Crown Holdings, Inc. Financial Ratios — CCK Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	21.69	32.49	14.99	15.49	13.63	15.02	8.63	10.56	11.01	11.18	-12.07	19.26	11.51	10.22	17.16
Return on Assets (%)	4.1	7.78	4.17	4.41	3.99	5.05	3.19	3.39	3.32	3.6	-3.67	5.16	3.07	2.94	5.25
Return on Capital (%)	6.64	- -	6.37	7.3	6.1	6.73	3.79	5.41	5.09	4.91	- -	7.41	5.31	5.39	8.08
Return on Invested Capital (%)	18.46	- -	16.2	17.57	12.35	13.41	9.26	9.83	7.63	7.25	- -	10.61	9.77	10.96	12.65
Gross Margin (%)	17.63	17.2	17.05	17.28	18.79	20.05	19.45	19.04	20.76	21.65	20.76	17.77	20.52	21.52	22.03
EBITDA Margin (%)	12.74	12.28	11.77	12.47	14.04	15.38	15.2	14.03	15.56	16.6	15.78	13.47	15.67	16.46	16.92
Operating Margin (%)	10.7	10.15	10.22	10.38	11.33	12.4	12.36	10.22	10.43	11.48	11.72	9.92	11.52	12.66	13.23
Incremental Operating Margin (%)	11.52	37.36	13.44	13.38	-14.63	-7.11	11.59	2.65	8.98	-48.5	12.84	-3.29	-10.61	-53.11	25.18
Pretax Margin (%)	6.79	7.58	6.65	5.73	7.29	9.28	9.53	6.64	6.6	7.72	-3.68	8.16	6.62	6.3	9.38
Profit Margin (%)	3.26	6.6	3.74	4.29	4.49	5.99	3.71	3.94	5.34	6.16	-4.91	5.62	3.75	3.59	5.97
Net Income to Common Margin (%)	3.26	6.6	3.74	4.29	4.49	5.99	3.71	3.94	5.34	6.16	-4.91	5.62	3.75	3.59	5.97
Effective Tax Rate (%)	33.05	- -	25.69	8.25	27.86	24.19	48.37	29.19	21.55	27.45	- -	23.01	27.92	24.63	24.22
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-50.24	10.78	15.88	17.1	11.67
Sustainable Growth Rate (%)	21.69	32.49	14.99	15.49	13.63	15.02	8.63	10.56	11.01	11.18	-18.14	17.18	9.68	8.47	15.16

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	3,532	3,665	3,842	5,194	5,518	4,911	5,343	8,687	8,173	8,379	6,462	7,210	7,694	6,418	6,170
ST Debt	195	376	373	250	263	194	126	170	188	214	252	229	820	193	611
LT Debt	3,337	3,289	3,469	4,944	5,255	4,717	5,217	8,517	7,985	8,165	6,210	6,981	6,874	6,225	5,559
Total Debt/EBITDA	3.21	3.52	3.77	4.58	4.49	3.85	4.04	5.55	5.5	5.37	3.59	4.13	4.09	3.3	2.95
Net Debt/EBITDA	2.9	3.19	3.09	3.73	3.9	3.42	3.72	5.15	4.94	4.5	3.19	3.69	3.28	2.72	2.49
Total Debt/EBIT	3.82	4.26	4.34	5.5	5.56	4.78	4.97	7.62	8.2	7.77	4.84	5.62	5.56	4.3	3.77
Net Debt/EBIT	3.45	3.85	3.56	4.48	4.83	4.24	4.58	7.07	7.37	6.51	4.29	5.01	4.46	3.54	3.18
EBITDA to Interest Expense	4.75	4.6	4.32	4.48	4.56	5.24	5.25	4.08	4.05	5.38	7.11	6.14	4.32	4.3	5.26
EBITDA-CapEx/Interest Expense	4.75	4.6	4.32	4.48	4.56	5.24	5.25	4.08	4.05	5.38	7.11	6.14	4.32	4.3	5.26
EBIT to Interest Expense	3.99	3.81	3.75	3.73	3.68	4.23	4.27	2.97	2.72	3.72	5.28	4.52	3.17	3.31	4.11
Interest Expense	232	226	236	253	270	243	252	384	367	290	253	284	436	452	398
Common Equity/Total Assets	20.98	26.67	28.94	28.11	30.39	36.98	36.88	28.69	31.53	32.75	27.49	26.16	27.14	30.46	30.7
Long-Term Debt/Equity (%)	- -	2,549.61	1,200.35	1,277.52	1,364.94	706.14	565.22	662.29	381.69	313.56	266.52	305.25	240.01	192.84	159.74
Long-Term Debt/Capital (%)	64.09	55.24	53.77	60.49	59.29	53.83	54.36	63.49	59.41	57.29	58.09	61.3	56.22	56.04	50.39
Long-Term Debt/Total Assets (%)	48.59	43.85	43.2	51.27	52.29	49.14	48.93	55.81	51.5	48.92	44.81	48.81	45.72	44.95	38.95
Total Debt/Equity (%)	-1,477.82	2,841.09	1,329.41	1,342.12	1,433.25	735.18	578.87	675.51	390.68	321.77	277.34	315.26	268.65	198.82	177.3
Total Debt/Capital (%)	67.83	61.56	59.56	63.55	62.26	56.04	55.67	64.76	60.81	58.79	60.45	63.31	62.92	57.78	55.93
Total Debt/Total Assets (%)	51.43	48.87	47.85	53.86	54.91	51.16	50.11	56.92	52.71	50.2	46.63	50.42	51.18	46.35	43.23
Net Debt to Equity	-1,334.73	2,569.77	1,091	1,092.76	1,247.01	651.5	532.94	626.44	351.24	269.62	245.97	281.02	215.22	163.75	149.43
Net Debt/Capital (%)	65.57	59.15	54.72	58.67	58.94	53.05	53.62	62.9	57.26	53.68	56.41	59.3	56.46	51.87	50.64
EBITDA	1,101	1,040	1,019	1,134	1,230	1,274	1,322	1,565	1,487	1,559	1,798	1,744	1,882	1,942	2,092
EBITDA-CapEx	1,101	1,040	1,019	1,134	1,230	1,274	1,322	1,565	1,487	1,559	1,798	1,744	1,882	1,942	2,092
Operating Income (Loss)	925	860	885	944	993	1,027	1,075	1,140	997	1,078	1,335	1,284	1,383	1,494	1,636

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.15	0.14	0.24	0.33	0.25	0.19	0.13	0.16	0.16	0.27	0.13	0.14	0.31	0.26	0.18
Current Ratio	1.14	1.09	1.09	1.24	1.05	0.98	0.95	1.04	1.03	1.15	1.09	1.18	1.15	1.22	1.03
Quick Ratio	0.56	0.56	0.6	0.68	0.56	0.49	0.45	0.56	0.55	0.63	0.59	0.61	0.72	0.74	0.59
CFO/Avg Current Liab	0.16	0.26	0.33	0.31	0.33	-0.05	-0.08	0.16	0.3	0.32	0.22	0.2	0.36	0.31	0.4
Common Equity/Total Assets	20.98	26.67	28.94	28.11	30.39	36.98	36.88	28.69	31.53	32.75	27.49	26.16	27.14	30.46	30.7
Long-Term Debt/Equity (%)	- -	2,549.61	1,200.35	1,277.52	1,364.94	706.14	565.22	662.29	381.69	313.56	266.52	305.25	240.01	192.84	159.74
Long-Term Debt/Capital (%)	64.09	55.24	53.77	60.49	59.29	53.83	54.36	63.49	59.41	57.29	58.09	61.3	56.22	56.04	50.39
Long-Term Debt/Total Assets (%)	48.59	43.85	43.2	51.27	52.29	49.14	48.93	55.81	51.5	48.92	44.81	48.81	45.72	44.95	38.95
Total Debt/Equity (%)	-1,477.82	2,841.09	1,329.41	1,342.12	1,433.25	735.18	578.87	675.51	390.68	321.77	277.34	315.26	268.65	198.82	177.3
Total Debt/Capital (%)	67.83	61.56	59.56	63.55	62.26	56.04	55.67	64.76	60.81	58.79	60.45	63.31	62.92	57.78	55.93
Total Debt/Total Assets (%)	51.43	48.87	47.85	53.86	54.91	51.16	50.11	56.92	52.71	50.2	46.63	50.42	51.18	46.35	43.23
CFO/Total Liabilities	5.33	8.42	11.43	9.85	9.89	-1.5	-2.58	4.09	8.67	9.33	7.85	6.68	11.94	11.22	14.18
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.03	2.82	2.79	2.77	2.78	2.9	2.74	2.55	2.48	2.27	2.97	2.74	2.62	2.86	2.95

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	21.69	10.07	9.79	10.48	10.98	11.53	11.47	10.82	8.18	8.68	9.77	10.88	10.9	11.12	12.05
Days Sales Outstanding	16.83	36.24	37.3	34.83	33.24	31.66	31.81	33.73	44.64	42.05	37.37	33.54	33.48	32.83	30.3
Inventory Turnover	6.45	6.06	6.04	5.93	5.61	5.39	5.33	5.87	4.57	5.09	6.02	5.68	5.26	6.07	6.39
Days Inventory Outstanding	56.6	60.22	60.47	61.53	65.06	67.73	68.51	62.16	79.89	71.65	60.6	64.29	69.34	60.16	57.11
Accounts Payable Turnover	5.35	4.91	4.46	4.19	3.77	3.51	3.31	3.66	2.79	2.92	3.77	3.85	3.5	3.72	3.86
Accounts Payable Turnover Days	68.18	74.31	81.77	87.21	96.89	103.91	110.28	99.71	130.67	124.88	96.85	94.81	104.41	98.07	94.59
Cash Conversion Cycle	5.24	22.15	16	9.14	1.42	-4.52	-9.96	-3.82	-6.15	-11.18	1.12	3.02	-1.59	-5.08	-7.18
Inventory to Cash Days	-39.77	-23.98	-23.17	-26.7	-31.82	-36.07	-36.7	-28.43	-35.25	-29.6	-23.23	-30.74	-35.86	-27.33	-26.81
Inventories	1,148	1,166	1,213	1,324	1,213	1,245	1,385	1,690	1,626	1,263	1,735	2,014	1,613	1,440	1,577
Raw Materials	602	602	645	684	599	658	737	937	905	800	1,094	1,352	1,031	965	1,006
Work In Process	136	128	128	134	129	116	139	144	151	89	120	156	139	106	103
Finished Goods	410	436	440	506	485	471	509	609	570	374	521	506	443	369	468
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	5,094	5,377	6,218	6,985	6,993	7,281	7,610	5,555	9,712	13,379	14,422	9,936	10,996	9,856	11,864
- Cash & Cash Equivalents	342	350	689	965	717	559	424	607	607	1,173	531	550	1,310	918	764
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	234	289	285	268	291	302	322	349	379	406	418	438	454	472	481
+ Total Debt	3,532	3,665	3,842	5,194	5,518	4,911	5,343	8,687	8,173	8,379	6,462	7,210	7,694	6,418	6,170
Enterprise Value	8,518	8,981	9,656	11,482	12,085	11,935	12,851	13,984	17,657	20,991	20,771	17,034	17,834	15,828	17,751
Total Capital	5,207	5,954	6,451	8,173	8,863	8,763	9,598	13,414	13,440	14,252	10,690	11,389	12,228	11,108	11,032
Total Debt/Capital (%)	67.83	61.56	59.56	63.55	62.26	56.04	55.67	64.76	60.81	58.79	60.45	63.31	62.92	57.78	55.93
Total Debt / EV	0.41	0.41	0.4	0.45	0.46	0.41	0.42	0.62	0.46	0.4	0.31	0.42	0.43	0.41	0.35
EV/Sales	0.99	1.06	1.12	1.26	1.38	1.44	1.48	1.25	1.85	2.24	1.82	1.32	1.48	1.34	1.44
EV/EBITDA	7.74	8.64	9.48	10.13	9.83	9.37	9.72	8.94	11.87	13.46	11.55	9.77	9.48	8.15	8.49
EV/EBIT	9.21	10.44	10.91	12.16	12.17	11.62	11.95	12.27	17.71	19.47	15.56	13.27	12.9	10.59	10.85
EV/Cash Flow to Firm	15.94	10.53	9.11	10.04	10.5	237.63	- -	16.59	12.17	13.76	18.49	16.67	10.09	10.33	9.69
EV/Free Cash Flow to Firm	15.94	10.53	9.11	10.04	10.5	237.63	- -	16.59	12.17	13.76	18.49	16.67	10.09	10.33	9.69
Diluted Market Cap	5,181	5,463	6,271	7,052	7,054	7,323	7,628	5,565	9,785	13,483	14,530	9,978	11,020	9,875	11,918
Diluted Enterprise Value	8,605	9,067	9,709	11,549	12,146	11,977	12,869	13,994	17,730	21,095	20,879	17,076	17,858	15,847	17,805
EV per Share	56.15	61.48	69.22	83.67	87.62	86.17	94.99	104.64	131.88	157.21	159.32	140.94	149.36	132.79	154.06
TTM Sales	8,644	8,470	8,656	9,097	8,762	8,284	8,698	11,151	9,559	9,392	11,394	12,943	12,010	11,801	12,365
TTM EBITDA	1,101	1,040	1,019	1,134	1,230	1,274	1,322	1,565	1,487	1,559	1,798	1,744	1,882	1,942	2,092
TTM Operating Income	925	860	885	944	993	1,027	1,075	1,140	997	1,078	1,335	1,284	1,383	1,494	1,636
TTM Cash Flow to Firm	534	853	1,060	1,144	1,151	50	-121	843	1,451	1,525	1,124	1,022	1,767	1,533	1,832
TTM Free Cash Flow to Firm	534	853	1,060	1,144	1,151	50	-121	843	1,451	1,525	1,124	1,022	1,767	1,533	1,832

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	13.67	8.8	7.09	7.73	7.38	-54.65	-30.39	9.75	8.41	10.25	16.05	12.43	7.58	8.28	7.79
EV/EBIT	9.21	10.44	10.91	12.16	12.17	11.62	11.95	12.27	17.71	19.47	15.56	13.27	12.9	10.59	10.85
Enterprise Value	8,518	8,981	9,656	11,482	12,085	11,935	12,851	13,984	17,657	20,991	20,771	17,034	17,834	15,828	17,751
Low Price	28.68	32.4	37	37.29	43.85	43.3	51.76	39.05	40.21	42.97	85.65	66	75.61	69.61	75.98
EV/Sales	0.99	1.06	1.12	1.26	1.38	1.44	1.48	1.25	1.85	2.24	1.82	1.32	1.48	1.34	1.44
EV/EBITDA	7.74	8.64	9.48	10.13	9.83	9.37	9.72	8.94	11.87	13.46	11.55	9.77	9.48	8.15	8.49
Price/Earnings	18.06	9.62	19.19	17.91	17.8	14.68	23.56	12.65	19.04	23.11	- -	13.67	24.44	23.25	16.08
Price/Earnings Average	19.21	9.47	18.07	16.53	18.1	14.45	23.92	14.51	16.13	17.18	-24.06	16.52	22.65	23.89	14.86
Price/Earnings High	22.37	10.2	19.55	18.48	20.03	16.05	26.08	18.11	20.55	23.2	-26.67	21.68	25.57	27.68	17.09
Price/Earnings Low	15.43	8.47	15.93	13.12	15.39	12.09	21.68	11.89	10.56	9.91	-19.94	10.97	20.06	19.57	11.86
Price/Book Value	3.54	2.69	2.68	2.58	2.29	2.05	1.93	1.27	1.99	2.45	3.79	2.66	2.7	2.34	2.71
Price/Book Value Average	3.76	2.65	2.52	2.38	2.33	2.02	1.96	1.46	1.68	1.82	3.54	3.21	2.5	2.4	2.5
Price/Book Value High	4.38	2.85	2.73	2.66	2.58	2.24	2.14	1.82	2.14	2.46	3.92	4.21	2.82	2.78	2.88
Price/Book Value Low	3.02	2.37	2.22	1.89	1.98	1.69	1.78	1.19	1.1	1.05	2.93	2.13	2.21	1.97	2
Price/Tangible Book Value	-2.33	-2.88	-3.55	-2.75	-2.19	-2.81	-2.93	-1.04	-2.23	-5.82	-6.55	-4.91	-7.28	-12.8	-18.71
Price/Tangible Book Value Average	-2.47	-2.83	-3.34	-2.54	-2.23	-2.76	-2.98	-1.19	-1.89	-4.33	-6.12	-5.94	-6.75	-13.15	-17.3
Price/Tangible Book Value High	-2.88	-3.05	-3.62	-2.84	-2.46	-3.07	-3.25	-1.49	-2.41	-5.85	-6.78	-7.8	-7.61	-15.24	-19.9
Price/Tangible Book Value Low	-1.99	-2.53	-2.95	-2.02	-1.89	-2.31	-2.7	-0.98	-1.24	-2.5	-5.07	-3.94	-5.98	-10.78	-13.81
Price/Sales	0.59	0.63	0.72	0.77	0.8	0.88	0.87	0.5	1.02	1.42	1.27	0.77	0.92	0.84	0.96
Price/Sales Average	0.63	0.62	0.68	0.71	0.81	0.87	0.89	0.57	0.86	1.06	1.18	0.93	0.85	0.86	0.89
Price/Sales High	0.73	0.67	0.73	0.79	0.9	0.96	0.97	0.71	1.1	1.43	1.31	1.22	0.96	0.99	1.02
Price/Sales Low	0.5	0.56	0.6	0.56	0.69	0.72	0.81	0.47	0.56	0.61	0.98	0.62	0.75	0.7	0.71
Price/Cash Flow	13.44	8.66	7.03	7.66	7.32	-54.34	-30.32	9.73	8.35	10.17	15.94	12.37	7.57	8.27	7.75
Price/Cash Flow Average	14.29	8.52	6.62	7.07	7.44	-53.5	-30.78	11.16	7.07	7.56	14.88	14.96	7.01	8.5	7.17
Price/Cash Flow High	16.64	9.19	7.16	7.9	8.24	-59.42	-33.56	13.93	9.01	10.21	16.5	19.63	7.92	9.85	8.24
Price/Cash Flow Low	11.48	7.62	5.83	5.61	6.33	-44.75	-27.9	9.14	4.63	4.36	12.34	9.93	6.21	6.96	5.72
Price/Free Cash Flow Average	14.53	8.66	6.67	7.14	7.51	-53.81	-30.85	11.18	7.13	7.62	15	15.02	7.03	8.51	7.2
Price/Free Cash Flow High	16.93	9.33	7.22	7.98	8.31	-59.76	-33.64	13.95	9.08	10.29	16.63	19.71	7.94	9.86	8.28
Price/Free Cash Flow Low	11.67	7.74	5.88	5.66	6.38	-45.01	-27.96	9.16	4.66	4.4	12.43	9.98	6.23	6.97	5.75
EV/Sales Average	1.02	1.05	1.07	1.2	1.39	1.43	1.49	1.33	1.69	1.87	1.74	1.48	1.42	1.36	1.36
EV/Sales High	1.13	1.1	1.13	1.29	1.48	1.52	1.57	1.47	1.93	2.24	1.87	1.77	1.53	1.5	1.5
EV/Sales Low	0.9	0.98	0.99	1.06	1.27	1.29	1.41	1.22	1.39	1.42	1.54	1.16	1.32	1.21	1.18
EV/EBITDA Average	8.03	8.55	9.12	9.65	9.92	9.28	9.81	9.46	10.88	11.26	11.02	10.96	9.05	8.29	8.06
EV/EBITDA High	8.84	8.95	9.59	10.32	10.54	9.9	10.34	10.47	12.39	13.5	11.84	13.11	9.75	9.12	8.84
EV/EBITDA Low	7.06	8.02	8.44	8.48	9.06	8.36	9.26	8.72	8.96	8.56	9.74	8.64	8.43	7.35	7
EV/EBIT Average	9.56	10.34	10.5	11.59	12.29	11.51	12.06	12.98	16.22	16.29	14.85	14.88	12.31	10.78	10.3
EV/EBIT High	10.52	10.82	11.04	12.4	13.06	12.28	12.71	14.37	18.48	19.52	15.94	17.8	13.26	11.85	11.31
EV/EBIT Low	8.41	9.69	9.72	10.18	11.22	10.37	11.39	11.97	13.37	12.38	13.12	11.74	11.47	9.55	8.95
Last Price	33.58	36.81	44.57	50.9	50.7	52.57	56.25	41.57	72.54	100.2	110.62	82.21	92.09	82.69	102.97
High Price	41.58	39.05	45.4	52.52	57.08	57.49	62.27	59.5	78.29	100.58	114.55	130.42	96.35	98.46	109.48
Enterprise Value Average	8,840	8,895	9,293	10,942	12,207	11,823	12,966	14,800	16,172	17,557	19,820	19,109	17,030	16,100	16,855
Enterprise Value High	9,732	9,308	9,771	11,704	12,965	12,616	13,666	16,381	18,427	21,042	21,284	22,860	18,343	17,708	18,501
Enterprise Value Low	7,775	8,337	8,600	9,614	11,141	10,651	12,244	13,648	13,329	13,350	17,516	15,074	15,866	14,269	14,642

Shares Outstanding	148	143	138	139	139	140	134	135	136	135	126	120	121	119	113
Diluted Weighted Avg Shares	154	148	141	139	139	139	136	134	135	135	131	121	120	119	116
Basic Weighted Avg Shares	152	146	140	137	138	138	135	134	134	134	130	121	119	119	115
Revenue per Share	56.98	57.99	62.05	66.29	63.52	59.81	64.29	83.44	71.4	70.34	87.39	107.09	100.58	99.01	107.31
EBITDA per Share	7.26	7.12	7.3	8.26	8.92	9.2	9.77	11.71	11.11	11.68	13.79	14.43	15.76	16.29	18.16
Operating Income per Share	6.1	5.89	6.34	6.88	7.2	7.42	7.95	8.53	7.45	8.07	10.24	10.62	11.58	12.53	14.2
Basic EPS, GAAP	1.86	3.83	2.32	2.84	2.85	3.58	2.39	3.28	3.81	4.34	-4.3	6.02	3.77	3.56	6.41
Basic EPS from Cont Ops	2.61	4.55	3.07	3.48	3.34	4.21	3.16	3.95	3.73	3.98	-2.75	7.07	4.92	4.7	7.66
Diluted EPS, GAAP	1.83	3.77	2.3	2.82	2.82	3.56	2.38	3.28	3.78	4.3	-4.26	5.99	3.76	3.55	6.38
Diluted EPS from Cont Ops	2.57	4.47	3.04	3.45	3.31	4.19	3.16	3.94	3.71	3.95	-2.73	7.04	4.91	4.69	7.63
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.81	0.88	0.96	1	1.04
Cash Flow per Share	2.5	4.25	6.34	6.65	6.93	-0.97	-1.86	4.27	8.69	9.85	6.94	6.64	12.17	10	13.28
Free Cash Flow per Basic Share	2.5	4.25	6.34	6.65	6.93	-0.97	-1.86	4.27	8.69	9.85	6.94	6.64	12.17	10	13.28
Cash & Equivalents per Share	2.25	2.4	4.94	7.03	5.2	4.04	3.13	4.54	4.53	8.78	4.07	4.55	10.97	7.7	6.63
Book Value per Share	9.5	13.69	16.66	19.76	22.14	25.63	29.07	32.76	36.51	40.94	29.22	30.95	34.17	35.39	38.02
Tangible Book Value per Share	-14.44	-12.8	-12.55	-18.5	-23.16	-18.74	-19.18	-40.03	-32.51	-17.2	-16.89	-16.73	-12.65	-6.46	-5.5

Crown Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)