VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CRSCarpenter Technology Corporation
$591.78$29.4B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksCRSCash Flow

Carpenter Technology Corporation (CRS) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash generation remains high-quality, evidenced by a 2026Q3 OCF/NI ratio of 1.39, even as capital expenditure intensity increased to 8.5% of revenue to support long-term growth.

CRS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJun'25Jun'24Jun'23Jun'22Jun'21Jun'20Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10Jun'09Jun'08Jun'07Jun'06Jun'05Jun'04Jun'03Jun'02Jun'01Jun'00Jun'99Jun'98Jun'97Jun'96
Cash from Operations623M440.4M274.9M14.7M6M250M231.8M232.4M209.2M129.3M256.9M282.6M239.6M215.2M160.3M64.2M115.2M145.5M218.5M275.1M237.6M142.5M94.1M92.2M143.7M118.6M62.4M87.4M108.4M74.1M50M
Operating CF Margin %-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%5.78%
Operating CF Growth %305.26%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%14.16%
Net Income479.1M376M186.5M56.4M-49.1M-229.6M1.5M167M188.5M47M11.3M58.7M132.8M146.5M121.6M71.7M2.1M47.9M277.7M227.2M211.8M135.5M36M-10.9M-118.3M21.1M53.3M37.1M84M60M60.1M
Depreciation & Amortization144.4M139.2M134.6M131M131.4M123.6M123.9M121.5M116.6M117.8M119.3M122.3M111.9M104.1M83.8M66.5M59.1M52.7M49.2M48.7M47.6M50.2M57.1M64M67.7M72.5M68.3M65.7M58.2M41M35.2M
Stock-Based Compensation25.2M22.8M19.8M16.4M10.8M10.4M10.9M17.6M17.6M13M8.7M10M11.4M13.1M00000000000000000
Deferred Taxes7.7M-17.4M-13.3M-400K-3.1M-33.6M-400K16.5M-61.1M41.6M800K60.4M-9.7M9.4M36.8M-4M-1.8M16.4M-4M5.7M-11M7.7M6.5M-14.7M9.2M11.1M15M-6.2M14.6M7.1M4.5M
Other Non-Cash Items34.3M29.3M110.5M22.4M-4M158.5M137.6M1.4M16.7M54.1M106.4M61.6M59.4M71M44.1M61.6M63.3M22.3M-110.6M6.2M11.8M-7.4M16.2M21.4M99.6M6.1M-43.3M-13.7M-16.9M-20.6M-12.9M
Working Capital Changes-67.7M-109.5M-163.2M-211.1M-80M220.7M-41.7M-91.6M-69.1M-143.2M10.9M-30.4M-66.2M-155.6M-153.4M-130.6M-8.4M6.2M6.2M-12.7M-22.6M-43.5M-21.7M32.4M85.5M7.8M-30.9M4.5M-31.5M-13.4M-36.9M
Change in Receivables-69.3M-1.8M-32.6M-144.5M-79M-14.9M90.3M-5.3M-86.8M-34.6M48.2M25.4M5.6M12.6M-31.1M-56.9M-62.5M144M0000-10M00000000
Change in Inventory-12.2M-60.4M-96.7M-140.3M-71.9M238.5M29.5M-94M400K-74.6M1.6M36M-37M-14.9M-77.3M-116.1M-19.1M13.4M17.4M-8.1M3.6M-49.8M-4.3M8.2M51.2M27.8M-16.7M18.9M-17.2M-17.3M-59.6M
Change in Payables42.8M-1.4M-11M29.2M95.7M22.4M-109.9M20.1M10.7M42.5M-7.6M-59.9M16.8M16.4M10.2M34.5M60.8M-85.7M0000-269.1M00000000
Cash from Investing-214.3M-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-107.5M381.5M-278M7.3M-75.1M-35.2M2.5M-23.1M-35.2M-98.6M-54.3M-250.2M-152.4M-27.2M
Capital Expenditures-215.6M-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-48.6M
CapEx % of Revenue7.12%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%5.62%
Acquisitions0000020M0-79M-7M-17M6.3M007.9M-14.7M-51.6M013.4M142.9M0015.4M0000-7M0000
Investments-------------------------------
Other Investing1.3M1.4M700K02.2M1.6M200K11.8M1.9M2.5M4M200K300K1.2M1.2M1.1M7.6M100K1.5M-18.3M1M16.5M1.6M11M3.6M15.3M13.4M121.9M27.1M-58.8M21.4M
Cash from Financing-264.2M-167.1M-23.3M-40.1M-52.8M-76.1M107.8M-19.4M-78.9M-32.8M-163.1M-159.4M-29.1M155.5M-283.4M213.9M-53.5M-100.5M-487.3M-42.9M6.3M20.3M-36.1M-60.3M-109.7M-85.1M40.2M-80M175.6M83.9M-29.6M
Debt Issued (Net)0000-3.4M-24.5M150.3M19.7M-55M0-4.9M00196M-253.7M235M-20M-23M-33.2M-200K-200K-22.5M-39.6M-45.8M-81.7M-59.9M70.6M-16.4M54.5M106.5M-10.9M
Equity Issued (Net)-156.8M-101.9M40.9M1.2M-3.4M-1.8M0000-123.9M-124.5M00000-46.1M-425.2M-24.7M15M54.2M12.8M03M5.5M400K-32.9M149.6M1.9M4.6M
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-23.3M
Share Repurchases-158M-101.9M00000000-123.9M-124.5M00000-46.1M-425.2M-28.9M0000000-35M000
Other Financing-67.1M-24.9M-24.2M-1.9M-6.8M-10.7M-3.7M-500K10.5M300K03M9.4M-2.2M4M11M-1.6M100K1.7M7.7M8M00000000-100K0
Net Change in Cash143.3M116.4M154.6M-109.7M-133.2M94.3M166.1M-29.2M-10.1M-15.7M12M-50M-137.5M46.5M-281.5M227.1M-74.7M-63.2M102.5M-52M249.6M87.2M23.1M34.8M10.9M-1.7M4M-46.9M33.8M5.5M-7M
Free Cash Flow407.4M286.1M178.3M-67.6M-85.3M149.5M60.4M52.1M74.2M30.8M161.7M112.1M-109.6M-121.7M-11.6M-15.4M71M29.2M99.6M228M218.3M128.7M86.1M83.7M117M68.1M-42.6M-88.8M-168.9M-19.5M1.4M
FCF Margin %13.45%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%0.16%
FCF Growth %78.84%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%-79.71%
FCF per Share8.105.643.54-1.37-1.763.101.251.081.560.653.352.13-2.04-2.28-0.24-0.341.600.662.054.344.182.571.881.872.641.42-0.92-1.89-3.86-0.520.04
FCF Conversion (FCF/Net Income)0.85x1.17x1.47x0.26x-0.12x-1.09x154.53x1.39x1.11x2.75x22.73x4.81x1.80x1.47x1.32x0.90x54.86x3.04x0.79x1.21x1.12x1.05x2.61x-8.46x-1.21x5.62x1.17x2.36x1.29x1.24x0.83x
Interest Paid000040.5M00000000000000000000000000
Taxes Paid093.6M62.8M9.9M000000000000000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Aerospace supply chain volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q3)

Earnings Quality Reflects Operational Efficiency

As reported in recent financial filings, CRS demonstrated a strong OCF/NI ratio of 1.39 in 2026Q3, indicating that cash generation is consistently outpacing accounting net income and suggesting high-quality earnings that are not overly reliant on non-cash accruals or aggressive revenue recognition practices.

The consistent ability to convert net income into operating cash flow at a ratio exceeding 1.0 suggests that the company's earnings are backed by tangible cash inflows. Investors should monitor whether this trend persists, as it implies that the underlying business model is effectively managing its revenue cycle and cost structure.

Free Cash Flow Margin Expansion

Based on the provided quarterly data, FCF margins have shown significant volatility, peaking at 26.5% in 2025Q4 before settling at 15.4% in 2026Q3, which highlights the cyclical nature of the company's cash generation relative to its ongoing investment requirements in high-purity metallurgical capacity.

The trajectory of free cash flow appears to be strengthening as the company moves past the heaviest phases of its capital investment cycle. This improvement suggests that the business is successfully scaling its high-margin product lines while maintaining disciplined control over its discretionary cash outflows.

Capital Intensity Supporting Growth Strategy

According to recent SEC filings, CRS has increased its capital expenditure intensity from 3.2% of revenue in 2024Q3 to 8.5% in 2026Q3, reflecting a strategic pivot toward expanding capacity to meet the heightened demand for specialized aerospace alloys and powder metallurgy products.

The rising trend in CapEx/Revenue suggests that management is prioritizing long-term competitive positioning over short-term cash preservation. This investment appears to be a calculated effort to solidify the company's moat in the aerospace engine supply chain, though it warrants further investigation into the expected return on these specific assets.

Working Capital Volatility Impacts Liquidity

As indicated by the quarterly cash flow statements, working capital changes have been highly erratic, swinging from a $134.6 million outflow in 2026Q1 to a $102.0 million inflow in 2025Q4, which suggests significant sensitivity to inventory build-ups and the timing of customer payments.

The substantial swings in working capital appear to be driven by the company's need to manage raw material inventory in a volatile supply environment. Investors should monitor these fluctuations closely, as they may indicate potential bottlenecks in the supply chain or shifts in the timing of large-scale aerospace contract deliveries.

Disciplined Capital Allocation and Returns

Based on reported figures, CRS has consistently returned capital to shareholders through dividends and share repurchases, with buybacks totaling $52.7 million in 2026Q3, demonstrating a commitment to shareholder value while maintaining a balance sheet that remains largely unburdened by significant long-term debt obligations.

The company's approach to capital deployment appears balanced, favoring a mix of internal reinvestment and direct shareholder returns. This strategy suggests management is confident in the sustainability of its cash flows, though the reliance on buybacks may warrant scrutiny if the current aerospace upcycle shows signs of cooling.

CRS — Frequently Asked Questions

Quick answers to the most common questions about buying CRS stock.

How much cash does Carpenter Technology Corporation (CRS) generate from operations?

Carpenter Technology Corporation (CRS) generated $440.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Carpenter Technology Corporation's free cash flow?

Carpenter Technology Corporation (CRS) generated $286.1M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Carpenter Technology Corporation's capital expenditure (CapEx)?

Carpenter Technology Corporation (CRS) spent $154.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Carpenter Technology Corporation distribute cash to shareholders?

In 2025, Carpenter Technology Corporation (CRS) returned $40.3M to shareholders via cash dividends and spent $101.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.