9 361)	(9 099)	(9 121)	(7 359)	(9 363)	(9 452)	(9 296)	(9 029)	(9 594)	(10 211)	(10 615)	(10 643)	(10 507)	(10 109)	(9 810)	(9 546)	(9 382)	(9 298)	(9 254)	(9 262)	(9 277)	(9 334)	(9 429)	(9 641)
Gross Profit	1 032 N/A	937 -9%	865 -8%	798 -8%	775 -3%	754 -3%	748 -1%	653 -13%	802 +23%	780 -3%	860 +10%	794 -8%	897 +13%	957 +7%	909 -5%	911 +0%	908 0%	896 -1%	884 -1%	892 +1%	922 +3%	960 +4%	1 012 +5%	1 027 +1%	1 060 +3%	1 129 +7%	1 195 +6%	1 204 +1%	1 198 0%	1 179 -2%	1 166 -1%	1 193 +2%	1 198 +0%	1 200 +0%	1 212 +1%	1 250 +3%	1 292 +3%	1 328 +3%	1 347 +1%	1 348 +0%	1 343 0%	1 312 -2%	1 285 -2%	1 277 -1%	1 289 +1%	1 324 +3%	1 349 +2%	1 342 -1%	1 340 0%	1 341 +0%	1 369 +2%	1 382 +1%	1 371 -1%	1 368 0%	1 361 -1%	1 409 +4%	1 495 +6%	1 573 +5%	1 646 +5%	1 661 +1%	1 660 0%	1 645 -1%	1 652 +0%	1 691 +2%	1 717 +2%	1 864 +9%	2 017 +8%	2 129 +6%	2 285 +7%	2 320 +2%	2 300 -1%	1 984 -14%	2 306 +16%	2 222 -4%	2 283 +3%	2 033 -11%	2 533 +25%	2 611 +3%	2 520 -3%	2 365 -6%	2 398 +1%	2 435 +2%	2 370 -3%	2 300 -3%	2 248 -2%	2 245 0%	2 354 +5%	2 464 +5%	2 438 -1%	2 453 +1%	2 502 +2%	2 539 +1%	2 627 +3%	2 679 +2%	2 712 +1%	2 724 +0%
Operating Income
Operating Expenses	(675)	(557)	(432)	(317)	(322)	(327)	(326)	(292)	(348)	(334)	(401)	(307)	(404)	(425)	(365)	(339)	(338)	(324)	(314)	(316)	(330)	(349)	(369)	(385)	(392)	(404)	(409)	(396)	(383)	(368)	(361)	(381)	(391)	(396)	(383)	(380)	(383)	(388)	(402)	(385)	(399)	(389)	(385)	(382)	(380)	(392)	(413)	(425)	(425)	(426)	(408)	(398)	(590)	(521)	(460)	(390)	(443)	(503)	(562)	(613)	(611)	(604)	(603)	(614)	(620)	(740)	(868)	(983)	(1 107)	(1 115)	(1 112)	(987)	(1 126)	(1 100)	(1 097)	(955)	(1 102)	(1 104)	(1 092)	(1 030)	(1 047)	(1 045)	(1 021)	(1 016)	(1 027)	(1 044)	(1 060)	(1 081)	(1 067)	(1 059)	(1 066)	(1 045)	(1 038)	(1 048)	(1 059)	(1 088)
Selling, General & Administrative	(300)	(306)	(308)	(317)	(322)	(327)	(326)	(292)	(348)	(334)	(331)	(307)	(308)	(329)	(339)	(339)	(338)	(324)	(314)	(316)	(330)	(349)	(369)	(385)	(392)	(404)	(409)	(396)	(383)	(368)	(361)	(381)	(391)	(396)	(383)	(380)	(383)	(388)	(402)	(385)	(399)	(389)	(385)	(382)	(380)	(392)	(413)	(425)	(425)	(426)	(408)	(398)	(392)	(388)	(387)	(390)	(383)	(378)	(374)	(366)	(365)	(362)	(361)	(367)	(367)	(435)	(499)	(558)	(625)	(623)	(626)	(556)	(636)	(618)	(614)	(533)	(616)	(624)	(620)	(583)	(597)	(590)	(564)	(556)	(559)	(567)	(574)	(582)	(576)	(578)	(595)	(597)	(595)	(606)	(615)	(632)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(60)	(125)	(188)	(247)	(246)	(242)	(242)	(247)	(253)	(305)	(369)	(425)	(482)	(492)	(486)	(431)	(490)	(484)	(484)	(422)	(486)	(480)	(472)	(447)	(450)	(455)	(457)	(460)	(468)	(477)	(486)	(499)	(491)	(481)	(471)	(448)	(443)	(442)	(444)	(456)
Other Operating Expenses	(375)	(251)	(124)	0	0	0	0	0	0	0	(70)	0	(96)	(96)	(26)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(198)	(133)	(73)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	357 N/A	380 +6%	433 +14%	481 +11%	453 -6%	427 -6%	422 -1%	361 -14%	454 +26%	446 -2%	459 +3%	487 +6%	493 +1%	532 +8%	544 +2%	572 +5%	570 0%	572 +0%	570 0%	576 +1%	592 +3%	611 +3%	643 +5%	642 0%	668 +4%	725 +9%	786 +8%	808 +3%	815 +1%	811 0%	805 -1%	812 +1%	807 -1%	804 0%	829 +3%	870 +5%	909 +4%	940 +3%	945 +1%	963 +2%	944 -2%	923 -2%	900 -2%	895 -1%	909 +2%	932 +3%	936 +0%	917 -2%	915 0%	915 N/A	961 +5%	984 +2%	781 -21%	847 +8%	901 +6%	1 019 +13%	1 052 +3%	1 070 +2%	1 084 +1%	1 048 -3%	1 049 +0%	1 041 -1%	1 049 +1%	1 077 +3%	1 097 +2%	1 124 +2%	1 149 +2%	1 146 0%	1 178 +3%	1 205 +2%	1 188 -1%	997 -16%	1 180 +18%	1 122 -5%	1 186 +6%	1 078 -9%	1 431 +33%	1 507 +5%	1 428 -5%	1 335 -7%	1 351 +1%	1 390 +3%	1 349 -3%	1 284 -5%	1 221 -5%	1 201 -2%	1 294 +8%	1 383 +7%	1 371 -1%	1 394 +2%	1 436 +3%	1 494 +4%	1 589 +6%	1 631 +3%	1 653 +1%	1 636 -1%
Pre-Tax Income
Interest Income Expense	(434)	(409)	(381)	(358)	(323)	(272)	(234)	(161)	(189)	(258)	(263)	(255)	(285)	(332)	(350)	(446)	(388)	(288)	(285)	(280)	(288)	(296)	(298)	(292)	(293)	(306)	(315)	(312)	(302)	(284)	(263)	(235)	(216)	(198)	(188)	(190)	(198)	(214)	(219)	(223)	(230)	(220)	(218)	(218)	(219)	(230)	(232)	(234)	(236)	(241)	(246)	(260)	(69)	(135)	(208)	(279)	(265)	(244)	(222)	(215)	(219)	(244)	(252)	(240)	(275)	(316)	(346)	(387)	(397)	(380)	(384)	(359)	(336)	(314)	(292)	(280)	(296)	(294)	(286)	(199)	(175)	(175)	(199)	(285)	(341)	(385)	(408)	(424)	(427)	(416)	(403)	(129)	(117)	(114)	(112)	(365)
Non-Reccuring Items	(336)	(309)	(310)	(268)	(253)	(273)	(321)	(147)	(141)	(146)	(131)	(111)	(119)	(104)	(73)	(388)	(401)	(421)	(417)	39	47	57	51	(149)	(151)	(155)	(155)	(54)	(53)	(54)	(115)	(118)	(118)	(114)	(85)	(66)	(120)	(126)	(89)	(153)	(88)	(79)	(72)	(41)	(83)	(94)	(132)	(107)	(117)	(144)	(155)	(208)	(176)	(151)	(149)	(101)	(110)	(101)	(91)	(88)	(55)	(83)	(69)	(61)	(78)	(69)	(52)	(44)	(27)	3	(4)	(27)	(104)	(140)	(149)	(30)	(58)	(5)	21	(1 551)	(1 550)	(1 508)	(1 529)	41	29	(50)	(55)	(115)	(127)	(138)	(110)	(76)	(51)	(82)	(125)	(98)
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	24	36	48	67	53	58	63	57	25	12	(3)	(11)	20	19	23	24	(43)	16	12	7	(4)	(1)	1	5	16	1	(19)	(35)	(49)	(49)	(46)	(558)	(546)	(540)	(526)	(8)	(13)
Pre-Tax Income	(413) N/A	(338) +18%	(258) +24%	(145) +44%	(123) +15%	(118) +4%	(133) -13%	53 N/A	124 +134%	42 -66%	65 +55%	121 +86%	89 -26%	96 +8%	121 +26%	(262) N/A	(219) +16%	(137) +37%	(132) +4%	335 N/A	351 +5%	372 +6%	396 +6%	201 -49%	224 +11%	264 +18%	316 +20%	442 +40%	460 +4%	473 +3%	427 -10%	459 +7%	473 +3%	492 +4%	556 +13%	614 +10%	591 -4%	600 +2%	637 +6%	587 -8%	626 +7%	624 0%	610 -2%	636 +4%	607 -5%	608 +0%	572 -6%	576 +1%	562 -2%	530 -6%	560 +6%	516 -8%	536 +4%	561 +5%	544 -3%	639 +17%	677 +6%	725 +7%	771 +6%	769 0%	811 +5%	762 -6%	795 +4%	829 +4%	802 -3%	802 N/A	808 +1%	740 -8%	766 +4%	825 +8%	789 -4%	631 -20%	759 +20%	691 -9%	769 +11%	725 -6%	1 093 +51%	1 220 +12%	1 170 -4%	(419) N/A	(375) +11%	(292) +22%	(374) -28%	1 056 N/A	910 -14%	747 -18%	796 +7%	795 0%	768 -3%	794 +3%	365 -54%	743 +104%	881 +19%	909 +3%	1 408 +55%	1 160 -18%
Net Income
Tax Provision	(559)	(571)	(567)	(30)	(29)	(23)	(65)	(71)	(84)	(66)	(48)	(67)	(48)	(49)	(39)	(11)	(23)	(39)	(38)	62	51	48	42	400	392	372	349	(112)	(110)	(112)	(70)	(7)	(22)	(35)	(79)	(165)	(167)	(164)	(204)	(194)	(185)	(182)	16	17	25	21	(157)	(148)	(157)	(152)	(44)	(41)	(45)	(44)	(133)	(178)	(179)	(195)	(195)	(186)	(194)	(182)	(213)	(213)	(206)	(208)	(231)	(218)	(227)	(260)	(212)	(136)	(156)	(121)	(158)	(199)	(281)	(374)	(357)	57	44	105	124	(243)	(207)	(181)	(188)	(222)	(220)	(215)	(114)	(183)	(189)	(213)	(336)	(281)
Income from Continuing Operations	(972)	(909)	(825)	(175)	(152)	(141)	(198)	(18)	40	(24)	17	54	41	47	82	(273)	(242)	(176)	(170)	397	402	420	438	601	616	636	665	330	350	361	357	452	451	457	477	449	424	436	433	393	441	442	626	653	632	629	415	428	405	378	516	475	491	517	411	461	498	530	576	583	617	580	582	616	596	594	577	522	539	565	577	495	603	570	611	526	812	846	813	(362)	(331)	(187)	(250)	813	703	566	608	573	548	579	251	560	692	696	1 072	879
Income to Minority Interest	(8)	(12)	(12)	(16)	(19)	(44)	(52)	(56)	(54)	(29)	(26)	(41)	(26)	(27)	(30)	(51)	(61)	(69)	(71)	(55)	(53)	(57)	(68)	(73)	(85)	(97)	(103)	(104)	(103)	(106)	(110)	(116)	(119)	(117)	(119)	(128)	(128)	(123)	(118)	(114)	(109)	(105)	(94)	(101)	(106)	(105)	(112)	(104)	(100)	(99)	(95)	(88)	(84)	(74)	(71)	(68)	(70)	(75)	(79)	(87)	(93)	(97)	(105)	(105)	(102)	(97)	(95)	(89)	(94)	(116)	(108)	(113)	(113)	(91)	(101)	(108)	(117)	(147)	(145)	(148)	(145)	(134)	(136)	(128)	(118)	(114)	(124)	(137)	(143)	(146)	(148)	(136)	(144)	(146)	(128)	(145)
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	14	0	0	0	12	0	0	0	0	0	0	0	0	3	6	4	0	(8)	(10)	(8)	(2)	3	2	2	3	0	0	4	3	0	0	4	5	3	4	1	0	2	1	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	3	4	5	6	5	5	5	5	5	6	7	8	12	3	18	27	32	42	28	23	23	14	10	(1)	(5)	0	2	7	2	4
Net Income (Common)	(1 994) N/A	(1 935) +3%	(1 851) +4%	(1 205) +35%	(171) +86%	(185) -8%	(250) -35%	(32) +87%	(14) +56%	(28) -100%	24 N/A	51 +113%	57 +12%	49 -14%	69 +41%	(354) N/A	(342) +3%	(320) +6%	(313) +2%	309 N/A	318 +3%	356 +12%	364 +2%	528 +45%	534 +1%	545 +2%	566 +4%	226 -60%	239 +6%	245 +3%	239 -2%	334 +40%	335 +0%	342 +2%	360 +5%	324 -10%	299 -8%	316 +6%	319 +1%	282 -12%	335 +19%	340 +1%	536 +58%	557 +4%	529 -5%	528 0%	304 -42%	324 +7%	307 -5%	280 -9%	423 +51%	387 -9%	407 +5%	443 +9%	340 -23%	393 +16%	428 +9%	455 +6%	497 +9%	496 0%	524 +6%	483 -8%	477 -1%	323 -32%	306 -5%	310 +1%	297 -4%	439 +48%	452 +3%	457 +1%	476 +4%	510 +7%	495 -3%	484 -2%	515 +6%	579 +12%	702 +21%	704 +0%	592 -16%	(560) N/A	(555) +1%	(388) +30%	(363) +6%	727 N/A	613 -16%	475 -23%	507 +7%	450 -11%	415 -8%	432 +4%	98 -77%	424 +333%	550 +30%	557 +1%	946 +70%	738 -22%
EPS (Diluted)	-15.86 N/A	-14.52 +8%	-11.63 +20%	-8.36 +28%	-1.04 +88%	-1.11 -7%	-1.5 -35%	-0.19 +87%	-0.09 +53%	-0.16 -78%	0.14 N/A	0.3 +114%	0.34 +13%	0.28 -18%	0.4 +43%	-2.13 N/A	-1.99 +7%	-1.87 +6%	-1.84 +2%	1.81 N/A	1.9 +5%	2.12 +12%	2.2 +4%	3.19 +45%	3.28 +3%	3.34 +2%	3.48 +4%	1.39 -60%	1.47 +6%	1.51 +3%	1.48 -2%	2.06 +39%	2.07 +0%	2.11 +2%	2.22 +5%	2 -10%	1.89 -6%	2.03 +7%	2.08 +2%	1.83 -12%	2.23 +22%	2.24 +0%	3.62 +62%	3.75 +4%	3.67 -2%	3.7 +1%	2.18 -41%	2.3 +6%	2.22 -3%	2.02 -9%	3.05 +51%	2.79 -9%	2.93 +5%	3.19 +9%	2.44 -24%	2.83 +16%	3.07 +8%	3.26 +6%	3.56 +9%	3.56 N/A	3.76 +6%	3.55 -6%	3.54 0%	2.37 -33%	2.28 -4%	2.31 +1%	2.21 -4%	3.26 +48%	3.37 +3%	3.4 +1%	3.53 +4%	3.77 +7%	3.67 -3%	3.61 -2%	3.82 +6%	4.28 +12%	5.22 +22%	5.26 +1%	4.56 -13%	-4.3 N/A	-4.46 -4%	-3.19 +28%	-3.01 +6%	5.99 N/A	5.12 -15%	3.96 -23%	4.23 +7%	3.76 -11%	3.47 -8%	3.61 +4%	0.81 -78%	3.55 +338%	4.7 +32%	4.81 +2%	8.17 +70%	6.38 -22%

Income Statement Balance Sheet Cash Flow Statement

Crown Holdings Inc
NYSE:CCK

Income Statement

Earnings Waterfall
Crown Holdings Inc

Income Statement
Crown Holdings Inc

See Also

Company

Help

Tools

Stocks

Crown Holdings Inc NYSE:CCK

Income Statement

Earnings Waterfall Crown Holdings Inc

Income Statement Crown Holdings Inc

See Also

Company

Help

Tools

Stocks

Crown Holdings Inc
NYSE:CCK

Earnings Waterfall
Crown Holdings Inc

Income Statement
Crown Holdings Inc