Operating cash flow reached $240.1M in Q4 FY2026 (1.48x net income), with FCF margin of 18.2%, while capex rose to 10.0% of revenue, indicating a deliberate investment phase.
Carpenter Technology Corporation (CRS) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | Jun'26 | Jun'25 | Jun'24 | Jun'23 | Jun'22 | Jun'21 | Jun'20 | Jun'19 | Jun'18 | Jun'17 | Jun'16 | Jun'15 | Jun'14 | Jun'13 | Jun'12 | Jun'11 | Jun'10 | Jun'09 | Jun'08 | Jun'07 | Jun'06 | Jun'05 | Jun'04 | Jun'03 | Jun'02 | Jun'01 | Jun'00 | Jun'99 | Jun'98 | Jun'97 |
|---|
| Cash from Operations | 605M | 440.4M | 274.9M | 14.7M | 6M | 250M | 231.8M | 232.4M | 209.2M | 129.3M | 256.9M | 282.6M | 239.6M | 215.2M | 160.3M | 64.2M | 115.2M | 145.5M | 218.5M | 275.1M | 237.6M | 142.5M | 94.1M | 92.2M | 143.7M | 118.6M | 62.4M | 87.4M | 108.4M | 74.1M |
| Operating CF Margin % | 19.36% | 15.31% | 9.96% | 0.58% | 0.33% | 16.94% | 10.63% | 9.76% | 9.7% | 7.19% | 14.17% | 12.69% | 11.03% | 9.47% | 7.9% | 3.83% | 9.61% | 10.68% | 11.19% | 14.15% | 15.15% | 10.84% | 9.26% | 10.58% | 14.71% | 8.96% | 5.69% | 8.43% | 9.21% | 7.89% |
| Operating CF Growth % | 37.38% | 60.2% | 1770.07% | 145% | -97.6% | 7.85% | -0.26% | 11.09% | 61.79% | -49.67% | -9.09% | 17.95% | 11.34% | 34.25% | 149.69% | -44.27% | -20.82% | -33.41% | -20.57% | 15.78% | 66.74% | 51.43% | 2.06% | -35.84% | 21.16% | 90.06% | -28.6% | -19.37% | 46.29% | 48.2% |
| Net Income | 529.8M | 376M | 186.5M | 56.4M | -49.1M | -229.6M | 1.5M | 167M | 188.5M | 47M | 11.3M | 58.7M | 132.8M | 146.5M | 121.6M | 71.7M | 2.1M | 47.9M | 277.7M | 227.2M | 211.8M | 135.5M | 36M | -10.9M | -118.3M | 21.1M | 53.3M | 37.1M | 84M | 60M |
| Depreciation & Amortization | 147.1M | 139.2M | 134.6M | 131M | 131.4M | 123.6M | 123.9M | 121.5M | 116.6M | 117.8M | 119.3M | 122.3M | 111.9M | 104.1M | 83.8M | 66.5M | 59.1M | 52.7M | 49.2M | 48.7M | 47.6M | 50.2M | 57.1M | 64M | 67.7M | 72.5M | 68.3M | 65.7M | 58.2M | 41M |
| Stock-Based Compensation | 26.4M | 22.8M | 19.8M | 16.4M | 10.8M | 10.4M | 10.9M | 17.6M | 17.6M | 13M | 8.7M | 10M | 11.4M | 13.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 21.2M | -17.4M | -13.3M | -400K | -3.1M | -33.6M | -400K | 16.5M | -61.1M | 41.6M | 800K | 60.4M | -9.7M | 9.4M | 36.8M | -4M | -1.8M | 16.4M | -4M | 5.7M | -11M | 7.7M | 6.5M | -14.7M | 9.2M | 11.1M | 15M | -6.2M | 14.6M | 7.1M |
| Other Non-Cash Items | -119.5M | 29.3M | 110.5M | 22.4M | -4M | 158.5M | 137.6M | 1.4M | 16.7M | 54.1M | 106.4M | 61.6M | 59.4M | 71M | 44.1M | 61.6M | 63.3M | 22.3M | -110.6M | 6.2M | 11.8M | -7.4M | 16.2M | 21.4M | 99.6M | 6.1M | -43.3M | -13.7M | -16.9M | -20.6M |
| Working Capital Changes | 0 | -109.5M | -163.2M | -211.1M | -80M | 220.7M | -41.7M | -91.6M | -69.1M | -143.2M | 10.9M | -30.4M | -66.2M | -155.6M | -153.4M | -130.6M | -8.4M | 6.2M | 6.2M | -12.7M | -22.6M | -43.5M | -21.7M | 32.4M | 85.5M | 7.8M | -30.9M | 4.5M | -31.5M | -13.4M |
| Change in Receivables | -128.3M | -1.8M | -32.6M | -144.5M | -79M | -14.9M | 90.3M | -5.3M | -86.8M | -34.6M | 48.2M | 25.4M | 5.6M | 12.6M | -31.1M | -56.9M | -62.5M | 144M | 0 | 0 | 0 | 0 | -10M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -28.4M | -60.4M | -96.7M | -140.3M | -71.9M | 238.5M | 29.5M | -94M | 400K | -74.6M | 1.6M | 36M | -37M | -14.9M | -77.3M | -116.1M | -19.1M | 13.4M | 17.4M | -8.1M | 3.6M | -49.8M | -4.3M | 8.2M | 51.2M | 27.8M | -16.7M | 18.9M | -17.2M | -17.3M |
| Change in Payables | 17.2M | -1.4M | -11M | 29.2M | 95.7M | 22.4M | -109.9M | 20.1M | 10.7M | 42.5M | -7.6M | -59.9M | 16.8M | 16.4M | 10.2M | 34.5M | 60.8M | -85.7M | 0 | 0 | 0 | 0 | -269.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -242.7M | -152.9M | -95.9M | -82.3M | -89.1M | -78.9M | -171.2M | -244.6M | -139.4M | -112.1M | -82.6M | -170M | -348.6M | -327.7M | -154.9M | -55.4M | -132.9M | -107.5M | 381.5M | -278M | 7.3M | -75.1M | -35.2M | 2.5M | -23.1M | -35.2M | -98.6M | -54.3M | -250.2M | -152.4M |
| Capital Expenditures | -242.7M | -154.3M | -96.6M | -82.3M | -91.3M | -100.5M | -171.4M | -180.3M | -135M | -98.5M | -95.2M | -170.5M | -349.2M | -336.9M | -171.9M | -79.6M | -44.2M | -116.3M | -118.9M | -47.1M | -19.3M | -13.8M | -8M | -8.5M | -26.7M | -50.5M | -105M | -176.2M | -277.3M | -93.6M |
| CapEx % of Revenue | 7.77% | 5.36% | 3.5% | 3.23% | 4.97% | 6.81% | 7.86% | 7.58% | 6.26% | 5.48% | 5.25% | 7.66% | 16.07% | 14.83% | 8.47% | 4.75% | 3.69% | 8.54% | 6.09% | 2.42% | 1.23% | 1.05% | 0.79% | 0.98% | 2.73% | 3.81% | 9.58% | 17% | 23.57% | 9.97% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 20M | 0 | -79M | -7M | -17M | 6.3M | 0 | 0 | 7.9M | -14.7M | -51.6M | 0 | 13.4M | 142.9M | 0 | 0 | 15.4M | 0 | 0 | 0 | 0 | -7M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 1.4M | 700K | 0 | 2.2M | 1.6M | 200K | 11.8M | 1.9M | 2.5M | 4M | 200K | 300K | 1.2M | 1.2M | 1.1M | 7.6M | 100K | 1.5M | -18.3M | 1M | 16.5M | 1.6M | 11M | 3.6M | 15.3M | 13.4M | 121.9M | 27.1M | -58.8M |
| Cash from Financing | -286.8M | -167.1M | -23.3M | -40.1M | -52.8M | -76.1M | 107.8M | -19.4M | -78.9M | -32.8M | -163.1M | -159.4M | -29.1M | 155.5M | -283.4M | 213.9M | -53.5M | -100.5M | -487.3M | -42.9M | 6.3M | 20.3M | -36.1M | -60.3M | -109.7M | -85.1M | 40.2M | -80M | 175.6M | 83.9M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | -3.4M | -24.5M | 150.3M | 19.7M | -55M | 0 | -4.9M | 0 | 0 | 196M | -253.7M | 235M | -20M | -23M | -33.2M | -200K | -200K | -22.5M | -39.6M | -45.8M | -81.7M | -59.9M | 70.6M | -16.4M | 54.5M | 106.5M |
| Equity Issued (Net) | 0 | -101.9M | 40.9M | 1.2M | -3.4M | -1.8M | 0 | 0 | 0 | 0 | -123.9M | -124.5M | 0 | 0 | 0 | 0 | 0 | -46.1M | -425.2M | -24.7M | 15M | 54.2M | 12.8M | 0 | 3M | 5.5M | 400K | -32.9M | 149.6M | 1.9M |
| Dividends Paid | -40.3M | -40.3M | -40M | -39.4M | -39.2M | -39.1M | -38.8M | -38.6M | -34.4M | -34.1M | -34.8M | -37.9M | -38.5M | -38.3M | -33.7M | -32.1M | -31.9M | -31.5M | -30.6M | -25.7M | -16.5M | -11.4M | -9.3M | -14.5M | -31M | -30.7M | -30.8M | -30.7M | -28.5M | -24.4M |
| Share Repurchases | -179.1M | -101.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -123.9M | -124.5M | 0 | 0 | 0 | 0 | 0 | -46.1M | -425.2M | -28.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35M | 0 | 0 |
| Other Financing | -246.5M | -24.9M | -24.2M | -1.9M | -6.8M | -10.7M | -3.7M | -500K | 10.5M | 300K | 0 | 3M | 9.4M | -2.2M | 4M | 11M | -1.6M | 100K | 1.7M | 7.7M | 8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100K |
| Net Change in Cash | 77.8M | 116.4M | 154.6M | -109.7M | -133.2M | 94.3M | 166.1M | -29.2M | -10.1M | -15.7M | 12M | -50M | -137.5M | 46.5M | -281.5M | 227.1M | -74.7M | -63.2M | 102.5M | -52M | 249.6M | 87.2M | 23.1M | 34.8M | 10.9M | -1.7M | 4M | -46.9M | 33.8M | 5.5M |
| Free Cash Flow | 362.3M | 286.1M | 178.3M | -67.6M | -85.3M | 149.5M | 60.4M | 52.1M | 74.2M | 30.8M | 161.7M | 112.1M | -109.6M | -121.7M | -11.6M | -15.4M | 71M | 29.2M | 99.6M | 228M | 218.3M | 128.7M | 86.1M | 83.7M | 117M | 68.1M | -42.6M | -88.8M | -168.9M | -19.5M |
| FCF Margin % | 11.6% | 9.94% | 6.46% | -2.65% | -4.65% | 10.13% | 2.77% | 2.19% | 3.44% | 1.71% | 8.92% | 5.03% | -5.04% | -5.36% | -0.57% | -0.92% | 5.92% | 2.14% | 5.1% | 11.72% | 13.92% | 9.79% | 8.47% | 9.61% | 11.97% | 5.14% | -3.89% | -8.57% | -14.35% | -2.08% |
| FCF Growth % | 26.63% | 60.46% | 363.76% | 20.75% | -157.06% | 147.52% | 15.93% | -29.78% | 140.91% | -80.95% | 44.25% | 202.28% | 9.94% | -949.14% | 24.68% | -121.69% | 143.15% | -70.68% | -56.32% | 4.44% | 69.62% | 49.48% | 2.87% | -28.46% | 71.81% | 259.86% | 52.03% | 47.42% | -766.15% | -1492.86% |
| FCF per Share | 7.19 | 5.64 | 3.54 | -1.37 | -1.76 | 3.10 | 1.25 | 1.08 | 1.56 | 0.65 | 3.35 | 2.13 | -2.04 | -2.28 | -0.24 | -0.34 | 1.60 | 0.66 | 2.05 | 4.34 | 4.18 | 2.57 | 1.88 | 1.87 | 2.64 | 1.42 | -0.92 | -1.89 | -3.86 | -0.52 |
| FCF Conversion (FCF/Net Income) | 1.14x | 1.17x | 1.47x | 0.26x | -0.12x | -1.09x | 154.53x | 1.39x | 1.11x | 2.75x | 22.73x | 4.81x | 1.80x | 1.47x | 1.32x | 0.90x | 54.86x | 3.04x | 0.79x | 1.21x | 1.12x | 1.05x | 2.61x | -8.46x | -1.21x | 5.62x | 1.17x | 2.36x | 1.29x | 1.24x |
| Interest Paid | 0 | 0 | 0 | 0 | 40.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 93.6M | 62.8M | 9.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying CRS stock.
Carpenter Technology Corporation (CRS) generated $605.0M in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.
Carpenter Technology Corporation (CRS) generated $362.3M in free cash flow in 2026. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Carpenter Technology Corporation (CRS) spent $242.7M on capital expenditures in 2026. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2026, Carpenter Technology Corporation (CRS) returned $40.3M to shareholders via cash dividends and spent $179.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Production disruption risk
Metrics are mathematically derived from official filings.
Cash Conversion Strengthens with Volume
Operating cash flow reached $240.1M in Q4 FY2026, 1.48x net income, up from 0.32x in Q1, indicating improved earnings quality as working capital drags ease, per quarterly cash flow statements.
The OCF/NI ratio swung from a low of 0.32 in Q1 FY2026 to 1.48 by Q4, suggesting that the earlier earnings were not fully converted to cash due to heavy working capital outflows. The sequential improvement in cash conversion aligns with the reported revenue acceleration and margin expansion, implying that the earnings quality is solidifying as the company scales. Investors should monitor whether this conversion rate persists as growth moderates.
Free Cash Flow Inflects Sharply Upward
FCF turned positive from -$3.4M in Q1 FY2026 to $155.0M in Q4, with FCF margin expanding to 18.2%, reflecting strong operational leverage and disciplined capex, as reported in quarterly filings.
The FCF trajectory shows a dramatic recovery from a near-zero start to a robust $155M in the latest quarter, driven by both higher operating cash flow and a moderate increase in capex. The FCF margin of 18.2% in Q4 is well above the prior year's 26.5% peak, but the trend suggests the company is converting its record earnings into cash at an accelerating pace. This supports the view that the business is generating substantial cash to fund growth and shareholder returns.
Capital Intensity Rises with Growth
Capex increased to $85.1M in Q4 FY2026, representing 10.0% of revenue, up from 3.2% in Q4 FY2025, indicating a deliberate investment phase, as per cash flow data.
The capex-to-revenue ratio has more than tripled year-over-year, signaling that management is reinvesting heavily to expand capacity, likely to meet aerospace demand. While this temporarily pressures FCF, the elevated capex appears aligned with the company's strategic focus on high-end alloys and the Athens facility. The increase in capital spending may indicate a shift toward growth capex, which could support future margin expansion if demand holds.
Working Capital Swing Drives Cash Flow
Working capital changes swung from -$134.6M in Q1 FY2026 to +$158.1M in Q4, a $292.7M swing, highlighting the cyclicality of cash conversion, as reported in quarterly statements.
The massive working capital swing is the primary driver of the volatile OCF/NI ratio, with Q1 showing a significant cash outflow and Q4 a large inflow. This pattern suggests that the company is building inventory and receivables during periods of rapid growth, then collecting as deliveries occur. The positive contribution in Q4 indicates that the company is efficiently managing its cycle, but investors should expect continued volatility tied to aerospace build rates.
Shareholder Returns Accelerate Amid Cash Surge
Buybacks totaled $45.2M in Q4 FY2026, up from zero in Q4 FY2025, while dividends remained steady at $10.1M, indicating a shift toward more aggressive capital return, per cash flow data.
The company has ramped up share repurchases significantly, with cumulative buybacks over the last four quarters exceeding $179M, compared to none in the prior year. This suggests management is confident in the sustainability of cash flows and is returning excess capital to shareholders. The consistent dividend, though modest, underscores a commitment to shareholder returns, but the buyback acceleration may indicate a view that the stock is undervalued.
Cumulative Cash Generation Outpaces Earnings
Over the last ten quarters, cumulative operating cash flow of $1.30B exceeds cumulative net income of $1.01B, a $290M surplus, indicating conservative earnings quality, as per reported figures.
The cumulative OCF exceeding net income by nearly 29% suggests that earnings are backed by strong cash generation, with non-cash charges like D&A and working capital releases contributing positively. This divergence is a positive signal for earnings quality, as it implies that the company is not relying on aggressive accruals to boost reported profits. However, the pattern is lumpy, with some quarters showing OCF below net income, so investors should focus on the multi-quarter trend rather than any single period.
What Could Invalidate the Base Case
Despite robust cash generation, the reliance on cyclical aerospace demand and potential production disruptions pose risks, as highlighted by the company's 'Production' risk factor, per recent filings.
The cash flow strength is heavily dependent on the aerospace upcycle and the company's ability to execute without production hiccups. If aerospace build rates decelerate or a production disruption occurs, the working capital swings could reverse, and the elevated capex could become a drag on FCF. Investors should monitor the sustainability of the OCF/NI ratio and the capex intensity, as a downturn could quickly erode the current cash flow surplus.