Cash conversion remains robust with OCF/NI of 1.20 in 2026Q2 and FCF margin of 16.4%, while cumulative OCF of $1.66B over ten quarters exceeds net income, supporting aggressive buybacks ($491.8M TTM).
Curtiss-Wright Corporation (CW) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 721.11M | 643.4M | 544.27M | 448.09M | 294.78M | 387.67M | 261.18M | 421.4M | 336.27M | 388.71M | 423.2M | 162.48M | 331.77M | 237.83M | 152.47M | 202.36M | 171.71M | 196.58M | 179.82M | 139.14M | 143.87M | 105.18M | 105.35M | 83.52M | 88.96M | 61.26M | 24.13M | 81.1M | 25.9M | 13.5M | 33.2M |
| Operating CF Margin % | - | 18.39% | 17.44% | 15.75% | 11.53% | 15.5% | 10.92% | 16.94% | 13.94% | 17.12% | 20.07% | 7.37% | 14.79% | 11.23% | 8.36% | 10.03% | 9.26% | 10.86% | 9.83% | 8.74% | 11.22% | 9.3% | 11.03% | 11.2% | 17.33% | 17.85% | 7.32% | 27.65% | 10.38% | 6.15% | 19.47% |
| Operating CF Growth % | 143.92% | 18.21% | 21.47% | 52.01% | -23.96% | 48.43% | -38.02% | 25.32% | -13.49% | -8.15% | 160.46% | -51.03% | 39.5% | 55.98% | -24.65% | 17.85% | -12.65% | 9.32% | 29.24% | -3.29% | 36.79% | -0.16% | 26.13% | -6.11% | 45.22% | 153.89% | -70.25% | 213.13% | 91.85% | -59.34% | 90.8% |
| Net Income | 541.18M | 484.23M | 404.98M | 354.51M | 294.35M | 267.16M | 201.39M | 307.58M | 275.75M | 214.89M | 187.33M | 145.46M | 113.34M | 137.98M | 113.84M | 130.42M | 106.6M | 95.22M | 109.39M | 104.33M | 80.57M | 75.28M | 65.07M | 52.27M | 45.14M | 62.88M | 41.07M | 39M | 29.1M | 27.9M | 16.1M |
| Depreciation & Amortization | 119.42M | 124.82M | 107.67M | 116.17M | 112.03M | 114.38M | 115.9M | 102.41M | 102.95M | 100M | 96.01M | 100.81M | 118.93M | 121.5M | 93.9M | 88.3M | 79.95M | 76.48M | 74.25M | 62.7M | 50.79M | 47.85M | 40.74M | 31.33M | 18.69M | 14.73M | 14.35M | 12.9M | 9.7M | 9.1M | 8.9M |
| Stock-Based Compensation | 25.34M | 21.52M | 18.89M | 16.8M | 15.38M | 13.45M | 14.44M | 13.67M | 14.09M | 11.57M | 9.48M | 9.47M | 8.5M | 7.35M | 9.43M | 9.62M | 13.38M | 15.26M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 22.6M | 14.99M | -11.82M | 2.91M | -23.64M | -10.2M | -7.05M | 40.79M | 8.56M | -5.78M | 1.22M | 63.53M | -27.24M | 5.93M | -3.87M | 3.35M | 2.83M | -6.47M | -6.37M | -8.14M | -11.42M | 141K | -3.5M | 6.04M | 4.01M | 4.17M | 6.89M | 2.3M | 1.5M | 100K | -200K |
| Other Non-Cash Items | -172.77M | 830K | 4.26M | -2.88M | -3.12M | 14.85M | 50.33M | -15.89M | -13.98M | -1.62M | -331K | 60.54M | 67.42M | -5.17M | -34.17M | -1.97M | 1.45M | -20K | 13.66M | 10.91M | 6.62M | -2.64M | 1.63M | -1.25M | -7.75M | -50.1M | 838K | -1.9M | 700K | -800K | 200K |
| Working Capital Changes | 185.34M | -2.99M | 20.3M | -39.42M | -100.23M | -11.97M | -113.84M | -27.16M | -51.1M | 69.66M | 129.49M | -217.34M | 50.82M | -29.76M | -26.65M | -27.36M | -32.49M | 16.1M | -11.92M | -31.05M | 16.82M | -15.46M | 1.41M | -4.85M | 28.88M | 29.58M | -29.61M | 34.9M | -14.9M | -19.1M | 8.7M |
| Change in Receivables | 86.81M | -82.85M | -88.81M | -2.39M | -74.8M | -17.71M | 71.15M | -12.61M | -57.49M | -16.39M | 91.69M | -77.11M | 12.85M | 6.6M | 26.52M | -86M | -82.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -62.3M | -63.48M | -34.5M | -21.57M | -60.62M | 15.32M | 15.54M | -3.48M | -41.2M | 19.71M | 4.39M | -4.04M | -19.38M | -25.5M | -30.1M | -23.43M | 10.64M | 17.82M | -46.56M | -50.29M | -11.24M | -26.91M | 7.58M | 1.89M | 197K | -3.23M | 11.53M | 2.8M | 700K | -3.6M | -12.1M |
| Change in Payables | 31.18M | 73.93M | 16.02M | 11.57M | 42.49M | 17.71M | -55.51M | -18.63M | 48.93M | 4.32M | 4.13M | -447K | 16.15M | 8.57M | -7.29M | 15.63M | 9.93M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -85.92M | -90.12M | -283.31M | -35.52M | -325.87M | -42.4M | -532.53M | -240.04M | -255.52M | -272.33M | -42.93M | -15.58M | 53.45M | -313.69M | -493M | -252.34M | -96.04M | -141.15M | -144.38M | -347.33M | -80.61M | -109.37M | -280.76M | -103.56M | -197.17M | -33.13M | -7.7M | -66.6M | -51.4M | -7.8M | -30.7M |
| Capital Expenditures | -95.82M | -89.69M | -60.97M | -44.67M | -38.22M | -41.11M | -47.5M | -69.75M | -54.96M | -52.7M | -46.78M | -35.51M | -67.11M | -72.24M | -84.72M | -84.85M | -54.59M | -76.32M | -103.97M | -58.16M | -41.87M | -42.44M | -32.45M | -33.33M | -34.95M | -19.35M | -9.51M | -69.2M | -52.3M | -11.2M | -14.2M |
| CapEx % of Revenue | 2.62% | 2.56% | 1.95% | 1.57% | 1.49% | 1.64% | 1.99% | 2.8% | 2.28% | 2.32% | 2.22% | 1.61% | 2.99% | 3.41% | 4.65% | 4.21% | 2.94% | 4.22% | 5.68% | 3.65% | 3.27% | 3.75% | 3.4% | 4.47% | 6.81% | 5.64% | 2.88% | 23.59% | 20.97% | 5.1% | 8.33% |
| Acquisitions | 9.62M | -9.62M | -225.54M | 0 | -287.49M | -5.34M | -487.94M | -185.21M | -209.67M | -226.39M | 168K | 17.66M | 117.61M | -242.8M | -410.84M | -169.98M | -42.2M | -68.62M | -48.56M | -289.35M | -39.52M | -78.2M | -249.5M | -71.37M | -164.66M | -58.98M | -1.96M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -7.64M | 1.27M | 3.21M | 9.15M | 9.84M | 4.04M | 2.91M | 14.92M | 9.12M | 6.77M | 3.67M | 2.28M | 2.95M | 1.35M | 2.56M | 2.5M | 744K | 3.79M | 8.14M | 174K | 776K | 11.27M | 1.19M | 1.13M | 2.45M | 45.2M | 3.77M | 2.6M | 900K | 3.4M | -16.5M |
| Cash from Financing | -482.27M | -578.3M | -271.49M | -273.4M | 129.43M | -369.13M | 82.08M | -68.14M | -263.64M | -213.9M | -96.14M | -289.22M | -92.44M | 140.14M | 254.24M | 179.8M | -71.86M | -55.32M | -27.51M | 146.75M | -95K | 24.71M | 115.87M | 67.86M | 128.51M | -10.12M | -14.28M | -10.7M | 24.4M | -5.1M | -5.1M |
| Debt Issued (Net) | 0 | -90M | 0 | -202.5M | 206.1M | -6.1M | 300M | -242K | -49.91M | -150.52M | -591K | -8.21M | -50.29M | 128.93M | 280.79M | 189.79M | -68.67M | -51.7M | -24.58M | 146.94M | -58K | 24.67M | 116.08M | 70.51M | 128.43M | -8.23M | -7.58M | 0 | 30.3M | 0 | 0 |
| Equity Issued (Net) | -446.06M | -452.41M | -238.66M | -39.56M | -46.87M | -333.42M | -200.02M | -50.66M | -186.65M | -37.95M | -105.25M | -294.13M | -27.04M | 0 | -25.7M | -8.18M | 0 | 0 | 9.9M | 9.66M | 8.62M | 8.49M | 7.46M | 3.87M | 6.23M | 1.8M | -1.49M | -5.4M | -600K | 0 | 0 |
| Dividends Paid | -35.67M | -34.73M | -31.66M | -30.25M | -28.78M | -28.66M | -28.18M | -28.2M | -26.33M | -24.74M | -23.07M | -24.12M | -25.01M | -18.38M | -16.39M | -14.89M | -14.73M | -14.56M | -14.38M | -12.44M | -10.54M | -8.46M | -7.67M | -6.52M | -6.14M | -5.44M | -5.21M | -5.3M | -5.3M | -5.1M | -5.1M |
| Share Repurchases | -459.1M | -464.95M | -250M | -50.14M | -56.87M | -343.13M | -200.02M | -50.66M | -198.59M | -52.13M | -105.25M | -294.13M | -65.22M | 0 | -25.7M | -8.18M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.49M | -5.4M | -600K | 0 | 0 |
| Other Financing | -537K | -1.16M | -1.18M | -1.1M | -1.02M | -945K | 10.27M | 10.96M | -752K | -692K | 32.77M | 37.24M | 9.91M | 29.59M | 15.55M | 13.09M | 11.54M | 10.94M | 1.54M | 2.59M | 1.89M | 0 | 0 | 0 | 0 | -3.01M | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 145.49M | -13.7M | -21.82M | 149.89M | 85.97M | -27.24M | -192.78M | 114.97M | -199.05M | -78.73M | 265.15M | -161.42M | 274.82M | 63.27M | -82.36M | 126.27M | 3.11M | 4.3M | -5.82M | -58M | 65.5M | 17.98M | -57.63M | 50.95M | 22.22M | 16.8M | -855K | 3.7M | -1.1M | 600K | -2.6M |
| Free Cash Flow | 625.29M | 553.71M | 483.3M | 403.42M | 256.56M | 346.56M | 213.68M | 351.65M | 281.31M | 336.01M | 376.42M | 126.97M | 264.65M | 165.59M | 67.76M | 117.51M | 117.12M | 120.26M | 75.85M | 80.98M | 102M | 62.73M | 72.89M | 50.2M | 54.01M | 41.91M | 14.62M | 11.9M | -26.4M | 2.3M | 19M |
| FCF Margin % | 17.11% | 15.83% | 15.48% | 14.18% | 10.03% | 13.86% | 8.94% | 14.13% | 11.66% | 14.8% | 17.85% | 5.76% | 11.8% | 7.82% | 3.72% | 5.83% | 6.32% | 6.65% | 4.14% | 5.09% | 7.96% | 5.55% | 7.63% | 6.73% | 10.52% | 12.21% | 4.44% | 4.06% | -10.59% | 1.05% | 11.14% |
| FCF Growth % | 24.22% | 14.57% | 19.8% | 57.24% | -25.97% | 62.19% | -39.24% | 25.01% | -16.28% | -10.74% | 196.47% | -52.02% | 59.83% | 144.37% | -42.34% | 0.33% | -2.61% | 58.55% | -6.33% | -20.61% | 62.6% | -13.94% | 45.22% | -7.06% | 28.88% | 186.58% | 22.88% | 145.08% | -1247.83% | -87.89% | 82.69% |
| FCF per Share | 16.85 | 14.71 | 12.59 | 10.47 | 6.64 | 8.54 | 5.09 | 8.17 | 6.35 | 7.51 | 8.36 | 2.67 | 5.39 | 3.46 | 1.43 | 2.50 | 2.53 | 2.63 | 1.67 | 1.80 | 2.30 | 1.43 | 1.69 | 1.20 | 1.29 | 1.02 | 0.36 | 0.29 | -0.64 | 0.06 | 0.47 |
| FCF Conversion (FCF/Net Income) | 1.16x | 1.33x | 1.34x | 1.26x | 1.00x | 1.47x | 1.30x | 1.37x | 1.22x | 1.81x | 2.26x | 1.12x | 2.93x | 1.72x | 1.34x | 1.55x | 1.61x | 2.06x | 1.64x | 1.33x | 1.79x | 1.40x | 1.62x | 1.60x | 1.97x | 0.97x | 0.59x | 2.08x | 0.89x | 0.48x | 2.06x |
| Interest Paid | 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 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 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 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying CW stock.
Curtiss-Wright Corporation (CW) generated $643.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Curtiss-Wright Corporation (CW) generated $553.7M 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.
Curtiss-Wright Corporation (CW) spent $89.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Curtiss-Wright Corporation (CW) returned $34.7M to shareholders via cash dividends and spent $464.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Valuation premium and supply chain fragility
Metrics are mathematically derived from official filings.
Cash Conversion Quality Remains Solid
Curtiss-Wright's operating cash flow exceeded net income in 2026Q2, with an OCF/NI ratio of 1.20, as reported in the latest quarterly financials, indicating high earnings quality.
The OCF/NI ratio of 1.20 in 2026Q2, up from 1.13 in the prior year quarter, suggests that earnings are well-backed by cash generation. However, the first quarter of each year shows a negative OCF/NI (e.g., -0.04 in 2026Q1), reflecting seasonal working capital outflows, which is typical for defense contractors. The consistent positive conversion in other quarters implies that accruals are not inflating reported profits.
Free Cash Flow Momentum Accelerates
Free cash flow surged to $151.7M in 2026Q2, a 29% year-over-year increase, with FCF margin expanding to 16.4% from 13.4%, as per the cash flow statement.
The FCF margin improvement from 13.4% in 2025Q2 to 16.4% in 2026Q2 indicates strong operational leverage and efficient capital allocation. This growth is consistent with the company's raised guidance and management's commentary on better-than-expected cash generation. The trajectory suggests that FCF is growing faster than net income, which may signal improving cash conversion efficiency.
Capital Intensity Remains Low
Capital expenditures as a percentage of revenue were 3.2% in 2026Q2, up from 2.2% a year ago, but still modest, as reported in the cash flow data.
The low capex intensity, despite a slight increase, indicates that Curtiss-Wright's business model does not require heavy capital investment to grow, likely due to its focus on engineering and services rather than manufacturing scale. This supports high FCF conversion and suggests that growth investments are being made efficiently. The increase in capex may reflect investments in capacity for nuclear programs, but it remains well below depreciation levels, implying that maintenance capex is manageable.
Seasonal Working Capital Swings
Working capital changes swung from -$171.9M in 2026Q1 to -$9.4M in 2026Q2, as per the cash flow statement, highlighting the lumpy nature of defense contract payments.
The large negative working capital changes in Q1 of each year (e.g., -$151.1M in 2024Q1, -$174.4M in 2025Q1) are typical for defense contractors, reflecting timing of government payments and milestone billings. The positive swings in Q4 (e.g., $169.9M in 2025Q4) suggest strong collections and may indicate efficient receivables management. Investors should monitor this seasonality, as it can distort quarterly cash flow comparisons.
Share Repurchases Drive Capital Returns
Curtiss-Wright deployed $14.7M in buybacks in 2026Q2, but the trailing twelve-month buyback total is $491.8M, as per the cash flow statement, indicating a strong commitment to shareholder returns.
The company has consistently repurchased shares, with notable spikes in Q3 2025 ($290M) and Q4 2025 ($139.8M), suggesting opportunistic buybacks. Dividends are modest, with a yield likely below 1%, so buybacks are the primary vehicle for returning cash. This deployment strategy, combined with a fortress balance sheet (D/E of 0.52%), suggests management is confident in future cash flows and may be signaling undervaluation.
Cumulative Cash Generation Exceeds Earnings
Over the last ten quarters, cumulative operating cash flow of $1.66B exceeds cumulative net income of $1.17B, as per the cash flow data, indicating strong cash generation.
The cumulative OCF/NI ratio of approximately 1.42 over the period suggests that earnings are more than fully backed by cash, with the excess likely driven by non-cash charges like D&A and favorable working capital management. This divergence is a positive signal, as it implies that reported profits are conservative and that the company has ample cash to fund growth and shareholder returns. However, the seasonality of working capital should be considered when interpreting quarterly figures.
What Could Invalidate the Base Case
Despite robust cash generation, the stock's valuation premium and potential supply chain fragility in specialized semiconductors could pressure future cash flows, as external analyses suggest the price may exceed fair value.
The cash flow statement obscures the risk that supply chain constraints in specialized semiconductors could lead to inventory build-ups or delivery delays, potentially impacting short-term cash flow despite strong demand. Additionally, the company's aggressive buyback program, while signaling confidence, may be less accretive if the stock is overvalued, as some external analyses suggest. Investors should monitor these factors, as they could lead to multiple compression and reduced cash returns if growth decelerates.