Crown Statements
CC
Crown Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
3 040
100
2 379
78.3
661
21.7
—
0
150
4.9
265
8.7
396
13
-101
-3.3
-13
-0.4
265
8.7
54
1.8
174
5.7
1.452
119.8
2 784
100
2 247
80.7
537
19.3
—
0
154
5.5
269
9.7
268
9.6
-100
-3.6
-11
-0.4
134
4.8
40
1.4
67
2.4
0.559
119.8
2 858
100
2 245
78.6
613
21.4
—
0
145
5.1
272
9.5
341
11.9
-104
-3.6
-11
-0.4
143
5
59
2.1
32
1.1
0.268
119.58
3 069
100
2 427
79.1
642
20.9
—
0
129
4.2
253
8.2
389
12.7
-111
-3.6
-11
-0.4
252
8.2
62
2
159
5.2
1.328
119.7
3 109
100
2 463
79.2
646
20.8
—
0
148
4.8
273
8.8
373
12
-112
-3.6
-16
-0.5
239
7.7
59
1.9
157
5
1.313
119.6
2 974
100
2 411
81.1
563
18.9
—
0
160
5.4
283
9.5
280
9.4
-97
-3.3
-11
-0.4
161
5.4
42
1.4
102
3.4
0.853
119.6
3 012
100
2 509
83.3
503
16.7
—
0
137
4.5
251
8.3
252
8.4
-88
-2.9
3
0.1
144
4.8
25
0.8
89
3
0.74
120.27
3 259
100
2 726
83.6
533
16.4
—
0
122
3.7
237
7.3
296
9.1
-88
-2.7
5
0.2
203
6.2
55
1.7
127
3.9
1.057
120.2
3 510
100
2 861
81.5
649
18.5
—
0
140
4
256
7.3
393
11.2
-68
-1.9
4
0.1
402
11.5
85
2.4
295
8.4
2.426
121.6
3 162
100
2 547
80.6
615
19.4
—
0
157
5
272
8.6
343
10.8
-41
-1.3
4
0.1
307
9.7
78
2.5
216
6.8
1.736
124.4
3 054
100
2 481
81.2
573
18.8
—
0
145
4.7
256
8.4
317
10.4
-2
-0.07
-8
-0.3
-1 286
-42.1
-342
-11.2
-1 001
-32.8
-7.95
125.82
2 920
100
2 322
79.5
598
20.5
—
0
148
5.1
261
8.9
337
11.5
-64
-2.2
1
0.03
285
9.8
74
2.5
102
3.5
0.78
129.7
2 856
100
2 244
78.6
612
21.4
—
0
147
5.1
258
9
354
12.4
-68
-2.4
2
0.07
319
11.2
146
5.1
128
4.5
0.95
134.2
3 078
100
2 401
78
677
22
—
0
164
5.3
291
9.5
386
12.5
-67
-2.2
1
0.03
318
10.3
75
2.4
211
6.9
1.57
134.6
2 962
100
2 329
78.6
633
21.4
—
0
161
5.4
282
9.5
351
11.9
-87
-2.9
3
0.1
248
8.4
62
2.1
151
5.1
1.12
134.7
3 167
100
2 478
78.2
689
21.8
—
0
152
4.8
273
8.6
416
13.1
-72
-2.3
6
0.2
335
10.6
91
2.9
214
6.8
1.59
134.4
2 689
100
2 155
80.1
534
19.9
—
0
139
5.2
256
9.5
278
10.3
-70
-2.6
6
0.2
192
7.1
53
2
126
4.7
0.94
134
2 757
100
2 221
80.6
536
19.4
—
0
162
5.9
284
10.3
252
9.1
-63
-2.3
6
0.2
151
5.5
38
1.4
88
3.2
0.65
135
2 791
100
2 267
81.2
524
18.8
—
0
161
5.8
285
10.2
239
8.6
-86
-3.08
6
0.2
91
3.3
-24
-0.9
87
3.1
0.64
135.1
3 084
100
2 456
79.6
628
20.4
—
0
156
5.1
277
9
351
11.4
-93
-3.02
5
0.2
257
8.3
54
1.8
183
5.9
1.36
135
3 035
100
2 417
79.6
618
20.4
—
0
157
5.2
280
9.2
338
11.1
-94
-3.1
2
0.07
260
8.6
88
2.9
137
4.5
1.02
134.8
2 755
100
2 211
80.3
544
19.7
—
0
157
5.7
279
10.1
265
9.6
-95
-3.4
4
0.1
178
6.5
48
1.7
103
3.7
0.77
134.4
2 734
100
2 224
81.3
510
18.7
—
0
156
5.7
276
10.1
234
8.6
-102
-3.7
-22
-0.8
94
3.4
22
0.8
53
1.9
0.38
134.1
3 174
100
2 526
79.6
648
20.4
—
0
153
4.8
280
8.8
368
11.6
-89
-2.8
13
0.4
293
9.2
102
3.2
164
5.2
1.23
133.8
3 046
100
2 463
80.9
583
19.1
—
0
159
5.2
272
8.9
311
10.2
-111
-3.6
17
0.6
201
6.6
55
1.8
132
4.3
0.99
133.8
2 197
100
1 809
82.3
388
17.7
—
0
90
4.1
155
7.1
233
10.6
-85
-3.9
17
0.8
152
6.9
39
1.8
90
4.1
0.67
133.8
2 168
1 770
398
—
97
161
237
-61
10
162
35
-89
-0.66
133.5
2 468
1 973
495
—
89
152
343
-59
19
287
79
177
1.32
134.4
2 161
1 725
436
—
91
152
284
-70
12
201
53
128
0.94
135.7
1 901
1 530
371
—
90
149
222
-59
12
179
46
107
0.77
139
1 923
1 573
350
—
91
150
200
-64
24
128
35
65
0.47
142.5
2 326
1 838
488
—
90
153
335
-51
—
254
48
183
1.31
139.5
2 142
1 691
451
—
94
159
292
-45
—
250
65
169
1.21
139.3
1 893
1 521
372
—
91
151
221
-55
—
137
38
79
0.57
139
2 027
1 692
335
—
99
99
236
-71
—
130
44
66
0.47
139.4
2 460
2 045
415
—
94
94
321
-73
—
208
48
141
1.01
139.1
2 278
1 905
373
—
99
99
274
-66
—
202
49
142
1.02
139.3
1 997
1 711
286
—
98
98
188
-69
—
99
37
44
0.32
139
2 127
1 840
287
—
96
96
191
-73
—
35
-1
13
0.09
138.8
2 594
2 172
422
—
95
95
327
-60
—
225
-41
244
1.76
138.7
2 383
2 007
376
—
103
103
273
-65
—
177
50
106
0.76
138.6
1 993
1 696
297
—
104
104
193
-62
—
79
33
24
0.17
137.9
2 071
1 797
274
—
106
106
168
-59
—
79
2
49
0.36
137.1
2 389
1 995
394
—
113
113
281
-55
—
195
67
101
0.73
139.2
2 223
1 848
375
—
102
102
273
-60
—
209
55
133
0.93
142.5
1 973
1 674
299
—
104
104
195
-60
—
93
24
41
0.28
144