Crown Holdings Reports Third Quarter 2007 Results

Tuesday, October 16, 2007
                         Gross Profit Improves by 20%

PHILADELPHIA, Oct. 16 /PRNewswire-FirstCall/ -- Crown Holdings, Inc. (NYSE: CCK) today announced its financial results for the third quarter and nine months ended September 30, 2007.

Third Quarter Results

Net sales in the third quarter rose to $2,153 million, up 7.6% over the $2,001 million in the third quarter of 2006. The increase was primarily driven by higher sales unit volumes, the pass-through of higher raw material costs and favorable foreign currency translation.

Third quarter gross profit grew 19.6% to $311 million over the $260 million in the 2006 third quarter. As a percentage of net sales, gross profit expanded to 14.4% in the third quarter from 13.0% in the third quarter last year. Stronger sales unit volumes, increased operating efficiencies and greater productivity drove the improvements.

Selling and administrative expense in the third quarter was $97 million compared to $77 million in last year's third quarter. The increase is attributable to a higher accrual for incentive compensation costs, foreign currency translation and general inflationary increases.

Segment income (a non-GAAP measure defined by the Company as gross profit less selling and administrative expense) grew to $214 million in the third quarter, up 16.9% over the $183 million in the 2006 third quarter. Segment income as a percentage of net sales expanded to 9.9% in the third quarter over the 9.1% in the third quarter last year.

Commenting on the results, John W. Conway, Chairman and Chief Executive Officer, stated, "Our improved third quarter demonstrates the strength of Crown's diverse range of products, customers and worldwide markets. The results were fueled by improved performance in virtually all of our businesses. Global volumes were firm reflecting the growing contribution of emerging markets to our portfolio. Importantly, we also gained traction among brand managers who are actively looking for unique and sustainable packaging solutions to distinguish their products while increasing their ease of use for consumers. Our proprietary can shaping technologies, PealSeam(TM) ends and enhanced finishes are setting industry standards for Brand-Building Packaging(TM)."

Interest expense in the third quarter was $79 million compared to $73 million in the third quarter of 2006. The increase reflects the impact of higher average short-term borrowing rates and foreign currency translation.

Net income from continuing operations in the third quarter was $92 million, or $0.56 per diluted share, compared to $86 million, or $0.51 per diluted share in the third quarter of 2006.

Included within net income from continuing operations, the Company recorded a net charge of $5 million, or $0.03 per diluted share, which reflects a net charge of $8 million related to restructuring actions offset by a net gain of $3 million related to gains on sales of assets. The net charge of $8 million for restructuring relates primarily to a net $7 million charge for the closure and exit of operations of the Company's crown (bottle cap) operations in Indonesia. Within the $7 million charge, $6 million is attributable to a non-cash reclassification of cumulative translation adjustments to income from a separate component of shareholders' equity.

The Company repurchased 4,828,883 shares of common stock for $118 million during the third quarter, including 4,088,068 shares through a previously announced accelerated share repurchase program which is expected to be completed in November. The number of common shares outstanding as of September 30, 2007 was 159,611,833 which is approximately 3% lower than as at June 30, 2007.

Net debt (a non-GAAP measure defined by the Company as total debt less cash) increased by $18 million from June 30, primarily as the result of the repurchase of $118 million of common stock and $55 million from foreign currency translation offset by $152 million of free cash flow (a non-GAAP measure defined by the Company as net cash provided by operating activities less capital expenditures) in the third quarter.

Nine Month Results

For the first nine months of 2007, net sales grew 10.4% to $5.9 billion over the $5.3 billion in the first nine months of 2006. The increase reflects higher sales unit volumes, the pass-through of higher raw material costs and foreign currency translation.

Gross profit for the nine month period improved 16.8% to $807 million, or 13.8% of net sales, over the $691 million, or 13.0% of net sales in the first nine months of 2006. The increase was driven by stronger sales unit volumes and increased operating efficiencies and productivity gains.

Segment income in the first nine months of 2007 increased 13.7% to $522 million over the $459 million in the first nine months of 2006. Segment income as a percentage of net sales improved to 8.9% in the first nine months of 2007 compared to 8.7% for the same period last year.

For the first nine months of 2007, interest expense was $232 million compared to $210 million for the same period last year. The increase reflects higher short-term borrowing rates and foreign currency translation in the first nine months of 2007 compared to the first nine months of 2006.

The Company reported net income from continuing operations of $196 million, or $1.18 per diluted share, for the nine month period ended September 30, 2007 over net income from continuing operations of $172 million, or $1.01 per diluted share for the same period in 2006.

In the first nine months of 2007, the Company recorded a net charge of $1 million, or $0.01 per diluted share, reflecting a net charge of $12 million related to restructuring actions offset by a net gain of $11 million related to gains on sales of assets. For the first nine months of 2006, the Company recorded a net charge to net income from continuing operations of $4 million, or $0.02 per diluted share, related to restructuring charges offset by a gain on sale of assets and financial foreign exchange gains.

Non-GAAP Measures

Segment income, free cash flow and net debt are not defined terms under U.S. generally accepted accounting principles (non-GAAP measures). Non-GAAP measures should not be considered in isolation or as a substitute for net income, cash flow and net debt data prepared in accordance with GAAP and may not be comparable to calculations of similarly titled measures by other companies.

The Company views segment income and free cash flow as the principal measures of performance of its operations and for the allocation of resources. The Company believes net debt is a useful measure of the Company's debt levels. Segment income, free cash flow and net debt are derived from the Company's Consolidated Statements of Operations, Cash Flows and Consolidated Balance Sheets, respectively, and reconciliations to segment income and free cash flow can be found within this release.

Conference Call

The Company will hold a conference call tomorrow, October 17, 2007 at 9:30 a.m. (EDT) to discuss this news release. Forward-looking and other material information may be discussed on the conference call. The dial-in numbers for the conference call are (517) 308-9457 or toll-free (888) 820-8951 and the access password is "packaging." A live web cast of the call will be made available to the public on the Internet at the Company's Web site. A replay of the conference call will be available until 5:00 pm on October 26. The telephone numbers for the replay are (203) 369-1352 or toll free (866) 461-2735 and the access passcode is 85464.

Cautionary Note Regarding Forward-Looking Statements

Except for historical information, all other information in this press release consists of forward-looking statements. These forward-looking statements involve a number of risks, uncertainties and other factors that may cause actual results to be materially different from those expressed or implied in the forward-looking statements. Important factors that could cause the statements made in this press release or the actual results of operations or financial condition of the Company to differ include the Company's ability to grow the contribution of emerging markets and develop and commercialize proprietary technologies. Other important factors are discussed under the caption "Forward-Looking Statements" in the Company's Form 10-K Annual Report for the year ended December 31, 2006 and in subsequent filings made prior to or after the date hereof. The Company does not intend to review or revise any particular forward-looking statement in light of future events.

Crown Holdings, Inc., through its subsidiaries, is a leading supplier of packaging products to consumer marketing companies around the world. World headquarters are located in Philadelphia, Pennsylvania.

     For more information, contact:
     Timothy J. Donahue, Senior Vice President - Finance, (215) 698-5088, or
     Edward Bisno, Bisno Communications, (212) 717-7578.

Unaudited Consolidated Statements of Operations, Balance Sheets, Statements of Cash Flows and Segment Information follow this page.



              Consolidated Statements of Operations (Unaudited)
                (in millions, except share and per share data)


                                   Three Months Ended      Nine Months Ended
                                      September 30,          September 30,
                                     2007       2006       2007        2006
    Net sales                       $2,153     $2,001     $5,856      $5,306

    Cost of products sold            1,786      1,683      4,881       4,445
    Depreciation and amortization       56         58        168         170
    Gross profit (1)                   311        260        807         691
    Selling and administrative
     expense                            97         77        285         232
    Provision for restructuring          9                    14          14
    Gain on sale of assets              (4)        (1)       (14)         (2)
    Interest expense                    79         73        232         210
    Interest income                     (2)        (2)        (9)         (8)
    Translation and foreign exchange
     adjustments                        (5)        (1)       (13)        (10)
    Income from continuing operations
     before income taxes, minority
     interests and equity earnings     137        114        312         255
    Provision for income taxes          22         16         62          42
    Minority interests and equity
     earnings                          (23)       (12)       (54)        (41)
    Income from continuing operations   92         86        196         172
    Income/(loss) from discontinued
     operations
      Income/(loss) from operations                 1                     (6)
      Loss on disposal                             (2)                   (21)
    Net income                         $92        $85       $196        $145

    Basic earnings/(loss) per
    average common share
    Continuing operations            $0.57      $0.52      $1.21       $1.03

    Discontinued operations                     (0.01)                 (0.16)
    Net income                       $0.57      $0.51      $1.21       $0.87

    Diluted earnings/(loss)
     per average common share
    Continuing operations            $0.56      $0.51      $1.18       $1.01
    Discontinued operations                     (0.01)                 (0.16)
    Net income                       $0.56      $0.50      $1.18       $0.85


    Weighted average common
     shares outstanding:
        Basic               161,238,844  165,711,447  162,158,144  166,619,352
        Diluted             165,217,100  169,829,685  166,380,854  170,790,808
    Actual common shares
     outstanding            159,611,833  162,923,235  159,611,833  162,923,235

    (1) A reconciliation from gross profit to segment income is found on the
        following page.

Amounts for 2006 related to the Company's divested North American and European plastics businesses have been reclassified to discontinued operations as a result of the 2006 sales of those businesses.



             Consolidated Supplemental Financial Data (Unaudited)
                                (in millions)

    Reconciliation from Gross Profit to Segment Income

The Company views segment income, as defined below, as a principal measure of performance of its operations and for the allocation of resources. Segment income is defined by the Company as gross profit less selling and administrative expense. A reconciliation from gross profit to segment income for the three and nine months ended September 30 follows:


                               Three Months Ended      Nine Months Ended
                                   September 30,         September 30,
                                  2007       2006       2007       2006
    Gross profit                  $311       $260       $807       $691
    Selling and administrative
     expense                        97         77        285        232
    Segment income                $214       $183       $522       $459


                                           Segment Information

                                     Three Months Ended    Nine Months Ended
                                         September 30,        September 30,

    Net Sales                         2007        2006      2007      2006

    Americas Beverage                 $455        $437    $1,336    $1,210
    North America Food                 260         250       650       630
    European Beverage                  413         342     1,095       919
    European Food                      577         574     1,492     1,435
    European Specialty Packaging       129         120       349       312
           Total reportable
            segments                 1,834       1,723     4,922     4,506
    Non-reportable segments            319         278       934       800
           Total net sales          $2,153      $2,001    $5,856    $5,306

    Segment Income

    Americas Beverage                  $54         $50      $148      $118
    North America Food                  30          28        60        54
    European Beverage                   60          33       148        98
    European Food                       55          55       138       146
    European Specialty Packaging         8           6        18        20
           Total reportable segments   207         172       512       436
    Non-reportable segments             32          27        97        89
    Corporate and other
     unallocated items                 (25)        (16)      (87)      (66)
           Total segment income       $214        $183      $522      $459

Amounts for 2006 related to the Company's divested North American and European plastics businesses have been reclassified to discontinued operations as a result of the 2006 sales of those businesses.



             CONSOLIDATED BALANCE SHEETS (CONDENSED & UNAUDITED)
                                (in millions)
    September 30,                                   2007             2006
    Assets
    Current assets
        Cash and cash equivalents                   $348             $289
        Receivables, net                           1,084            1,070
        Inventories                                1,021              922
        Prepaid expenses and other current assets     75               69
            Total current assets                   2,528            2,350

    Goodwill                                       2,307            2,127
    Property, plant and equipment, net             1,586            1,600
    Other non-current assets                         528            1,159
            Total                                 $6,949           $7,236

    Liabilities and shareholders' deficit
    Current liabilities
        Short-term debt                              $76              $86
        Current maturities of long-term debt          43              143
        Other current liabilities                  1,969            1,917
          Total current liabilities                2,088            2,146

    Long-term debt, excluding current maturities   3,644            3,469
    Other non-current liabilities and
     minority interests                            1,603            1,728
    Shareholders' deficit                           (386)            (107)

        Total                                     $6,949           $7,236

Amounts as of September 30, 2006 include the Company's North American plastics business that was sold in the fourth quarter of 2006.



        Consolidated Statements of Cash Flows (Condensed & Unaudited)
                                (in millions)

    Nine months ended September 30,                    2007          2006

    Cash flows from operating activities
         Net income                                    $196          $145
         Depreciation and amortization                  168           173
         Other, net                                    (393)         (304)

           Net cash (used for)/provided
            by operating activities (A)                 (29)           14

    Cash flows from investing activities
         Capital expenditures                          (105)         (136)
         Other, net                                      56            14

           Net cash used for investing activities       (49)         (122)

    Cash flows from financing activities
         Net change in debt                             122           216
         Other, net                                    (123)         (127)

           Net cash (used for)/provided
            by financing activities                      (1)           89

    Effect of exchange rate changes on cash              20            14
     and cash equivalents

    Net change in cash and cash equivalents             (59)           (5)
    Cash and cash equivalents at January 1              407           294

    Cash and cash equivalents at September 30          $348          $289

    (A) Free cash flow is defined by the Company as net cash (used
        for)/provided by operating activities less capital expenditures.
        A reconciliation from net cash (used for)/provided by operating
        activities to free cash flow for the nine months ended September 30
        follows:

        Nine months ended September 30,           2007               2006
        Net cash (used for)/provided by
         operating activities                     ($29)               $14
        Capital expenditures                      (105)              (136)
        Free cash flow                           ($134)             ($122)

Cash flows related to the Company's divested North American and European plastics businesses are included for the periods prior to the sales of those businesses.

SOURCE Crown Holdings, Inc.
CONTACT: Timothy J. Donahue, Senior Vice President - Finance of Crown
Holdings, Inc., +1-215-698-5088; or Edward Bisno of Bisno Communications,
+1-212-717-7578/
(CCK)