Curtiss-Wright Corporation

NYSE-CW

OverviewFinancialsInvestor RelationsResearchEstimatesNewsOwnershipIndustryDividendsModelingFilings

Operating Activities	LTM	Dec '24	Dec '23	Dec '22	Dec '21	Dec '20	Dec '19	Dec '18	Dec '17	Dec '16	Dec '15
Net Income	465.1	405	354.5	294.3	262.8	201.4	307.6	275.7	214.9	187.3	145.5
Net Earnings
Depreciation & Amortization	120.1	107.7	116.2	112	114.4	115.9	102.4	102.9	100	96	100.8
Depreciation and Amortization
Share-Based Compensation Expense	20.3	18.9	16.8	15.4	13.5	14.4	13.7	14.1	11.6	9.5	9.5
Share-Based Compensation
Other Adjustments	7	-7.6	0	-23.7	8.3	51	29.7	5.7	-6.6	-1.7	120.4
Gain on Sale of Businesses
Loss on Divestiture
Impairment of Assets Held for Sale
(Gain) on Sale/Disposal of Long-Lived Assets
Gain on Bargain Purchase
Deferred Income Taxes
Impairment of Assets
Foreign Exchange Loss on Substantial Liquidation of Subsidiary
Non-Cash Restructuring Charges
Changes in Trade Receivables	-96.8	-88.8	-2.4	-76	-61.2	71.1	-12.6	-57.5	-16.4	91.7	-77.1
Receivables, Net
Changes in Inventories	-49	-34.5	-21.6	-62.6	13.6	15.5	-3.5	-41.2	19.7	4.4	-4
Inventories, Net
Changes in Accounts Payable	59.7	16	-15.8	98.3	17.7	-55.5	-18.6	48.9	4.3	4.1	-0.4
Accounts Payable and Accrued Expenses
Changes in Income Taxes Payable	—	—	—	—	-14.2	15.2	-15.6	-8.8	-5.5	11.8	-7.4
Income Taxes
Changes in Unearned Revenue	98.8	144.3	47.9	-17.6	14.6	-33.2	36.1	23.1	36.9	-11.1	4.8
Deferred Revenue
Changes in Other Operating Activities	-35.1	-16.7	-47.6	-45.5	18.2	-134.7	-17.8	-26.7	29.8	31.2	-129.5
Progress Payments
Pension and Postretirement Liabilities, Net
Change in Other Current and Long-Term Assets
Change in Other Current and Long-Term Liabilities
Termination of Interest Rate Swap
Other Liabilities
Other
Other Current and Long-Term Assets and Liabilities
Cash from Operating Activities	592	544.3	448.1	294.8	387.7	261.2	421.4	336.3	388.7	423.2	162.5
Net Cash Provided by Operating Activities

Investing Activities	LTM	Dec '24	Dec '23	Dec '22	Dec '21	Dec '20	Dec '19	Dec '18	Dec '17	Dec '16	Dec '15
Capital Expenditure	-75.3	-61	-44.7	-38.2	-41.1	-47.5	-69.8	-53.4	-52.7	-46.8	-35.5
Additions to Property, Plant, and Equipment
Proceeds from Sale of Property, Plant & Equipment	2.4	3.2	9.1	9.8	4	2.9	15.1	9.1	6.8	3.7	2.3
Proceeds from Sales and Disposals of Long-Lived Assets
Purchases of Intangible Assets	—	—	—	—	—	—	—	—	—	—	—
Acquisition of Intangible Assets
Purchases of Investments	—	—	—	-10	—	—	—	—	—	—	—
Purchases of Investments
Payments for Business Acquisitions	—	-225.5	—	-287.5	-5.3	-487.9	-185.2	-210.2	-232.6	-0.9	-13.7
Acquisition of Business, Net of Cash Acquired
Additional Consideration Paid on Prior Year Acquisitions
Proceeds from Business Divestments	—	—	—	—	—	—	—	—	—	1	31.3
Proceeds from Divestitures
Other Investing Activities	—	—	—	—	—	-0	-0.2	-1	6.2	—	—
Proceeds from Insurance
Other
Cash from Investing Activities	-266.4	-283.3	-35.5	-325.9	-42.4	-532.5	-240	-255.5	-272.3	-42.9	-15.6
Net Cash Provided by Investing Activities

Financing Activities	LTM	Dec '24	Dec '23	Dec '22	Dec '21	Dec '20	Dec '19	Dec '18	Dec '17	Dec '16	Dec '15
Issuance of Short-Term Debt	276	21.3	638.1	1,697.6	456	570.7	37.7	373	7.7	7.8	70.3
Borrowings Under Revolving Credit Facility
Repayments of Short-Term Debt	-265.5	-21.3	-638.1	-1,791.5	-362.1	-570.7	-37.9	-372.9	-8.2	-8.4	-70.1
Payment of Revolving Credit Facility
Net Issuance / (Repayments) of Short-Term Debt	10.5	—	—	-93.9	93.9	—	-0.2	0.1	-0.5	-0.6	0.2
Issuance of Long-Term Debt	—	—	—	300	—	300	—	—	—	—	—
Borrowings of Debt
Repayments of Long-Term Debt	—	—	-202.5	—	-100	—	—	-50	-150	—	-8.4
Principal Payments on Debt
Net Issuance / (Repayments) of Long-Term Debt	—	—	-202.5	300	-100	300	—	-50	-150	—	-8.4
Issuance of Common Shares	18.5	11.3	10.6	10	9.7	11.1	11.8	11.9	14.2	22.3	28.7
Proceeds from Share-Based Compensation
Repurchases of Common Shares	-437.5	-250	-50.1	-56.9	-343.1	-200	-50.7	-198.6	-52.1	-105.2	-294.1
Repurchases of Common Stock
Net Issuance / (Repurchases) of Common Shares	-419.1	-238.7	-39.6	-46.9	-333.4	-188.9	-38.9	-186.7	-37.9	-82.9	-265.4
Common Share Dividends Paid	—	-31.7	-30.2	-28.8	-28.7	-28.2	-28.2	-26.3	-24.7	-23.1	-24.1
Dividends Paid
Other Financing Activities	-1.2	-1.2	-1.1	-1	-0.9	-0.9	-0.8	-0.8	-0.7	10.5	8.5
Other
Excess Tax Benefits from Share-Based Compensation
Cash from Financing Activities	-538.7	-271.5	-273.4	129.4	-369.1	82.1	-68.1	-263.6	-213.9	-96.1	-289.2
Net Cash Provided by Financing Activities

Free Cash Flow	LTM	Dec '24	Dec '23	Dec '22	Dec '21	Dec '20	Dec '19	Dec '18	Dec '17	Dec '16	Dec '15
Free Cash Flow	516.6	483.3	403.4	256.6	346.6	213.7	351.7	282.9	336	376.4	127
NOPAT	473.2	410.1	371	320.2	284	221.1	313.4	289.2	233.2	209.6	217
Levered Free Cash Flow	594.9	560.8	186.5	546.9	379.9	377.1	320.6	270.6	196.9	276.4	66
Unlevered Free Cash Flow	592.5	565.9	405.5	366.7	407.2	96.9	326.7	334	365.7	299.2	145.7
Net Change in Cash	-213.1	-10.5	139.2	98.3	-23.9	-189.3	113.2	-182.9	-97.5	284.1	-142.3