Carpenter Technology Cash Flow Statement (2009-2025) | CRS

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Operating Activities
Net Income -9.30M3.50M2.10M12.40M7.60M9.40M28.80M20.90M23.70M23.80M33.00M41.00M39.50M33.20M32.90M40.90M34.60M29.50M30.60M38.10M13.50M24.10M-1.40M22.50M8.90M11.50M-23.90M14.90M-6.20M7.00M20.70M25.50M23.40M92.10M30.20M42.80M31.50M35.50M51.10M48.90M41.20M38.80M39.90M-118.40M-47.10M-84.90M-40.50M-57.10M-14.80M-29.40M-7.50M2.60M-6.90M6.20M18.60M38.40M43.90M42.70M6.30M93.60M84.80M84.10M95.40M111.70M122.50M105.30M
Share-based Compensation 3.10M2.80M3.10M2.40M2.50M-0.30M4.60M3.20M2.70M2.20M1.90M1.90M3.00M3.50M3.50M3.00M4.20M3.90M4.70M4.80M3.00M5.10M4.60M4.90M4.10M4.40M3.90M-1.50M2.70M2.70M2.40M2.60M2.80M2.80M3.00M2.20M3.60M3.50M3.30M6.00M4.40M4.10M5.20M6.10M4.70M5.10M6.40M6.60M5.60M6.00M
Deferred Taxes -4.80M-4.20M3.90M7.30M-3.70M-0.50M0.10M-0.90M6.10M7.50M4.60M18.60M0.10M-0.40M37.60M-27.90M-0.70M2.70M-11.70M2.60M66.90M-1.10M-8.00M-1.00M3.50M-9.10M7.40M37.50M1.60M-1.70M4.20M0.60M-66.80M-2.70M7.80M1.20M3.70M2.10M9.50M3.50M2.00M1.50M-7.40M-3.90M-6.20M-9.20M-14.30M-8.00M-9.60M-1.40M15.90M-2.20M1.30M0.90M-0.40M2.40M-3.40M-10.30M-2.00M-3.50M-4.90M-3.90M-5.10M5.80M2.90M
Gains from Sales and Divestitures 0.17M0.25M0.12M
Gains from Investment Securities 0.70M-0.10M-4.70M-0.10M-0.40M0.60M-1.40M-0.60M5.10M-0.10M-0.40M-0.50M-1.20M-0.40M-1.00M-0.40M-0.40M-0.40M-4.00M-0.10M0.50M-2.60M-0.30M0.20M0.40M-2.60M-0.50M4.10M0.20M0.10M7.50M0.20M0.10M0.20M2.20M0.10M3.00M0.10M-7.80M3.20M0.20M0.10M0.30M16.80M1.20M0.20M6.00M22.50M9.50M4.60M1.70M45.50M9.70M
Asset Writedowns and Impairment 22.50M29.30M2.60M1.60M
Cash from Restructuring 1.30M1.50M54.90M8.70M4.90M2.60M15.80M2.50M
Non-cash Items 0.69M
Cash from Operations 36.20M22.70M8.20M48.10M-30.50M-33.60M11.10M117.20M-74.00M46.20M75.70M98.30M-36.70M38.90M7.10M179.20M39.50M23.60M80.90M95.60M15.00M12.50M120.90M134.20M41.50M30.10M65.60M120.20M4.10M-29.50M61.70M94.00M-7.40M24.70M73.40M118.50M9.40M37.80M10.00M175.20M0.70M21.90M72.30M136.90M88.00M83.60M3.80M74.60M-47.00M-89.30M35.30M107.00M-78.00M-86.50M4.30M174.90M7.40M14.50M83.50M169.50M40.20M67.90M74.20M258.10M39.20M132.20M
Depreciation, Depletion & Amortization
Amortization of Goodwill 12.50M34.60M52.80M14.10M
Depreciation & Amortization (CF) 14.40M14.80M14.90M15.00M15.10M15.10M17.80M18.50M18.50M18.60M21.30M25.30M25.50M25.50M26.10M27.00M26.70M26.80M27.50M31.00M30.30M30.10M30.70M31.10M29.90M30.30M29.60M29.30M28.90M29.90M30.00M29.00M28.70M29.20M29.20M29.40M29.70M30.30M30.80M30.60M30.60M30.50M31.20M31.70M30.90M28.60M32.00M32.00M32.50M32.80M33.20M32.90M32.30M32.50M32.80M33.50M33.10M33.60M34.10M33.80M33.80M34.30M35.40M35.60M36.00M36.20M
Change in Working Capital
Change in Receivables 4.50M-5.80M68.50M-4.70M8.60M-4.10M79.20M-26.80M-0.80M-21.70M25.80M27.80M-36.10M-33.70M69.10M-11.90M-57.70M-21.10M48.80M24.40M-16.20M-6.50M16.10M-18.80M-24.40M-9.00M0.80M-15.60M-13.20M12.40M15.80M19.60M1.20M2.60M50.60M32.40M3.50M-42.90M51.50M-6.80M2.10M-7.10M-2.60M-82.70M-42.00M-22.20M50.40M28.70M3.80M-3.80M29.90M49.10M12.10M46.40M72.10M13.90M-18.40M-5.50M14.60M41.90M3.40M2.70M33.30M-37.60M36.20M-10.20M
Change in Inventory -4.80M6.60M8.10M9.20M66.60M49.90M-5.70M5.30M94.90M15.40M0.30M-33.30M78.70M10.10M-47.10M-26.80M47.40M11.90M1.30M-23.60M30.80M31.40M-43.80M-54.40M33.00M1.80M-16.80M-19.60M33.50M40.70M14.80M-14.40M46.30M35.20M-40.40M-41.50M50.50M100.40M17.40M-74.30M51.10M57.10M-23.00M-114.70M-84.90M-70.90M-26.10M-56.60M66.50M43.30M-8.40M-29.50M121.20M105.50M-13.20M-73.20M67.80M89.70M-1.90M-58.90M16.80M63.90M12.60M-32.90M-15.60M43.50M
Change in Account Payables 20.80M-9.00M41.70M7.30M22.90M-28.40M16.80M23.20M9.30M-30.80M17.70M-0.10M-0.50M-47.50M15.10M22.60M-14.90M-34.20M49.60M16.30M1.30M-29.30M-14.30M-17.60M2.50M-20.10M11.00M-1.00M-0.70M17.90M23.40M1.90M15.90M-4.10M5.10M-6.20M47.50M5.30M-16.20M-16.50M18.00M-19.00M-25.90M-83.00M-7.40M-5.70M31.30M4.20M69.30M-42.40M36.20M32.60M46.70M15.40M-20.10M-12.80M40.30M-2.50M-38.80M-10.00M9.10M-5.50M-14.20M9.20M-27.00M13.50M
Change in Accured Expenses -3.30M-0.10M12.30M4.50M-15.40M12.30M7.70M-13.40M9.30M24.30M-0.10M-23.50M3.10M11.90M18.40M-18.50M-16.70M3.80M10.30M-17.20M-7.80M2.30M10.60M-1.60M-9.70M-11.00M8.80M-10.50M14.50M0.90M21.70M-21.70M15.50M11.70M23.20M-40.80M12.80M2.80M20.30M-30.80M13.70M-16.30M15.30M-8.00M4.90M6.90M30.00M-41.70M-1.20M4.40M14.00M-11.90M-0.20M20.50M29.80M-48.40M21.60M21.60M28.80M-68.50M31.60M22.90M27.70M-85.90M12.70M
Other Working Capital Changes -7.60M-11.70M-2.30M46.80M-1.60M-2.70M6.40M-8.50M1.60M-4.00M5.80M-5.00M4.70M3.60M24.30M-44.10M9.00M0.60M-3.20M-0.30M6.30M55.10M-49.40M-12.90M4.80M3.40M4.80M-10.30M44.60M-39.00M0.40M-8.80M9.00M8.60M-2.00M-6.00M6.50M1.50M-15.60M0.80M10.10M2.80M-7.70M15.30M23.00M3.80M6.60M0.50M13.20M-5.80M5.20M-20.90M11.50M-6.90M0.50M-18.10M19.90M5.50M-6.20M12.10M-2.60M9.40M-17.00M-3.50M-7.70M23.30M
Investing Activities
Capital Expenditures 11.30M7.80M8.00M17.10M8.10M9.60M17.90M44.00M27.30M33.00M47.00M50.50M56.40M80.50M83.60M109.10M90.40M114.20M93.60M51.00M59.00M68.40M24.80M18.20M29.90M19.60M16.60M29.10M26.60M18.50M18.00M35.40M28.90M26.80M25.20M54.10M41.60M40.10M49.00M49.60M47.50M46.70M49.70M27.40M33.30M26.60M18.60M22.00M14.40M19.10M25.10M32.80M13.50M17.50M20.50M30.80M22.00M25.30M21.60M27.70M26.90M29.30M40.20M58.00M42.60M46.30M
Sales of Property, Plant and Equipment 0.90M0.10M0.10M0.90M0.10M0.20M0.40M0.60M0.30M0.80M0.10M0.10M0.30M1.10M2.50M2.00M-0.10M0.10M11.30M0.10M0.20M-0.10M1.50M0.10M0.40M0.60M1.30M
Acquisitions 3.80M11.50M13.30M
Divestments 6.30M12.00M17.60M2.40M
Change in Acquisitions & Divestments 15.00M1.80M38.50M89.80M11.60M55.70M8.90M30.40M0.10M0.90M6.30M2.90M
Cash from Investing Activities 4.60M-59.30M-82.40M4.20M28.70M-55.70M21.80M-50.20M3.30M-34.40M-58.10M-51.60M-56.40M-72.50M-63.90M-108.20M-90.40M-113.80M-93.70M-50.70M-58.90M-68.40M-24.80M-17.90M-25.90M-19.30M-10.30M-27.10M-26.60M-18.50M-47.00M-20.00M-28.90M-26.80M-30.20M-53.50M-38.60M-119.10M-37.40M-49.50M-47.40M-46.80M-49.50M-27.50M-15.70M-22.70M-18.50M-22.00M-14.40M-17.20M-25.10M-32.40M-13.50M-17.50M-20.50M-30.80M-22.00M-25.30M-21.50M-27.10M-26.90M-29.30M-40.00M-56.70M-42.60M-46.30M
Financing Activities
Other financing activities 0.60M0.20M0.50M8.60M3.00M0.30M0.40M0.20M1.10M0.80M0.30M0.10M0.10M0.50M0.10M-0.20M0.50M1.10M-0.20M0.20M1.10M1.40M1.10M-0.30M1.90M
Cash from Financing Activities -8.00M-9.70M-7.90M-27.90M-7.90M-11.00M-7.80M240.60M-106.80M-7.10M-161.10M-8.40M-5.50M-16.80M288.20M-110.40M-6.10M-5.60M-8.10M-9.30M-8.80M17.80M-95.20M-73.20M-56.00M-21.00M-51.60M-35.00M-8.40M18.10M-20.70M-22.80M-4.10M-0.90M-17.20M-56.70M-10.50M91.10M16.80M-116.80M43.30M33.00M41.40M-9.90M-45.70M-9.80M-11.10M-9.50M-12.80M-10.00M285.70M-315.70M-13.00M71.10M19.00M-117.20M-12.90M8.40M-23.80M5.00M-61.00M-27.60M-43.80M-34.70M-104.20M-62.50M
Dividend Payments
Dividends Paid - Common 8.00M8.00M7.90M8.00M8.00M8.00M8.10M8.00M8.10M8.10M8.00M9.50M9.60M9.50M9.60M9.60M9.60M9.60M9.60M9.70M9.60M9.70M9.50M9.10M9.00M8.90M8.40M8.50M8.50M8.50M8.60M8.50M8.60M8.60M8.60M8.60M9.60M9.70M9.60M9.70M9.70M9.70M9.70M9.70M9.70M9.80M9.80M9.80M9.80M9.90M9.70M9.80M9.80M9.90M9.80M9.90M9.90M9.90M10.10M10.10M10.10M10.10M10.00M10.10M10.10M10.00M
Additional items
Exchange Rate Effect 1.70M-0.80M-2.00M-2.40M2.60M-0.80M1.80M0.80M-0.20M-0.70M-0.20M-2.40M0.20M0.90M0.20M2.20M0.50M1.00M-0.90M-1.30M0.90M-0.30M-2.50M1.00M0.70M-1.40M0.50M-0.20M1.50M0.10M-1.50M-1.00M-1.20M0.10M1.10M0.50M1.70M1.00M-0.80M1.00M-2.80M-1.10M0.60M-0.80M1.40M-1.40M0.10M0.20M1.10M1.40M2.90M0.30M-0.50M-4.70M1.10M-0.40M-1.80M-1.20M0.90M-1.00M-2.70M0.10M0.50M
Change in Cash 34.50M-47.10M-84.10M22.00M-7.10M-101.10M26.90M308.40M-177.70M4.00M-143.70M35.90M-98.40M-49.50M231.60M-37.20M-56.50M-94.80M-20.90M34.70M-54.00M-37.20M0.60M40.60M-39.40M-9.50M2.30M58.60M-31.10M-28.40M-5.90M49.70M-41.40M-4.20M26.10M9.40M-39.20M11.50M-9.60M8.10M-2.40M5.30M63.10M100.10M25.80M52.50M-27.20M43.20M-74.20M-116.30M297.00M-239.70M-101.60M-32.60M2.30M22.20M-26.40M-2.40M37.80M145.60M-48.90M11.90M-10.60M164.00M-107.50M23.90M
Free Cash Flow 24.90M14.90M0.20M31.00M-38.60M-43.20M-6.80M73.20M-101.30M13.20M28.70M47.80M-93.10M-41.60M-76.50M70.10M-50.90M-90.60M-12.70M44.60M-44.00M-55.90M96.10M116.00M11.60M10.50M49.00M91.10M-22.50M-48.00M43.70M58.60M-36.30M-2.10M48.20M64.40M-32.20M-2.30M-39.00M125.60M-46.80M-24.80M22.60M109.50M54.70M57.00M-14.80M52.60M-61.40M-108.40M10.20M74.20M-91.50M-104.00M-16.20M144.10M-14.60M-10.80M61.90M141.80M13.30M38.60M34.00M200.10M-3.40M85.90M
Net Cash Flow 32.80M-46.30M-82.10M24.40M-9.70M-100.30M25.10M307.60M-177.50M4.70M-143.50M38.30M-98.60M-50.40M231.40M-39.40M-57.00M-95.80M-20.90M35.60M-52.70M-38.10M0.90M43.10M-40.40M-10.20M3.70M58.10M-30.90M-29.90M-6.00M51.20M-40.40M-3.00M26.00M8.30M-39.70M9.80M-10.60M8.90M-3.40M8.10M64.20M99.50M26.60M51.10M-25.80M43.10M-74.20M-116.50M295.90M-241.10M-104.50M-32.90M2.80M26.90M-27.50M-2.40M38.20M147.40M-47.70M11.00M-9.60M166.70M-107.60M23.40M