image
Crown Holdings, Inc. CCK
Consumer Cyclical - Packaging & Containers - NYSE - US
Watchlist
$ 97.56
0.185 %
$ 11.4 B
Market Cap
20.99
P/E
CASH FLOW STATEMENT
1.19 B OPERATING CASH FLOW
-17.96%
Growth Rates
1Year -17.96%
3Years 9.62%
5Years 0.49%
7Years 31.36%
10Years 2.71%
-12 M INVESTING CASH FLOW
98.51%
Growth Rates
1Year 98.51%
3Years -0.26%
5Years 49.74%
7Years -0.34%
10Years 35.88%
-1.53 B FINANCING CASH FLOW
-1315.52%
Growth Rates
1Year -1315.52%
3Years 19.67%
5Years -14.19%
7Years -21.08%
10Years -16.05%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Crown Holdings, Inc.
image
800m800m600m600m400m400m200m200m00(200m)(200m)(400m)(400m)(600m)(600m)(800m)(800m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 560 M
Depreciation & Amortization 448 M
Capital Expenditures -403 M
Stock-Based Compensation 42 M
Change in Working Capital 79 M
Others 233 M
Free Cash Flow 789 M

Cash Flow

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998 Dec-1997 Dec-1996 Dec-1995 Dec-1994 Dec-1993 Dec-1992 Dec-1991 Dec-1990 Dec-1989
OPERATING CASH FLOW
Net Income 560.0 450.0 855.0 (411.0) 688.0 625.0 528.0 428.0 583.0 461.0 475.0 428.0 658.0 396.0 452.0 450.0 226.0 528.0 309.0 (362.0) 51.0 (32.0) (1 205.0) (972.0) (174.0) 181.0 105.0 301.6 284.0 74.9 131.0 180.9 155.4 128.1 107.1 94.2
Depreciation & Amortization 60.7 65.4 64.7 52.3 62.4 61.8 55.8 47.9 70.2 69.8 67.4 70.7 72.3 67.4 45.5 47.6 43.7 42.0 35.1 32.6 28.3 26.2 22.6 24.2 23.7 23.0 16.3 11.5 10.3 8.7 9.8 9.5 11.1 11.2 9.8 8.5
Deferred Income Tax 3.6 (37.8) (56.7) 13.8 2.1 (2.2) (17.6) 2.3 8.1 2.1 (5.1) 5.1 (2.6) (2.7) (3.7) (3.1) 0.2 (10.0) (4.0) (1.7) 8.3 4.5 (3.3) 4.3 (1.8) 0 (1.0) 2.9 (2.6) 1.4 100 K (1.6) (2.6) 4.7 0 0
Stock Based Compensation 26.8 41.1 33.1 20.1 17.6 13.3 10.1 8.1 10.1 11.1 11.5 12.5 10.4 9.0 5.8 4.1 3.3 2 412.0 1 711.0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Operating Activities 30.7 158.1 546.7 50.8 14.3 3.6 (40.0) 51.8 5.8 5.8 44.6 9.8 (1.5) 41.3 2.9 (5.2) 43.2 (2 406.6) (1 707.5) 1.7 14.9 12.0 41.6 4.7 9.8 5.0 1.9 1.3 9.4 1.0 100 K 100 K 100 K 0.9 5.7 14.6
Change in Working Capital 48.3 124.2 (230.6) (96.4) (15.8) (10.3) (20.7) (31.6) (19.9) (47.9) (26.4) (21.3) (8.2) (73.1) 22.5 21.5 30.7 6.2 (70.1) (23.0) 0.3 (18.3) 11.8 27.5 (22.1) (32.3) (25.7) (7.6) (3.3) (22.9) (4.1) (17.6) (27.9) (13.7) (2.6) (12.8)
Cash From Operations 380.0 428.8 69.4 111.8 134.0 111.8 20.8 96.3 104.4 75.2 91.8 83.6 87.3 34.4 82.5 82.8 80.6 65.7 16.3 58.3 105.8 67.5 82.7 98.8 29.2 15.9 20.8 41.3 36.7 12.0 36.0 19.6 7.5 21.6 22.4 (4.6)
INVESTING CASH FLOW
Capital Expenditures (68.4) (63.6) (42.5) (37.0) (49.0) (45.4) (50.1) (34.9) (90.8) (73.6) (77.1) (64.4) (68.9) (87.6) (40.5) (33.0) (53.1) (30.3) (42.1) (40.0) (56.1) (44.0) (24.3) (26.7) (37.4) (47.9) (74.4) (25.8) (9.4) (8.1) (9.2) (8.4) (28.0) (15.2) (20.1) (35.7)
Other Items 0.6 18.4 (543.4) (12.5) (9.9) (29.2) 33.7 (81.5) (2.8) 7.0 (70.2) 1.6 (22.1) 5.3 (543.7) 0.2 9.3 (28.0) (3.3) (81.7) (3.1) (11.2) (5.6) 1.2 (11.7) 3.4 3.5 (28.1) (13.0) 9.0 (7.7) (2.1) 21.4 2.6 (0.6) 34.0
Cash From Investing Activities (67.8) (45.2) (585.9) (49.4) (58.9) (74.6) (16.4) (116.4) (93.6) (66.6) (147.2) (62.9) (91.0) (82.3) (584.1) (32.8) (43.9) (58.4) (45.4) (121.7) (59.2) (55.3) (29.9) (25.5) (49.0) (44.5) (70.9) (53.9) (22.4) 0.9 (16.9) (10.5) (6.6) (12.6) (20.7) (1.7)
FINANCING CASH FLOW
Common Stock Repurchased (309.9) (164.0) (10.9) (3.4) (7.5) (1.5) (45.6) (15.8) (65.3) (82.3) (79.6) (32.5) (10.4) (18.1) 0 (4.4) (0.6) (4.4) (19.8) (25.9) (28.4) (60.7) (11.9) 97 K (4.6) (0.7) (5.6) (4.2) (21.7) (28.2) (15.4) 0 0 0 0 (0.2)
Total Debt Repaid 48.2 (99.2) 547.7 (6.9) (68.8) (16.5) 142.2 63.0 93.8 15.5 88.1 (14.4) (16.4) 179.2 367.1 (46.7) 0.5 14.4 3.7 43.8 (0.1) 80.0 (36.2) (56.2) 32.1 31.7 59.6 13.2 16.0 (3.0) (1.4) 0.9 (43.1) (12.7) (1.8) 34.9
Dividends Paid (35.8) (133.8) (126.7) (17.1) (14.5) (13.7) (49.8) (10.3) (8.8) (7.7) (6.3) (5.8) (4.7) 0 0 0 0 0 0 0 (6.0) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (1.6)
Other Financing Activities (1.2) (3.2) (16.8) (0.8) (19.1) (3.3) (30.3) (41.8) (10.9) 29.3 (30.7) 0.5 0.8 (39.0) (16.6) 0.6 (9.9) 1.6 3.6 (1.4) (0.3) (10.6) (5.9) (3.5) (2.3) (0.5) 0 1.2 (0.4) (0.6) 100 K (1.6) 0.5 1.5 (7.7) (0.3)
Cash From Financing Activities (298.7) (400.2) 393.3 (28.2) 68.2 (35.0) 16.5 (5.0) 8.9 (44.9) (27.9) (52.2) (30.7) 122.1 353.3 (43.2) 231.4 14.3 (9.9) 36.8 (29.3) 10.1 (47.1) (59.8) 25.2 30.5 54.0 10.2 (6.1) (31.8) (16.9) (0.7) (6.3) (11.2) (9.5) 32.8
CHANGE IN CASH
Net Change In Cash 11.5 (17.3) (128.5) 30.6 145.7 2.6 22.1 (24.9) 20.6 (40.4) (85.7) (31.5) (33.4) 73.2 (151.0) 8.9 267.2 22.4 (38.3) (27.4) 18.2 24.1 5.7 13.5 5.4 1.9 54.0 10.2 (6.1) (31.8) (16.9) (0.7) (6.3) (11.2) (9.5) 32.8
FREE CASH FLOW
Free Cash Flow 308.9 365.2 26.9 74.8 85.0 66.5 (29.3) 61.4 13.6 1.6 14.7 19.2 18.5 (53.2) 42.0 49.8 27.5 35.3 (25.8) 18.3 49.7 23.4 58.4 72.1 (8.2) (32.0) (53.6) 15.5 27.3 3.9 26.8 11.2 (20.5) 6.4 2.3 (40.3)