CCK

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 3.07 B2.9 B2.89 B3.15 B3.2 B 12.14 B Gross profit 577 M546 M515 M599 M608 M 2.27 B Operating expenses 309 M451 M304 M322 M308 M 1.39 B Selling/general/admin expenses 146 M147 M152 M161 M155 M 615 M Research & development ————— — Operating income 444 M351 M365 M391 M423 M 1.53 B Non-Operating Income, Total -496 M42 M10 M22 M16 M 90 M Interest expense, net of interest capitalized 119 M108 M99 M103 M101 M 411 M Non-Operating Income, excl. Interest Expenses -615 M-66 M-89 M-81 M-85 M -321 M Unusual income/expense ————— — Pretax income 183 M156 M273 M294 M323 M 1.05 B Equity in earnings 6 M-11 M1 M1 M1 M -8 M Taxes 39 M50 M46 M78 M84 M 258 M Non-controlling/minority interest 43 M34 M34 M35 M25 M 128 M After tax other income/expense ————— — Net income before discontinued operations 175 M8 M193 M181 M214 M 596 M Discontinued operations ————— — Net income 175 M8 M193 M181 M214 M 596 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 175 M8 M193 M181 M214 M 596 M Basic earnings per share (Basic EPS) -1.473.021.651.571.86 8.1 Diluted earnings per share (Diluted EPS) -1.473.011.651.561.85 8.07 Average basic shares outstanding 119.3 M119.2 M116.7 M115.3 M115.2 M 466.4 M Diluted shares outstanding 119.3 M119.43 M117 M115.8 M115.7 M 467.93 M EBITDA 423 M425 M431 M505 M532 M 1.89 B EBIT 268 M95 M211 M277 M300 M 883 M Cost of revenue 2.5 B2.36 B2.37 B2.55 B2.59 B 9.87 B Other cost of goods sold 2.38 B2.25 B2.26 B2.44 B2.48 B 9.43 B Depreciation & amortization (cash flow) 155 M330 M220 M228 M232 M 1.01 B