10 Year Financial Data of Crown Holdings Inc (CCK)

43.9 (1y: +27%)

Market Cap	6.33 B	P/E(ttm)	12.30
Enterprise Value	10.13 B	P/B

CCK- NYSE (USA)
Crown Holdings Inc

Currently 1/5

Business Predictability Rank: 1-Star
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$43.90

2 Severe Warning Signs 3 Medium Warning Signs 1 Good Sign

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	4.2	3.7	1.3
EBITDA Growth (%)	6.5	9.7	0
Free Cash Flow Growth (%)	0	0	0
Book Value Growth (%)	0	37.4	0

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	39.37	42.35	41.60	41.12	46.68	50.98	49.03	48.90	56.02	57.08	57.80	12.98	14.51	15.58	14.01	13.70
EBITDA per Share	4.36	3.16	3.42	4.60	4.97	5.37	4.03	4.84	6.60	6.68	6.75	1.49	1.94	2.14	1.11	1.56
Free Cashflow per Share	1.78	1.56	-1.89	0.97	2.13	1.52	3.56	1.66	-0.14	2.00	1.68	-3.01	0.64	0.16	4.32	-3.44
Earnings per Share ($)	-0.19	0.30	-2.18	1.82	3.19	1.39	2.06	2.00	1.83	3.75	3.57	0.46	0.89	2.20	0.20	0.28
Book Value per Share	0.83	1.63	-1.42	-3.21	0.09	-1.95	-0.04	-0.59	-3.07	-1.09	-0.89	-2.16	-1.51	-0.17	-1.11	-0.89
Month End Stock Price	9.06	13.74	19.53	20.92	25.65	19.20	25.58	33.38	33.58	36.81	41.61	36.83	34.49	36.75	36.81	41.61
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	-22.90	18.40	--	--	3,520	--	--	--	--	--	--	--	--	--	--	--
Return on Assets %	-0.40	0.60	-5.50	4.90	7.60	3.30	5.10	4.70	4.10	7.40	2.00	4.00	7.60	17.20	1.60	2.00
Return on Capital - Joel Greenblatt %	20.20	12.20	20.10	38.60	42.90	48.70	32.20	33.80	43.80	36.00	27.60	28.80	39.60	40.40	20.40	27.60
Debt to Equity	28.14	13.98	-14.42	-6.50	229	-10.53	-466	-31.75	-7.47	-22.62	-32.06	-12.08	-16.70	-160	-22.62	-32.06

Gross Margin %	16.50	12.60	13.00	12.80	13.30	14.70	15.00	15.70	15.60	15.10	15.20	14.70	15.60	16.00	13.80	15.20
Operating Margin %	6.20	3.20	4.10	7.90	7.70	7.90	5.80	7.70	9.70	9.60	9.70	9.30	11.30	11.70	5.60	9.70
Net Margin %	-0.50	0.70	-5.20	4.40	6.80	2.70	4.20	4.10	3.30	6.60	2.10	3.50	6.10	14.10	1.40	2.10

Days Sales Outstanding	43.70	45.60	36.20	36.00	31.80	32.30	32.80	43.00	40.00	45.50	54.20	49.80	49.80	55.20	47.20	54.20
Days Inventory	53.70	54.50	51.30	54.30	56.10	52.00	51.90	57.80	57.40	59.20	73.50	72.00	62.80	56.80	60.40	73.50
Inventory Turnover	6.80	6.70	7.10	6.70	6.50	7.00	7.00	6.30	6.40	6.20	1.20	1.30	1.40	1.60	1.50	1.20

Debt to Revenue	0.59	0.54	0.49	0.51	0.45	0.40	0.35	0.38	0.41	0.43	2.08	2.01	1.74	1.74	1.80	2.08
COGS to Revenue	0.84	0.83	0.83	0.87	0.87	0.83	0.85	0.84	0.84	0.85	0.85	0.85	0.84	0.84	0.86	0.85
Inventory to Revenue	0.12	0.12	0.12	0.13	0.13	0.12	0.12	0.13	0.13	0.14	0.69	0.67	0.58	0.52	0.57	0.69
Interest Exp. to Revenue %	-5.55	-4.90	-5.10	-3.92	-3.93	-3.50	-3.04	-2.44	-2.56	-2.59	-2.94	-2.88	-2.47	-2.39	-2.65	-2.94

Asset Turnover	0.85	0.89	1.06	1.10	1.11	1.23	1.22	1.15	1.26	1.13	0.26	0.27	0.30	0.30	0.27	0.26
Buyback Ratio	6.30	-5.90	4.40	-5.80	-2.70	-4.40	-5.10	-2.90	-2.80	-2.30	-11.90	-2.20	-1.30	-0.90	-11.90	-11.90
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	6,630	7,199	6,908	6,982	7,727	8,305	7,938	7,941	8,644	8,470	8,496	1,947	2,184	2,302	2,037	1,973
Cost of Goods Sold	5,539	5,984	5,759	6,090	6,700	6,867	6,745	6,691	7,296	7,193	7,207	1,660	1,844	1,933	1,756	1,674
Gross Profit	1,091	907	900	892	1,027	1,222	1,193	1,250	1,348	1,277	1,289	287	340	369	281	299

Selling, General, &Admin. Expense	337	363	349	326	414	421	436	406	395	417	415	106	90.00	92.00	129	104
Earnings Before DDA	735	537	568	781	822	874	653	786	1,018	992	994	223	292	316	161	225

Depreciation, Depletion and Amortization	326	308	282	230	229	216	194	172	176	180	172	42.00	45.00	46.00	47.00	34.00

Operating Income	409	229	286	551	593	658	459	614	842	812	822	181	247	270	114	191
Interest Income/Expense	-368	-353	-352	-274	-304	-291	-241	-194	-221	-219	-221	-56.00	-54.00	-55.00	-54.00	-58.00
Net Income	-32.00	51.00	-362	309	528	226	334	324	282	557	529	69.00	134	325	29.00	41.00

Earnings per Share ($)	-0.19	0.30	-2.18	1.82	3.19	1.39	2.06	2.00	1.83	3.75	3.57	0.46	0.89	2.20	0.20	0.28
Total Shares Outstanding	168	170	166	170	166	163	162	162	154	148	144	150	151	148	145	144
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	401	471	294	407	457	596	459	463	342	350	304	250	230	240	350	304
Accounts Receivable	794	900	686	689	673	734	714	936	948	1,057	1,175	1,066	1,194	1,397	1,057	1,175
Inventory	815	894	810	906	1,030	979	960	1,060	1,148	1,166	1,352	1,313	1,272	1,207	1,166	1,352
Other Current Assets	112	78.00	55.00	60.00	74.00	148	109	190	165	177	193	195	213	209	177	193
Total Current Assets	2,122	2,343	1,845	2,062	2,234	2,457	2,242	2,649	2,603	2,750	3,024	2,824	2,909	3,053	2,750	3,024

Property, Plant and Equipment	2,112	2,002	1,607	1,608	1,604	1,473	1,509	1,610	1,751	1,995	1,988	1,796	1,800	1,845	1,995	1,988
Intangible Assets	2,442	2,592	2,013	2,185	2,199	1,956	2,050	1,984	1,952	1,998	1,937	1,998	1,944	1,976	1,998	1,937
Other Long Term Assets	1,097	1,188	1,080	503	942	888	731	656	562	747	752	560	571	736	747	752
Total Assets	7,773	8,125	6,545	6,358	6,979	6,774	6,532	6,899	6,868	7,490	7,701	7,178	7,224	7,610	7,490	7,701

Accounts Payable	1,056	1,394	1,674	1,386	1,974	1,318	1,852	1,978	2,004	1,838	1,930	1,863	1,979	1,975	1,838	1,930
Current Portion of Long-Term Debt	230	76.00	211	121	83.00	90.00	59.00	399	195	376	396	230	298	401	376	396
Other Current Liabilities	750	610	58.00	449	26.00	664	14.00	--	86.00	304	--	--	--	--	304	--
Total Current Liabilities	2,036	2,080	1,943	1,956	2,083	2,072	1,925	2,377	2,285	2,518	2,326	2,093	2,277	2,376	2,518	2,326

Long-Term Debt	3,709	3,796	3,192	3,420	3,354	3,247	2,739	2,649	3,337	3,289	3,708	3,685	3,493	3,596	3,289	3,708
Other Long-Term Liabilities	1,888	1,972	1,646	1,527	1,527	1,772	1,874	1,969	1,719	1,845	1,795	1,724	1,681	1,663	1,845	1,795
Total Liabilities	7,633	7,848	6,781	6,903	6,964	7,091	6,538	6,995	7,341	7,652	7,829	7,502	7,451	7,635	7,652	7,829

Common Stock	929	929	929	929	929	929	929	929	929	929	929	929	929	929	929	929
Retained Earnings	-1,215	-1,164	-1,526	-1,217	-654	-428	-94.00	230	512	1,069	1,110	581	715	1,040	1,069	1,110
Additional Paid-In Capital	1,699	1,699	1,679	1,589	1,516	1,510	1,536	1,231	863	668	675	866	870	700	668	675
Treasury Stock	-103	-100.00	-94.00	-115	-130	-133	-122	-153	-187	-214	-211	-185	-185	-209	-214	-211
Total Equity	140	277	-236	-545	15.00	-317	-6.00	-96.00	-473	-162	-128	-324	-227	-25.00	-162	-128
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	-32.00	51.00	-362	309	528	226	450	452	396	658	635	90.00	157	344	67.00	67.00
Depreciation, Depletion and Amortization	326	308	282	230	229	216	194	172	176	180	172	42.00	45.00	46.00	47.00	34.00
Cash Flow from Others	140	45.00	-42.00	-184	-248	-20.00	112	-34.00	-193	-217	-229	-521	-29.00	-291	624	-533
Cash Flow from Operations	434	404	-122	355	509	422	756	590	379	621	578	-389	173	99.00	738	-432

Investment for Property, Plant & Equipement	-135	-138	-192	-191	-156	-174	-180	-320	-401	-324	-325	-62.00	-77.00	-75.00	-110	-63.00
Cash Flow from Acquisitions	--	--	--	7.00	7.00	--	-22.00	7.00	4.00	-78.00	-78.00	--	--	--	-78.00	--
Cash Flow from Investing	-100.00	-107	464	-111	-94.00	-186	-200	-281	-372	-362	-366	-48.00	-80.00	-77.00	-157	-52.00

Net Issuance of Stock	2.00	3.00	-22.00	-117	-104	-25.00	19.00	-242	-301	-246	-249	-5.00	2.00	-197	-46.00	-8.00
Net Issuance of Debt	-157	-177	-404	8.00	-224	-52.00	-562	289	509	72.00	181	351	-67.00	190	-402	460
Cash Flow for Dividends	-24.00	-41.00	-45.00	--	-38.00	-65.00	-87.00	-112	-104	-79.00	-71.00	-16.00	-22.00	-12.00	-29.00	-8.00
Other Financing	-149	-31.00	-26.00	-49.00	-30.00	65.00	-71.00	-234	-233	-1.00	-14.00	8.00	-13.00	-1.00	5.00	-5.00
Cash Flow from Financing	-328	-246	-497	-158	-396	-77.00	-701	-299	-129	-254	-153	338	-100.00	-20.00	-472	439

Net Change in Cash	38.00	70.00	-177	113	50.00	139	-137	4.00	-121	8.00	54.00	-92.00	-20.00	10.00	110	-46.00

Free Cash Flow	299	266	-314	164	353	248	576	270	-22.00	297	253	-451	96.00	24.00	628	-495
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

CCK Quarterly/Annuals Reports

CCK: 10-Q - CROWN HOLDINGS INC (0001219601) (Filer): (10-Q) - 2012-11-06
CCK: 10-Q - CROWN HOLDINGS INC (0001219601) (Filer): (10-Q) - 2012-08-09
CCK: 10-Q - CROWN HOLDINGS INC (0001219601) (Filer): (10-Q) - 2012-05-09
CCK: 10-K - CROWN HOLDINGS INC (0001219601) (Filer): (10-K) - 2012-02-29
CCK: 10-Q - CROWN HOLDINGS INC (0001219601) (Filer): (10-Q) - 2011-11-07

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles

CCK Quarterly/Annuals Reports