CCK

Value 202020212022202320242025 TTM Total revenue 11.57 B11.39 B12.94 B12.01 B11.8 B12.37 B 13.26 B Gross profit 1.91 B1.92 B1.84 B1.97 B2.09 B2.27 B 2.31 B Operating expenses 1.35 B1.29 B1.25 B1.3 B370 M682 M 1.4 B Selling/general/admin expenses 614 M583 M556 M582 M597 M632 M 644 M Research & development 53 M47 M34 M33 M32 M33 M — Operating income 1.26 B1.36 B1.34 B1.27 B1.42 B1.55 B 1.63 B Non-Operating Income, Total -38 M-1.46 B15 M-37 M52 M20 M 24 M Interest expense, net of interest capitalized 300 M253 M284 M436 M452 M398 M 398 M Non-Operating Income, excl. Interest Expenses -338 M-1.71 B-269 M-473 M-400 M-378 M -374 M Unusual income/expense —————— — Pretax income 932 M-416 M1.1 B809 M743 M1.16 B 1.24 B Equity in earnings 6 M3 M42 M14 M04 M 3 M Taxes 244 M-57 M243 M222 M183 M281 M 316 M Non-controlling/minority interest 109 M149 M128 M137 M136 M145 M 138 M After tax other income/expense —————— — Net income before discontinued operations 579 M-508 M727 M450 M424 M738 M 784 M Discontinued operations —-52 M00—— — Net income 579 M-560 M727 M450 M424 M738 M 784 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 579 M-560 M727 M450 M424 M738 M 784 M Basic earnings per share (Basic EPS) 4.34-4.36.013.773.566.41 6.99 Diluted earnings per share (Diluted EPS) 4.3-4.35.993.763.556.38 6.96 Average basic shares outstanding 133.53 M130.38 M120.86 M119.41 M119.2 M115.22 M — Diluted shares outstanding 134.56 M130.38 M121.38 M119.67 M119.43 M115.74 M — EBITDA 1.52 B1.54 B1.51 B1.66 B2.61 B2.5 B 1.96 B EBIT 560 M625 M590 M664 M1.72 B1.59 B 917 M Cost of revenue 9.66 B9.48 B11.1 B10.04 B9.71 B10.1 B 10.94 B Other cost of goods sold 9.18 B9.03 B10.64 B9.55 B9.26 B9.64 B 10.48 B Depreciation & amortization (cash flow) 963 M911 M921 M999 M896 M912 M 1.04 B