Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Constructive evidenceCoverage 5/5 core metricsOperating margin changed +0.5 percentage points from the prior annual period.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- Operating margin was stable
Operating margin changed +0.5 percentage points from the prior annual period.
Why this surfaced
Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.
- No current rule-based risk flags
11 filing-based checks were evaluable.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Revenue expanded
Latest reported annual revenue changed +4.8% from the prior reported annual observation.
Why this surfaced
Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.
- Free cash flow was positive
Latest reported free cash flow was $1.1B.
Why this surfaced
Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
Financial movement
- Cash→ flat
- Long-term debt→ flat
- Inventory→ flat
- Receivables→ flat
- Current assets→ flat
Source & freshness
- Source
- SEC EDGAR XBRL
- Fetched
- 2026-09-06
- Latest period end
- 2025-12-31
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- Metal Beverage Cans And Ends$8.54B69.0%+8.1% yoy
- Transit Packaging$2.03B16.4%-3.8% yoy
- Metal Food Cans And Ends$943M7.6%+6.3% yoy
- Other Metal Packaging$433M3.5%-3.1% yoy
- Other Products$428M3.5%-7.2% yoy
Members sum to the consolidated $12.4B for this period.
- United States$4.81B38.9%+8.9% yoy
- Other countries$3.52B28.5%+3.4% yoy
- Brazil$1.07B8.7%+1.1% yoy
- Mexico$989M8.0%-6.1% yoy
- Canada$786M6.4%+5.6% yoy
- Spain$423M3.4%+26.6% yoy
- VN$387M3.1%0.0% yoy
- United Kingdom$372M3.0%-6.5% yoy
Members sum to the consolidated $12.4B for this period.
Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.
Peer percentiles
latest fiscal year ending 2025-12-31 · among 4,058 US-listed filers · 320 in Industrials| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $12.4B | 89thof 3,301 top third | 86thof 305 top third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | 4.8% | 46thof 3,137 middle third | 55thof 294 middle third |
Operating margin operating income ÷ revenue | 12.6% | 73rdof 2,819 top third | 78thof 280 top third |
Net margin net income ÷ revenue | 6.0% | 61stof 3,263 middle third | 66thof 299 middle third |
Free-cash-flow margin (operating cash flow − |capex|) ÷ revenue | 9.0% | 64thof 2,679 middle third | 74thof 276 top third |
Return on equity net income ÷ stockholders' equity (positive equity only) | 24.6% | 90thof 3,577 top third | 87thof 281 top third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 0.4% | 90thof 2,895 top third | 81stof 266 top third |
Days sales outstanding receivables ÷ revenue × 365 · lower is ranked higher | 52 days | 46thof 2,398 middle third | 44thof 238 middle third |
Net debt ÷ operating cash flow net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher | 3.3× | 39thof 1,547 middle third | 33rdof 149 bottom third |
Cash conversion operating cash flow ÷ net income (net income > 0) | 2.1× | 67thof 1,954 top third | 67thof 187 middle third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | -5.6% | 59thof 2,770 middle third | 62ndof 230 middle third |
Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.
Earnings quality
latest fiscal year ending 2025-12-31 · accruals and cash conversion as filedPer fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.
Point-in-time ledger
first-reported vs latest filing · periods since 2020-01-01 · 15 changed periods| Line item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| Goodwill Goodwill | balance at 2020-12-31 | $4.59B 10-K 2021-02-26 | $3.15B 10-K 2023-02-27 | -31.5% | first · latest · 6 filings carry it |
| Operating income OperatingIncomeLoss | quarter 2020-06-30 | $275M 10-Q 2020-07-27 | $208M 10-Q 2021-07-23 | -24.4% | first · latest · 3 filings carry it |
| Operating income OperatingIncomeLoss | quarter 2020-09-30 | $406M 10-Q 2020-10-23 | $315M 10-Q 2021-11-01 | -22.4% | first · latest · 3 filings carry it |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | fiscal year 2020-12-31 | $11.6B 10-K 2021-02-26 | $9.39B 10-K 2023-02-27 | -18.9% | first · latest · 3 filings carry it |
| Operating income OperatingIncomeLoss | fiscal year 2020-12-31 | $1.26B 10-K 2021-02-26 | $1.05B 10-K 2023-02-27 | -17.1% | first · latest · 3 filings carry it |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | quarter 2021-03-31 | $3.08B 10-Q 2021-04-23 | $2.56B 10-Q 2022-04-29 | -16.7% | first · latest |
| Operating income OperatingIncomeLoss | quarter 2021-03-31 | $384M 10-Q 2021-04-23 | $327M 10-Q 2022-04-29 | -14.8% | first · latest |
| Receivables ReceivablesNetCurrent | balance at 2020-12-31 | $1.78B 10-K 2021-02-26 | $1.52B 10-K 2022-02-28 | -14.6% | first · latest · 5 filings carry it |
| Intangibles IntangibleAssetsNetExcludingGoodwill | balance at 2020-12-31 | $1.88B 10-K 2021-02-26 | $1.75B 10-K 2022-02-28 | -6.7% | first · latest · 5 filings carry it |
| Capital expenditure PaymentsToAcquirePropertyPlantAndEquipment | fiscal year 2020-12-31 | $587M 10-K 2021-02-26 | $554M 10-K 2023-02-27 | -5.6% | first · latest · 3 filings carry it |
| Interest expense InterestExpense | quarter 2020-09-30 | $72M 10-Q 2020-10-23 | $69M 10-Q 2021-11-01 | -4.2% | first · latest |
| Interest expense InterestExpense | quarter 2020-06-30 | $76M 10-Q 2020-07-27 | $73M 10-Q 2021-07-23 | -4.0% | first · latest |
| Capital expenditure PaymentsToAcquirePropertyPlantAndEquipment | fiscal year 2021-12-31 | $787M 10-K 2022-02-28 | $816M 10-K 2024-02-27 | +3.7% | first · latest · 3 filings carry it |
| Interest expense InterestExpense | fiscal year 2020-12-31 | $300M 10-K 2021-02-26 | $290M 10-K 2023-02-27 | -3.3% | first · latest · 3 filings carry it |
| Interest expense InterestExpense | quarter 2021-03-31 | $71M 10-Q 2021-04-23 | $69M 10-Q 2022-04-29 | -2.8% | first · latest |
First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.
Notes by disclosure type
debt, leases, revenue, segments, contingencies, taxes and more · the filer's own wordsCommitments and contingencies · 7,796 characters as filed
"Commitments and Contingent Liabilities The Company, along with others in most cases, has been identified by the EPA or a comparable state environmental agency as a Potentially Responsible Party (""PRP"") at a number of sites and has recorded aggregate accruals of $12 for its share of estimated future remediation costs at these sites. The Company has been identified as having either directly or indirectly disposed of commercial or industrial waste at the sites subject to the accrual, and where appropriate and supported by available information, generally has agreed to be responsible for a percentage of future remediation costs based on an estimated volume of materials disposed in proportion to the total materials disposed at each site. The Company has not had monetary sanctions imposed nor has the Company been notified of any potential monetary sanctions at any of the sites. The Company has also recorded aggregate accruals of $7 for remediation activities at various worldwide locations that are owned by the Company and for which the Company is not a member of a PRP group. Although the Company believes its accruals are adequate to cover its portion of future remediation costs, there can be no assurance that the ultimate payments will not exceed the amount of the Companys accruals and will not have a material effect on its results of operations, financial position and cash flow. Any possible loss or range of potential loss that may be incurred in excess of the recorded accruals …
CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing
Debt · 2,054 characters as filed
"Debt June 30, 2026 December 31, 2025 Principal Carrying Principal Carrying outstanding amount outstanding amount Short-term debt $ 44 $ 44 $ 83 $ 83 Long-term debt Senior secured borrowings: Revolving credit facilities 105 105 Term loan facilities U.S. dollar due 2031 1,175 1,170 1,175 1,173 Euro due 2031 1 571 569 587 587 Senior notes and debentures: U.S. dollar at 4.25% due 2026 400 400 400 400 500 at 5.00% due 2028 571 567 587 583 500 at 4.75% due 2029 571 566 587 582 600 at 4.50% due 2030 685 679 705 697 U.S. dollar at 5.25% due 2030 500 497 500 496 500 at 3.750% due 2031 571 563 587 578 U.S. dollar at 5.875% due 2033 700 692 700 691 U.S. dollar at 7.50% due 2096 40 40 40 40 Other indebtedness in various currencies 170 170 54 54 Total long-term debt 6,059 6,018 5,922 5,881 Less current maturities (519) (519) (480) (480) Total long-term debt, less current maturities $ 5,540 $ 5,499 $ 5,442 $ 5,401 (1) 500 at June 30, 2026 and December 31, 2025 The estimated fair value of the Companys debt, using a market approach incorporating Level 2 inputs such as quoted market prices for the same or similar issues, was $6,121 at June 30, 2026 and $6,077 at December 31, 2025. In March 2026, the Company amended and restated the credit agreement governing its senior secured credit facilities (the ""Second A&R Credit Agreement""). The Second A&R Credit Agreement extended the existing facilities' maturity to March 2031. All other material terms of the credit agreement remained uncha …
DebtDisclosureTextBlock · excerpt; the full note is in the filing
Revenue disaggregation · 285 characters as filed
The Company recognized revenue as follows: Three Months Ended Six Months Ended June 30, June 30, 2026 2025 2026 2025 Revenue recognized over time $ 2,206 $ 1,778 $ 4,096 $ 3,458 Revenue recognized at a point in time 1,462 1,371 2,831 2,578 Total revenue $ 3,668 $ 3,149 $ 6,927 $ 6,036
DisaggregationOfRevenueTableTextBlock
Goodwill and intangibles · 653 characters as filed
Intangible Assets Gross carrying amounts and accumulated amortization of finite-lived intangible assets by major class were as follows: June 30, 2026 December 31, 2025 Gross Accumulated amortization Net Gross Accumulated amortization Net Customer relationships $ 1,410 $ (931) $ 479 $ 1,418 $ (883) $ 535 Trade names 548 (189) 359 556 (181) 375 Technology 161 (159) 2 163 (159) 4 Long term supply contracts 161 (122) 39 157 (114) 43 Patents 12 (11) 1 12 (10) 2 $ 2,292 $ (1,412) $ 880 $ 2,306 $ (1,347) $ 959 Net income for the three and six months ended June 30, 2026 and 2025 included amortization expense of $35 and $73 and $38 and $73, respectively.
GoodwillAndIntangibleAssetsDisclosureTextBlock
New accounting pronouncements · 1,868 characters as filed
"Recently Issued Accounting Standards In November 2024, the Financial Accounting Standards Board (""FASB"") issued a final standard on disaggregation of income statement expenses. The standard requires disclosure of more detailed information about certain costs and expenses in the notes to the financial statements. The standard is effective for fiscal years beginning after December 15, 2026 and for interim periods beginning after December 15, 2027. Early adoption is permitted. The standard is applied prospectively with an option for retrospective adoption. The Company is currently evaluating the impact that the new guidance will have on its disclosures. In September 2025, the FASB issued guidance to clarify and modernize the accounting for costs related to internal-use software. The guidance eliminates references to various stages of a software development project and clarifies the threshold to apply to begin capitalizing costs. The guidance is effective for fiscal years beginning after December 15, 2027, and interim periods within those fiscal years. The guidance is applied on a prospective basis with the option to apply the standard retrospectively or using a modified transition approach. Early adoption is permitted. The Company is currently evaluating the impact that the new guidance will have on its consolidated financial statements. In November 2025, the FASB issued a final standard on improvements to hedge accounting, which introduces five targeted improvements to bette …
NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing
Pensions and post-retirement benefits · 1,607 characters as filed
Pension and Other Postretirement Benefits The components of net periodic pension and other postretirement benefits costs for the three and six months ended June 30, 2026 and 2025 were as follows: Three Months Ended Six Months Ended June 30, June 30, Pension benefits U.S. plans 2026 2025 2026 2025 Service cost $ 3 $ 3 $ 6 $ 6 Interest cost 4 4 8 8 Expected return on plan assets (4) (4) (7) (7) Recognized net loss 3 3 5 6 Net periodic cost $ 6 $ 6 $ 12 $ 13 Three Months Ended Six Months Ended June 30, June 30, Pension benefits Non-U.S. plans 2026 2025 2026 2025 Service cost $ 1 $ 2 $ 3 $ 4 Interest cost 4 3 7 6 Expected return on plan assets (3) (3) (6) (6) Settlement and curtailments (5) (5) Net periodic cost $ 2 $ (3) $ 4 $ (1) Three Months Ended Six Months Ended June 30, June 30, Other postretirement benefits 2026 2025 2026 2025 Interest cost $ 1 $ 1 $ 3 $ 2 Net periodic cost $ 1 $ 1 $ 3 $ 2 The components of net periodic cost other than the service cost component are included in Other pension and postretirement in the Consolidated Statement of Operations. The following table provides information about amounts reclassified from accumulated other comprehensive income. Three Months Ended Six Months Ended June 30, June 30, Details about accumulated other comprehensive income components 2026 2025 2026 2025 Affected line items in the statement of operations Actuarial losses $ 3 $ 3 $ 5 $ 6 Other pension and postretirement 3 3 5 6 Income before taxes and equity in net earnings of …
PensionAndOtherPostretirementBenefitsDisclosureTextBlock · excerpt; the full note is in the filing
Restructuring · 1,306 characters as filed
Restructuring and Other The Company recorded restructuring and other items as follows: Three Months Ended Six Months Ended June 30, June 30, 2026 2025 2026 2025 Asset sales and impairments, net $ (1) $ 30 $ (1) $ 21 Restructuring 4 9 5 16 Other costs (1) (3) (3) Asbestos 11 11 $ 2 $ 47 $ 4 $ 45 For the three and six months ended June 30, 2025, asset sales and impairments primarily included asset impairment charges related to a plant in China and end line rationalization in the Asia Pacific segment. In addition, in the first quarter of 2025 the Company recognized a gain for a sale of a building in the Transit Packaging segment. For the three and six months ended June 30, 2026 , restructuring primarily included headcount reductions and other exit costs in the Transit Packaging segment. During the second quarter of 2025, the Company recorded an $11 asbestos reserve related to an unfavorable jury verdict in the state of California. See Note I for details. During 2026 , the Company made payments of $7 and had a restructuring accrual of $17, primarily related to previously announced restructuring actions. The Company expects to pay these amounts over the next twelve months. The Company continues to review its cost structure and may record additional restructuring charges in the future. …
RestructuringAndRelatedActivitiesDisclosureTextBlock · excerpt; the full note is in the filing
Revenue recognition · 1,162 characters as filed
Revenue The Company recognized revenue as follows: Three Months Ended Six Months Ended June 30, June 30, 2026 2025 2026 2025 Revenue recognized over time $ 2,206 $ 1,778 $ 4,096 $ 3,458 Revenue recognized at a point in time 1,462 1,371 2,831 2,578 Total revenue $ 3,668 $ 3,149 $ 6,927 $ 6,036 See Note R for further disaggregation of the Company's revenue. The Company has applied the practical expedient to exclude disclosure of remaining performance obligations as its binding orders typically have a term of one year or less. Contract assets are typically recognized for work in process related to the Company's three-piece printed products and equipment businesses. Contract assets and liabilities are reported in a net position on a contract-by-contract basis. The Company had net contract assets of $36 and $30 as of June 30, 2026 and December 31, 2025, respectively, included in prepaid and other current assets. During the six months ended June 30, 2026, the Company satisfied performance obligations related to contract assets at December 31, 2025 and also recorded new contract assets primarily related to work in process for the equipment businesses.
RevenueFromContractWithCustomerTextBlock
Segment reporting · 3,670 characters as filed
Segment Information The Company evaluates performance and allocates resources based on segment income, which is not a defined term under GAAP. The Company defines segment income as income from operations adjusted to exclude intangibles amortization charges, provisions for restructuring and other and the impact of fair value adjustments related to inventory acquired in an acquisition. Segment income includes cost of products sold, depreciation and general selling and administrative expenses. Segment income should not be considered in isolation or as a substitute for net income prepared in accordance with GAAP and may not be comparable to calculations of similarly titled measures by other companies. The tables below present information about the Company's operating segments. Three Months Ended June 30, 2026 External Intersegment Capital Segment sales sales Depreciation expenditures income Americas Beverage $ 1,699 $ $ 36 $ 19 $ 265 European Beverage 735 16 80 107 Asia Pacific 331 10 4 53 Transit Packaging 537 5 11 6 68 Total reportable segments 3,302 5 73 109 $ 493 Other 366 33 7 7 Corporate and unallocated items 1 Total $ 3,668 $ 38 $ 81 $ 116 Three Months Ended June 30, 2025 External Intersegment Capital Segment sales sales Depreciation expenditures income Americas Beverage $ 1,405 $ $ 33 $ 18 $ 268 European Beverage 635 15 22 97 Asia Pacific 256 11 4 50 Transit Packaging 526 4 10 7 72 Total reportable segments 2,822 4 69 51 $ 487 Other 327 15 6 3 Corporate and unallocated it …
SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing
Significant accounting policies · 1,915 characters as filed
"Recent Accounting and Reporting Pronouncements Recently Issued Accounting Standards In November 2024, the Financial Accounting Standards Board (""FASB"") issued a final standard on disaggregation of income statement expenses. The standard requires disclosure of more detailed information about certain costs and expenses in the notes to the financial statements. The standard is effective for fiscal years beginning after December 15, 2026 and for interim periods beginning after December 15, 2027. Early adoption is permitted. The standard is applied prospectively with an option for retrospective adoption. The Company is currently evaluating the impact that the new guidance will have on its disclosures. In September 2025, the FASB issued guidance to clarify and modernize the accounting for costs related to internal-use software. The guidance eliminates references to various stages of a software development project and clarifies the threshold to apply to begin capitalizing costs. The guidance is effective for fiscal years beginning after December 15, 2027, and interim periods within those fiscal years. The guidance is applied on a prospective basis with the option to apply the standard retrospectively or using a modified transition approach. Early adoption is permitted. The Company is currently evaluating the impact that the new guidance will have on its consolidated financial statements. In November 2025, the FASB issued a final standard on improvements to hedge accounting, which …
SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing
Stockholders' equity · 998 characters as filed
Capital Stock On July 25, 2024, the Company's Board of Directors authorized the repurchase of an aggregate amount of $2,000 of the Company's common stock through the end of 2027. Share repurchases under the Company's program may be made in the open market or through privately negotiated transactions, and at times and in such amounts as management deems appropriate. The timing and actual number of shares repurchased will depend on a variety of factors including price, corporate and regulatory requirements and other market conditions. The Company repurchased $517 of its shares during the six months ended June 30, 2026. For the three months and six months ended June 30, 2026 and 2025, the Company declared and paid cash dividends of $0.35 per share and $0.70 per share and $0.26 and $0.52 per share, respectively. Additionally, on July 23, 2026, the Company's Board of Directors declared a dividend of $0.35 per share payable on August 20, 2026 to shareholders of record as of August 6, 2026.
StockholdersEquityNoteDisclosureTextBlock
Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.