Crane NXT (CXT) Financials

$45.09 -0.40 (-0.88%)

As of 01:52 PM Eastern

Annual Income Statements for Crane NXT

This table shows Crane NXT's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Income / (Loss) Attributable to Common Shareholders	229	123	172	336	133	181	178	205	188	184
Consolidated Net Income / (Loss)	230	124	173	336	134	181	178	205	188	184
Net Income / (Loss) Continuing Operations	230	124	173	336	113	181	178	205	188	184
Total Pre-Tax Income	337	164	368	411	144	225	226	248	240	226
Total Operating Income	373	187	388	441	183	263	279	301	287	269
Total Gross Profit	954	990	1,015	1,189	1,132	1,006	599	626	654	665
Total Revenue	2,741	2,748	2,786	3,346	3,075	2,937	1,345	1,340	1,391	1,487
Operating Revenue	2,741	2,748	2,786	3,346	3,075	2,937	1,345	1,340	1,391	1,487
Total Cost of Revenue	1,786	1,758	1,771	2,156	1,942	1,931	746	714	737	822
Operating Cost of Revenue	1,786	1,758	1,771	2,156	1,942	1,931	746	714	737	822
Total Operating Expenses	582	803	627	748	949	743	320	325	367	396
Selling, General & Admin Expense	567	611	606	712	679	698	323	319	367	386
Restructuring Charge	15	0.00	21	36	23	45	-3.70	6.20	0.50	10
Total Other Income / (Expense), net	-36	-23	-21	-30	-39	-38	-53	-53	-47	-42
Interest Expense	38	37	36	51	47	55	58	56	51	48
Interest & Investment Income	1.90	1.90	2.50	2.30	2.70	2.00	0.10	0.20	1.10	1.60
Other Income / (Expense), net	-0.70	12	13	19	4.90	15	4.70	3.10	2.50	3.80
Income Tax Expense	107	40	195	76	31	43	48	43	52	42
Basic Earnings per Share	$3.94	$2.10	$2.89	$5.63	$2.23	$3.10	$3.14	$3.61	$3.31	$3.22
Weighted Average Basic Shares Outstanding	58.10M	58.50M	59.40M	59.60M	59.80M	58.30M	56.70M	56.70M	56.80M	57.10M
Diluted Earnings per Share	$3.89	$2.07	$2.84	$5.50	$2.20	$3.08	$3.14	$3.61	$3.28	$3.19
Weighted Average Diluted Shares Outstanding	58.80M	59.30M	60.40M	61M	60.60M	58.80M	56.70M	56.70M	57.50M	57.80M
Weighted Average Basic & Diluted Shares Outstanding	58.10M	58.50M	59.40M	59.60M	59.15M	58.16M	57.35M	56.43M	56.94M	57.24M
Cash Dividends to Common per Share	-	-	$1.32	$1.40	$1.56	$1.72	$1.72	-	$0.42	$0.64

This table shows Crane NXT's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Net Income / (Loss) Attributable to Common Shareholders	45	6.50	44	43	52	50	38	42	47	58
Consolidated Net Income / (Loss)	45	6.50	44	43	52	50	38	42	45	60
Net Income / (Loss) Continuing Operations	45	6.50	44	43	52	50	38	42	45	60
Total Pre-Tax Income	64	-17	55	56	68	61	47	55	63	61
Total Operating Income	78	2.90	66	69	80	72	55	68	75	71
Total Gross Profit	160	-31	155	168	166	166	152	161	171	181
Total Revenue	335	-201	329	352	353	357	314	371	404	399
Operating Revenue	335	-201	329	352	353	357	314	371	404	399
Total Cost of Revenue	175	-170	174	184	187	191	161	210	232	219
Operating Cost of Revenue	175	-170	174	184	187	191	161	210	232	219
Total Operating Expenses	82	-33	89	100	86	93	97	93	96	110
Selling, General & Admin Expense	82	-40	89	100	86	93	94	93	96	102
Restructuring Charge	-	-	0.00	0.00	0.00	0.50	2.70	0.00	0.00	7.40
Total Other Income / (Expense), net	-14	-20	-11	-13	-12	-11	-8.70	-12	-14	-7.20
Interest Expense	14	17	13	14	13	11	9.90	12	13	12
Interest & Investment Income	0.00	-0.20	0.20	0.20	0.30	0.40	0.60	0.40	0.40	0.20
Other Income / (Expense), net	0.40	-2.90	1.40	1.00	0.70	-0.60	0.60	-0.20	-1.30	4.70
Income Tax Expense	20	-24	11	13	16	12	8.90	14	16	3.40
Basic Earnings per Share	$0.79	$0.11	$0.77	$0.76	$0.91	$0.87	$0.66	$0.73	$0.82	$1.01
Weighted Average Basic Shares Outstanding	56.70M	56.70M	56.70M	56.80M	56.80M	56.80M	57M	57.10M	57.20M	57.10M
Diluted Earnings per Share	$0.79	$0.11	$0.77	$0.75	$0.90	$0.87	$0.66	$0.72	$0.81	$1.01
Weighted Average Diluted Shares Outstanding	56.70M	56.70M	56.70M	57.40M	57.50M	57.50M	57.70M	57.80M	57.80M	57.80M
Basic & Diluted Earnings per Share	-	$0.11	-	-	-	$0.87	-	-	-	$1.01
Weighted Average Basic & Diluted Shares Outstanding	56.14M	56.43M	56.73M	56.80M	56.80M	56.94M	57.13M	57.14M	57.18M	57.24M
Cash Dividends to Common per Share	$0.00	-	$0.00	$0.14	$0.14	$0.14	$0.16	$0.16	$0.16	$0.16

This table details how cash moves in and out of Crane NXT's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Change in Cash & Equivalents	17	146	197	-346	51	157	-44	130	-3.50	-54
Net Cash From Operating Activities	229	318	318	414	370	310	277	306	276	214
Net Cash From Continuing Operating Activities	229	318	318	414	370	310	277	306	276	214
Net Income / (Loss) Continuing Operations	230	124	173	336	112	181	178	205	188	184
Consolidated Net Income / (Loss)	230	124	173	336	-	181	178	205	188	184
Depreciation Expense	67	67	73	120	108	128	82	79	78	87
Non-Cash Adjustments To Reconcile Net Income	-91	125	-84	-122	211	-49	3.70	9.00	9.20	8.50
Changes in Operating Assets and Liabilities, net	24	1.90	156	80	-61	49	14	13	1.20	-65
Net Cash From Investing Activities	-35	-51	-87	-752	-217	-229	-16	-21	-31	-318
Net Cash From Continuing Investing Activities	-35	-51	-87	-755	-217	-229	-16	-21	-31	-318
Purchase of Property, Plant & Equipment	-40	-52	-49	-109	-64	-34	-19	-21	-31	-45
Acquisitions	0.00	0.00	-55	-648	-156	-170	-	0.00	0.00	-270
Purchase of Investments	-	-	-	0.00	-8.80	-90	-	0.00	0.00	-2.70
Net Cash From Financing Activities	-144	-100	-81	-7.90	-125	55	-298	-135	-253	62
Net Cash From Continuing Financing Activities	-144	-100	-81	-7.90	-125	55	-298	-135	-253	62
Repayment of Debt	-100	-50	-2.60	-558	18	-298	0.00	0.00	-571	-346
Payment of Dividends	-77	-77	-78	-84	-93	-100	0.00	0.00	-24	-37
Issuance of Debt	49	0.00	-	667	28	518	0.00	0.00	370	449
Other Financing Activities, net	9.00	26	25	16	2.90	5.10	-298	-135	-28	-3.60
Effect of Exchange Rate Changes	-33	-21	47	-	2.30	22	-7.00	-20	3.80	-12
Cash Interest Paid	38	37	36	48	47	54	41	41	45	44
Cash Income Taxes Paid	51	70	84	58	35	47	25	64	46	64

This table details how cash moves in and out of Crane NXT's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Net Change in Cash & Equivalents	67	34	-13	59	-48	-1.80	-0.30	-44	-9.10	-0.60
Net Cash From Operating Activities	110	75	36	60	103	79	9.50	57	67	81
Net Cash From Continuing Operating Activities	110	75	36	60	103	79	9.50	57	67	81
Net Income / (Loss) Continuing Operations	45	62	44	43	52	50	38	42	47	58
Consolidated Net Income / (Loss)	45	62	44	43	52	50	38	42	47	58
Depreciation Expense	19	19	19	20	21	19	19	20	25	23
Non-Cash Adjustments To Reconcile Net Income	2.40	2.20	2.30	2.00	2.50	2.40	2.30	2.50	1.00	2.70
Changes in Operating Assets and Liabilities, net	43	-8.50	-30	-5.20	28	8.00	-49	-7.50	-6.10	-2.60
Net Cash From Investing Activities	-4.60	-9.10	-4.00	-4.50	-7.60	-15	-13	-279	-13	-14
Net Cash From Continuing Investing Activities	-4.60	-9.10	-4.00	-4.50	-7.60	-15	-13	-279	-13	-14
Purchase of Property, Plant & Equipment	-4.60	-9.10	-4.00	-4.50	-7.60	-15	-13	-8.90	-13	-11
Net Cash From Financing Activities	-16	-46	-47	2.90	-133	-76	11	180	-74	-54
Net Cash From Continuing Financing Activities	-16	-46	-47	2.90	-133	-76	11	180	-74	-54
Repayment of Debt	-	-	-4.00	-351	-145	-70	-5.70	-61	-97	-182
Payment of Dividends	-	-	0.00	-7.90	-7.90	-7.90	-9.10	-9.20	-9.10	-9.20
Issuance of Debt	-	-	350	-	20	-	30	250	31	138
Other Financing Activities, net	-16	-46	-393	362	0.20	2.30	-4.60	0.10	1.00	-0.10
Effect of Exchange Rate Changes	-22	15	2.60	0.80	-10	11	-7.90	-1.60	12	-14
Cash Interest Paid	7.30	13	7.40	12	16	9.50	9.20	10	13	12
Cash Income Taxes Paid	29	15	6.10	23	8.80	8.30	8.70	33	20	1.80

This table presents Crane NXT's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	3,337	3,428	3,594	4,043	4,424	4,615	4,487	2,129	2,129	2,387
Total Current Assets	1,204	1,316	706	1,363	1,500	1,574	1,543	623	644	643
Cash & Equivalents	364	510	706	343	394	551	479	231	227	166
Accounts Receivable	398	396	-	516	555	424	483	205	215	266
Inventories, net	377	343	-	412	457	430	449	146	157	145
Current Deferred & Refundable Income Taxes	28	30	-	-	-	-	-	-	0.00	8.60
Other Current Assets	18	20	-	76	80	137	119	42	45	57
Plant, Property, & Equipment, net	276	279	0.00	599	616	574	556	262	261	272
Total Noncurrent Assets	1,857	1,833	1,484	2,081	2,308	2,468	2,388	1,245	1,224	1,472
Goodwill	1,168	1,149	1,207	1,404	1,472	1,438	1,584	837	841	957
Intangible Assets	317	282	277	482	505	519	467	345	309	419
Noncurrent Deferred & Refundable Income Taxes	162	182	-	19	35	41	18	6.30	2.70	2.20
Other Noncurrent Operating Assets	101	95	-	101	211	197	259	57	71	94
Total Liabilities & Shareholders' Equity	3,337	3,428	0.00	4,043	4,424	4,615	4,487	2,129	2,129	2,387
Total Liabilities	2,186	2,282	0.00	2,516	2,947	3,084	2,652	1,346	1,165	1,322
Total Current Liabilities	573	521	0.00	740	917	1,057	789	631	334	562
Short-Term Debt	50	0.00	-	6.90	149	376	0.00	300	4.60	210
Accounts Payable	223	223	-	329	311	199	274	110	107	117
Accrued Expenses	219	223	-	337	378	388	443	204	211	211
Current Deferred & Payable Income Tax Liabilities	6.30	3.50	-	1.00	13	0.10	11	18	13	25
Total Noncurrent Liabilities	1,613	1,762	0.00	1,775	2,031	2,027	1,862	714	831	759
Long-Term Debt	745	745	-	942	842	843	842	545	640	541
Noncurrent Deferred & Payable Income Tax Liabilities	50	42	-	53	56	54	77	110	105	119
Noncurrent Employee Benefit Liabilities	235	249	-	244	298	330	232	21	23	19
Other Noncurrent Operating Liabilities	113	100	-	85	188	171	161	39	64	80
Commitments & Contingencies	0.00	0.00	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	1,151	1,146	1,349	1,527	1,476	1,531	1,835	784	964	1,065
Total Preferred & Common Equity	1,139	1,134	0.00	1,524	1,474	1,529	1,832	784	964	1,065
Preferred Stock	0.00	0.00	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	1,139	1,134	0.00	1,524	1,474	1,529	1,832	784	964	1,065
Common Stock	336	349	-	376	388	403	436	0.00	1,801	1,792
Retained Earnings	1,674	1,720	-	2,072	2,112	2,193	2,527	0.00	121	268
Treasury Stock	-494	-459	-	-476	-543	-601	-691	0.00	-839	-823
Accumulated Other Comprehensive Income / (Loss)	-377	-476	-	-448	-484	-466	-440	-132	-119	-173

This table presents Crane NXT's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q1 2023	Q2 2023	Q3 2023	Q1 2024	Q2 2024	Q3 2024
Total Assets	4,132	4,336	2,195	2,094	2,099	2,388	2,411
Total Current Assets	1,482	1,696	701	625	629	632	631
Cash & Equivalents	439	510	277	229	221	176	165
Accounts Receivable	487	500	201	179	183	225	215
Inventories, net	436	493	174	166	166	171	170
Current Deferred & Refundable Income Taxes	-	-	-	-	-	5.10	18
Other Current Assets	121	193	50	51	60	55	63
Plant, Property, & Equipment, net	494	508	251	245	255	271	278
Plant, Property & Equipment, gross	1,219	1,269	531	531	562	586	609
Accumulated Depreciation	725	761	280	287	307	315	331
Total Noncurrent Assets	2,156	2,132	1,243	1,224	1,215	1,484	1,502
Goodwill	1,497	1,531	835	827	830	950	965
Intangible Assets	420	407	325	314	297	444	440
Noncurrent Deferred & Refundable Income Taxes	5.80	9.90	4.30	4.10	2.70	3.70	0.90
Other Noncurrent Operating Assets	233	185	78	79	85	87	96
Total Liabilities & Shareholders' Equity	4,132	4,336	2,195	2,094	2,099	2,388	2,411
Total Liabilities	2,422	2,318	1,340	1,222	1,135	1,398	1,340
Total Current Liabilities	1,076	975	317	313	297	527	456
Short-Term Debt	400	309	9.40	6.60	30	220	155
Accounts Payable	241	247	101	111	84	101	108
Accrued Expenses	396	396	199	182	170	205	183
Current Deferred & Payable Income Tax Liabilities	39	23	8.20	13	13	0.00	9.90
Total Noncurrent Liabilities	1,346	1,344	1,023	909	838	871	884
Long-Term Debt	843	881	830	708	640	639	638
Noncurrent Deferred & Payable Income Tax Liabilities	166	161	105	112	104	132	131
Noncurrent Employee Benefit Liabilities	192	154	20	21	22	22	23
Other Noncurrent Operating Liabilities	145	148	68	68	73	78	92
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	1,711	2,018	855	873	964	990	1,071
Total Preferred & Common Equity	1,708	2,015	855	873	964	990	1,071
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	1,708	2,015	855	873	964	990	1,071
Common Stock	441	449	1,795	1,790	1,788	1,789	1,791
Retained Earnings	2,752	2,902	35	79	150	182	220
Accumulated Other Comprehensive Income / (Loss)	-606	-488	-131	-152	-146	-155	-116
Other Equity Adjustments	-	-	-	-844	-828	-827	-824

This table displays calculated financial ratios and metrics derived from Crane NXT's official financial filings.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	-6.31%	0.27%	1.38%	20.08%	-8.10%	-4.48%	-54.20%	-0.39%	3.84%	6.86%
EBITDA Growth	11.33%	-39.41%	78.05%	22.41%	-48.98%	36.97%	-9.77%	4.76%	-4.23%	-2.04%
EBIT Growth	16.79%	-46.61%	101.86%	14.68%	-59.13%	47.77%	2.20%	7.22%	-4.96%	-5.77%
NOPAT Growth	17.04%	-44.74%	29.44%	97.40%	-60.19%	48.02%	3.64%	13.12%	-9.42%	-2.94%
Net Income Growth	18.80%	-46.17%	39.34%	94.49%	-60.18%	35.55%	-1.71%	15.11%	-8.10%	-2.23%
EPS Growth	20.43%	-46.79%	37.20%	93.66%	-60.00%	40.00%	-1.71%	15.11%	-9.14%	-2.74%
Operating Cash Flow Growth	-13.14%	38.73%	-0.19%	30.33%	-10.49%	-16.44%	-10.50%	10.47%	-9.71%	-22.51%
Free Cash Flow Firm Growth	-46.18%	36.69%	-81.71%	-541.47%	173.35%	25.29%	-78.02%	1,776.57%	-76.70%	-120.47%
Invested Capital Growth	0.46%	-12.67%	8.83%	42.68%	-2.70%	-1.90%	8.15%	-36.03%	-1.16%	19.40%
Revenue Q/Q Growth	-1.80%	0.04%	1.18%	3.89%	-6.41%	6.50%	-59.69%	275.53%	66.88%	2.92%
EBITDA Q/Q Growth	2.07%	-42.42%	64.40%	7.63%	-49.39%	155.87%	-43.36%	98.81%	23.99%	2.42%
EBIT Q/Q Growth	2.65%	-49.59%	84.33%	5.48%	-59.54%	559.86%	-45.33%	112.87%	33.01%	1.38%
NOPAT Q/Q Growth	4.70%	-49.35%	24.04%	53.95%	-60.53%	893.33%	-49.73%	642.46%	14.91%	4.17%
Net Income Q/Q Growth	4.07%	-51.05%	25.36%	53.97%	-60.13%	734.56%	-56.61%	1,464.12%	29.59%	6.17%
EPS Q/Q Growth	4.29%	-51.29%	26.79%	54.49%	-60.07%	732.43%	-56.61%	1,464.12%	28.13%	3.57%
Operating Cash Flow Q/Q Growth	-13.89%	12.80%	-1.98%	13.15%	2.21%	12.10%	-50.52%	69.15%	1.25%	1.23%
Free Cash Flow Firm Q/Q Growth	-45.35%	45.13%	-74.97%	38.57%	-42.75%	1,704.96%	-92.25%	314.96%	-82.15%	62.18%
Invested Capital Q/Q Growth	-2.54%	-17.20%	-4.03%	-4.85%	-7.95%	-11.16%	9.29%	-44.42%	1.72%	-2.89%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	34.83%	36.02%	36.44%	35.55%	36.83%	34.26%	44.52%	46.73%	47.01%	44.73%
EBITDA Margin	16.03%	9.68%	17.01%	17.34%	9.62%	13.80%	27.19%	28.59%	26.37%	24.17%
Operating Margin	13.61%	6.79%	13.94%	13.19%	5.96%	8.95%	20.76%	22.49%	20.61%	18.08%
EBIT Margin	13.58%	7.23%	14.40%	13.75%	6.11%	9.46%	21.11%	22.72%	20.79%	18.33%
Profit (Net Income) Margin	8.39%	4.51%	6.19%	10.03%	4.35%	6.17%	13.23%	15.29%	13.53%	12.38%
Tax Burden Percent	68.35%	75.44%	46.94%	81.55%	92.84%	80.67%	78.73%	82.52%	78.52%	81.32%
Interest Burden Percent	90.41%	82.59%	91.62%	89.43%	76.54%	80.81%	79.64%	81.57%	82.89%	83.05%
Effective Tax Rate	31.65%	24.56%	53.06%	18.45%	21.75%	19.33%	21.27%	17.48%	21.48%	18.68%
Return on Invested Capital (ROIC)	16.37%	9.63%	12.81%	19.99%	6.86%	10.40%	10.45%	13.88%	16.20%	14.42%
ROIC Less NNEP Spread (ROIC-NNEP)	10.80%	4.20%	7.25%	13.26%	5.21%	4.62%	0.49%	4.81%	9.05%	7.54%
Return on Net Nonoperating Assets (RNNOA)	4.34%	1.15%	1.02%	3.34%	2.04%	1.65%	0.12%	1.77%	5.34%	3.73%
Return on Equity (ROE)	20.71%	10.78%	13.83%	23.33%	8.90%	12.04%	10.58%	15.65%	21.55%	18.15%
Cash Return on Invested Capital (CROIC)	15.90%	23.15%	4.35%	-15.18%	9.60%	12.31%	2.63%	57.82%	17.37%	-3.26%
Operating Return on Assets (OROA)	10.97%	5.87%	11.42%	12.05%	4.44%	6.15%	6.24%	9.20%	13.59%	12.07%
Return on Assets (ROA)	6.78%	3.66%	4.91%	8.79%	3.16%	4.01%	3.91%	6.19%	8.84%	8.15%
Return on Common Equity (ROCE)	20.50%	10.67%	6.29%	12.37%	8.88%	12.02%	10.56%	15.63%	21.55%	18.15%
Return on Equity Simple (ROE_SIMPLE)	20.19%	10.92%	0.00%	22.01%	9.07%	11.85%	9.71%	26.14%	19.53%	17.29%
Net Operating Profit after Tax (NOPAT)	255	141	182	360	143	212	220	249	225	219
NOPAT Margin	9.30%	5.13%	6.54%	10.76%	4.66%	7.22%	16.34%	18.56%	16.19%	14.70%
Net Nonoperating Expense Percent (NNEP)	5.57%	5.43%	5.56%	6.73%	1.65%	5.77%	9.96%	9.07%	7.15%	6.88%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	-	15.27%	14.00%	12.04%
Cost of Revenue to Revenue	65.17%	63.98%	63.56%	64.45%	63.17%	65.74%	55.48%	53.27%	52.99%	55.27%
SG&A Expenses to Revenue	20.67%	22.22%	21.75%	21.28%	22.07%	23.77%	24.04%	23.79%	26.36%	25.98%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	21.22%	29.22%	22.49%	22.36%	30.87%	25.31%	23.77%	24.25%	26.40%	26.65%
Earnings before Interest and Taxes (EBIT)	372	199	401	460	188	278	284	304	289	273
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	439	266	474	580	296	405	366	383	367	359
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	7.04	3.32	3.13
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	4.12	2.30	2.24
Price to Earnings (P/E)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	26.92	16.98	18.08
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.44%	1.03%	1.10%
Earnings Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	3.72%	5.89%	5.53%
Enterprise Value to Invested Capital (EV/IC)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	4.38	2.62	2.37
Enterprise Value to Revenue (EV/Rev)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	4.57	2.60	2.63
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	16.00	9.85	10.89
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	20.14	12.49	14.36
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	24.65	16.05	17.91
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	20.03	13.08	18.28
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	5.92	14.97	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.69	0.65	0.00	0.62	0.67	0.80	0.46	1.08	0.67	0.70
Long-Term Debt to Equity	0.65	0.65	0.00	0.62	0.57	0.55	0.46	0.70	0.66	0.51
Financial Leverage	0.40	0.27	0.14	0.25	0.39	0.36	0.25	0.37	0.59	0.49
Leverage Ratio	3.06	2.95	2.82	2.66	2.82	3.01	2.70	2.53	2.44	2.23
Compound Leverage Factor	2.76	2.43	2.58	2.38	2.16	2.43	2.15	2.06	2.02	1.85
Debt to Total Capital	40.83%	39.41%	0.00%	38.33%	40.18%	44.32%	31.46%	51.87%	40.08%	41.34%
Short-Term Debt to Total Capital	2.55%	0.00%	0.00%	0.28%	6.05%	13.66%	0.00%	18.40%	0.29%	11.57%
Long-Term Debt to Total Capital	38.28%	39.41%	0.00%	38.05%	34.12%	30.65%	31.46%	33.47%	39.80%	29.78%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.59%	0.63%	0.00%	0.12%	0.11%	0.08%	0.10%	0.00%	0.00%	0.00%
Common Equity to Total Capital	58.58%	59.96%	0.00%	61.55%	59.72%	55.60%	68.43%	48.13%	59.92%	58.66%
Debt to EBITDA	1.81	2.80	0.00	1.64	3.35	3.01	2.30	2.21	1.76	2.09
Net Debt to EBITDA	0.98	0.89	0.00	1.04	2.02	1.65	0.99	1.60	1.14	1.63
Long-Term Debt to EBITDA	1.70	2.80	0.00	1.62	2.85	2.08	2.30	1.42	1.75	1.50
Debt to NOPAT	3.12	5.29	0.00	2.64	6.92	5.75	3.83	3.40	2.86	3.43
Net Debt to NOPAT	1.69	1.67	0.00	1.68	4.17	3.15	1.66	2.47	1.85	2.68
Long-Term Debt to NOPAT	2.92	5.29	0.00	2.62	5.88	3.97	3.83	2.19	2.84	2.47
Altman Z-Score	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.56	3.00	2.71
Noncontrolling Interest Sharing Ratio	1.00%	1.01%	54.54%	47.00%	0.18%	0.16%	0.15%	0.11%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	2.10	2.53	0.00	1.84	1.64	1.49	1.96	0.99	1.93	1.14
Quick Ratio	1.33	1.74	0.00	1.16	1.04	0.92	1.22	0.69	1.32	0.77
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	248	339	62	-273	200	251	55	1,036	241	-49
Operating Cash Flow to CapEx	651.42%	628.66%	1,189.14%	387.09%	604.24%	1,045.61%	1,753.16%	1,436.62%	888.42%	471.59%
Free Cash Flow to Firm to Interest Expense	6.59	9.28	1.72	-5.37	4.28	4.54	0.95	18.40	4.77	-1.03
Operating Cash Flow to Interest Expense	6.10	8.72	8.80	8.13	7.91	5.60	4.78	5.44	5.46	4.48
Operating Cash Flow Less CapEx to Interest Expense	5.16	7.33	8.06	6.03	6.60	5.06	4.51	5.06	4.85	3.53
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.81	0.81	0.79	0.88	0.73	0.65	0.30	0.41	0.65	0.66
Accounts Receivable Turnover	6.78	6.92	0.00	0.00	5.74	6.00	2.97	3.89	6.63	6.18
Inventory Turnover	4.78	4.89	0.00	0.00	4.47	4.35	1.70	2.40	4.87	5.44
Fixed Asset Turnover	9.68	9.90	0.00	0.00	5.06	4.94	2.38	3.28	5.32	5.57
Accounts Payable Turnover	7.90	7.88	0.00	0.00	6.07	7.57	3.16	3.72	6.82	7.37
Days Sales Outstanding (DSO)	53.84	52.73	0.00	0.00	63.57	60.84	123.05	93.72	55.09	59.02
Days Inventory Outstanding (DIO)	76.29	74.67	0.00	0.00	81.64	83.84	214.93	152.07	74.94	67.05
Days Payable Outstanding (DPO)	46.19	46.34	0.00	0.00	60.17	48.21	115.59	98.01	53.50	49.55
Cash Conversion Cycle (CCC)	83.93	81.06	0.00	0.00	85.04	96.47	222.39	147.78	76.53	76.52
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	1,561	1,363	1,484	2,117	2,060	2,021	2,185	1,398	1,382	1,650
Invested Capital Turnover	1.76	1.88	1.96	1.86	1.47	1.44	0.64	0.75	1.00	0.98
Increase / (Decrease) in Invested Capital	7.20	-198	120	633	-57	-39	165	-787	-16	268
Enterprise Value (EV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	6,129	3,614	3,914
Market Capitalization	0.00	0.00	0.00	0.00	0.00	0.00	0.00	5,515	3,196	3,329
Book Value per Share	$19.62	$19.33	$0.00	$25.64	$24.57	$26.31	$31.20	$13.96	$16.97	$18.62
Tangible Book Value per Share	($5.95)	($5.07)	($25.00)	($6.08)	($8.40)	($7.36)	($3.72)	($7.08)	($3.28)	($5.44)
Total Capital	1,945	1,891	1,349	2,476	2,468	2,750	2,678	1,629	1,609	1,816
Total Debt	794	745	0.00	949	991	1,219	842	845	645	751
Total Long-Term Debt	745	745	0.00	942	842	843	842	545	640	541
Net Debt	431	236	-706	606	598	668	364	614	418	585
Capital Expenditures (CapEx)	35	51	27	107	61	30	16	21	31	45
Debt-free, Cash-free Net Working Capital (DFCFNWC)	317	285	0.00	286	339	342	275	61	87	124
Debt-free Net Working Capital (DFNWC)	680	795	706	630	733	893	754	292	315	290
Net Working Capital (NWC)	631	795	706	623	583	517	754	-8.10	310	80
Net Nonoperating Expense (NNE)	25	17	9.81	24	9.67	31	42	44	37	34
Net Nonoperating Obligations (NNO)	410	218	135	590	583	490	350	614	418	585
Total Depreciation and Amortization (D&A)	67	67	73	120	108	128	82	79	78	87
Debt-free, Cash-free Net Working Capital to Revenue	11.56%	10.38%	0.00%	8.55%	11.02%	11.64%	20.46%	4.55%	6.28%	8.36%
Debt-free Net Working Capital to Revenue	24.82%	28.93%	25.35%	18.82%	23.83%	30.40%	56.04%	21.76%	22.61%	19.51%
Net Working Capital to Revenue	23.01%	28.93%	25.35%	18.61%	18.97%	17.61%	56.04%	-0.60%	22.28%	5.39%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$1.35	$0.72	$0.99	$1.93	$0.77	$1.07	$2.56	$2.44	$3.31	$3.22
Adjusted Weighted Average Basic Shares Outstanding	169.11M	170.28M	172.90M	173.48M	174.06M	169.69M	169.99M	164.16M	56.80M	57.10M
Adjusted Diluted Earnings per Share	$1.34	$0.71	$0.98	$1.89	$0.76	$1.06	$2.53	$2.41	$3.28	$3.19
Adjusted Weighted Average Diluted Shares Outstanding	171.15M	172.61M	175.81M	177.55M	176.39M	171.15M	172.31M	166.49M	57.50M	57.80M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	169.50M	172.16M	173.61M	173.98M	172.17M	169.30M	166.93M	164.26M	56.94M	57.24M
Normalized Net Operating Profit after Tax (NOPAT)	265	286	286	389	355	249	217	254	226	227
Normalized NOPAT Margin	9.67%	10.41%	10.28%	11.64%	11.55%	8.46%	16.12%	18.94%	16.22%	15.25%
Pre Tax Income Margin	12.28%	5.97%	13.19%	12.30%	4.68%	7.64%	16.81%	18.53%	17.24%	15.23%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	9.90	5.44	11.11	9.04	4.02	5.02	4.90	5.41	5.72	5.70
NOPAT to Interest Expense	6.78	3.86	5.05	7.07	3.06	3.84	3.80	4.42	4.45	4.57
EBIT Less CapEx to Interest Expense	8.96	4.06	10.37	6.94	2.71	4.49	4.63	5.03	5.10	4.75
NOPAT Less CapEx to Interest Expense	5.84	2.47	4.31	4.97	1.75	3.30	3.52	4.04	3.84	3.62
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	33.30%	62.36%	45.45%	24.89%	69.76%	55.44%	0.00%	0.00%	12.59%	19.88%
Augmented Payout Ratio	44.17%	62.36%	59.94%	39.82%	129.57%	94.09%	0.00%	0.00%	12.59%	19.88%

This table displays calculated financial ratios and metrics derived from Crane NXT's official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	-62.51%	83.05%	-62.24%	5.51%	5.31%	277.83%	-4.71%	5.16%	14.34%	11.82%
EBITDA Growth	-44.90%	111.35%	-51.81%	2.88%	3.17%	365.98%	-13.67%	-1.90%	-2.48%	9.40%
EBIT Growth	-47.17%	100.00%	-55.28%	-7.55%	2.55%	0.00%	-16.79%	-3.44%	-8.33%	5.15%
NOPAT Growth	-55.98%	101.93%	-52.26%	-8.71%	12.77%	2,775.27%	-14.98%	-4.53%	-8.39%	14.54%
Net Income Growth	-61.75%	103.51%	-58.38%	-11.48%	16.37%	661.54%	-13.50%	-3.70%	-14.26%	21.62%
EPS Growth	-61.75%	103.51%	-58.38%	-12.79%	13.92%	690.91%	-14.29%	-4.00%	-10.00%	16.09%
Operating Cash Flow Growth	-8.73%	250.20%	163.96%	-66.31%	-6.38%	4.53%	-73.24%	-4.54%	-35.12%	3.31%
Free Cash Flow Firm Growth	-216.01%	392.63%	-431.01%	846.53%	363.89%	-90.55%	374.12%	-125.72%	-123.38%	-369.75%
Invested Capital Growth	25.78%	-36.03%	24.88%	-34.46%	-45.99%	-1.16%	-47.59%	18.07%	25.07%	19.40%
Revenue Q/Q Growth	0.33%	-159.89%	263.98%	7.08%	0.14%	1.13%	-12.13%	18.18%	8.88%	-1.09%
EBITDA Q/Q Growth	12.67%	-80.16%	344.85%	3.48%	12.99%	-10.41%	-17.59%	17.58%	12.33%	0.51%
EBIT Q/Q Growth	3.84%	-100.00%	0.00%	3.71%	15.19%	-10.70%	-22.01%	20.36%	9.35%	2.44%
NOPAT Q/Q Growth	-7.25%	-96.24%	2,498.23%	0.81%	14.58%	-4.19%	-23.17%	13.20%	9.94%	19.80%
Net Income Q/Q Growth	-8.61%	-85.43%	572.31%	-1.14%	20.14%	-4.62%	-23.64%	10.05%	6.97%	35.28%
EPS Q/Q Growth	-8.61%	-85.43%	572.31%	-2.60%	20.00%	-3.33%	-24.14%	9.09%	12.50%	24.69%
Operating Cash Flow Q/Q Growth	-37.83%	-31.60%	-52.73%	67.61%	72.77%	-23.64%	-87.90%	497.89%	17.43%	21.59%
Free Cash Flow Firm Q/Q Growth	-331.37%	271.08%	-161.39%	264.78%	52.48%	-93.88%	1,681.25%	-115.46%	-38.65%	29.35%
Invested Capital Q/Q Growth	16.29%	-44.42%	92.91%	-47.44%	-4.16%	1.72%	2.29%	18.40%	1.52%	-2.89%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	47.81%	0.00%	47.01%	47.79%	46.90%	46.37%	48.60%	43.42%	42.45%	45.23%
EBITDA Margin	29.19%	0.00%	26.22%	25.34%	28.59%	25.33%	23.76%	23.64%	24.39%	24.78%
Operating Margin	23.28%	0.00%	20.02%	19.52%	22.58%	20.29%	17.67%	18.24%	18.59%	17.74%
EBIT Margin	23.40%	0.00%	20.45%	19.81%	22.78%	20.12%	17.86%	18.19%	18.27%	18.92%
Profit (Net Income) Margin	13.31%	0.00%	13.28%	12.26%	14.71%	13.87%	12.05%	11.23%	11.03%	15.08%
Tax Burden Percent	69.25%	-37.57%	80.04%	77.28%	76.44%	80.62%	80.94%	75.09%	70.30%	98.69%
Interest Burden Percent	82.14%	0.00%	81.13%	80.09%	84.45%	85.52%	83.39%	82.20%	85.89%	80.79%
Effective Tax Rate	30.75%	0.00%	19.96%	22.72%	23.56%	19.38%	19.06%	24.91%	25.59%	5.57%
Return on Invested Capital (ROIC)	2.55%	0.00%	5.26%	6.88%	7.43%	16.37%	9.57%	12.36%	13.07%	16.43%
ROIC Less NNEP Spread (ROIC-NNEP)	0.65%	0.00%	3.64%	4.56%	6.03%	14.65%	8.32%	10.88%	11.04%	15.10%
Return on Net Nonoperating Assets (RNNOA)	0.18%	0.00%	1.08%	1.44%	3.01%	8.65%	3.15%	7.35%	6.33%	7.46%
Return on Equity (ROE)	2.73%	0.00%	6.34%	8.32%	10.44%	25.02%	12.72%	19.70%	19.40%	23.89%
Cash Return on Invested Capital (CROIC)	-21.35%	57.82%	-14.15%	52.19%	69.84%	17.37%	73.03%	-2.66%	-8.55%	-3.26%
Operating Return on Assets (OROA)	1.94%	0.00%	3.75%	4.83%	6.10%	13.14%	7.64%	11.06%	11.71%	12.46%
Return on Assets (ROA)	1.10%	0.00%	2.44%	2.99%	3.94%	9.06%	5.15%	6.83%	7.07%	9.93%
Return on Common Equity (ROCE)	2.73%	0.00%	6.34%	8.31%	10.43%	25.02%	12.71%	19.70%	19.40%	23.89%
Return on Equity Simple (ROE_SIMPLE)	0.77%	0.00%	7.13%	16.14%	16.65%	0.00%	18.92%	18.27%	16.20%	0.00%
Net Operating Profit after Tax (NOPAT)	54	2.03	53	53	61	58	45	51	56	67
NOPAT Margin	16.12%	0.00%	16.03%	15.09%	17.26%	16.35%	14.30%	13.70%	13.83%	16.75%
Net Nonoperating Expense Percent (NNEP)	1.90%	-0.93%	1.63%	2.32%	1.40%	1.72%	1.25%	1.47%	2.03%	1.33%
Return On Investment Capital (ROIC_SIMPLE)	-	0.12%	-	-	-	3.63%	-	-	-	3.68%
Cost of Revenue to Revenue	52.19%	0.00%	52.99%	52.21%	53.10%	53.63%	51.40%	56.58%	57.55%	54.77%
SG&A Expenses to Revenue	24.53%	0.00%	26.98%	28.26%	24.31%	25.95%	30.07%	25.18%	23.87%	25.63%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	24.53%	0.00%	26.98%	28.26%	24.31%	26.09%	30.93%	25.18%	23.87%	27.49%
Earnings before Interest and Taxes (EBIT)	78	0.00	67	70	80	72	56	67	74	76
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	98	19	86	89	101	90	75	88	98	99
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	2.81	7.04	3.14	3.71	3.58	3.32	3.64	3.54	2.99	3.13
Price to Tangible Book Value (P/TBV)	0.00	0.00	81.26	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	13.47	4.12	7.93	3.88	3.75	2.30	2.55	2.52	2.22	2.24
Price to Earnings (P/E)	366.90	26.92	44.03	22.96	21.49	16.98	19.23	19.41	18.21	18.08
Dividend Yield	1.10%	1.44%	1.68%	1.12%	1.10%	1.03%	0.94%	0.98%	1.11%	1.10%
Earnings Yield	0.27%	3.72%	2.27%	4.36%	4.65%	5.89%	5.20%	5.15%	5.49%	5.53%
Enterprise Value to Invested Capital (EV/IC)	2.23	4.38	2.60	2.63	2.66	2.62	2.80	2.51	2.26	2.37
Enterprise Value to Revenue (EV/Rev)	15.73	4.57	8.78	4.57	4.33	2.60	2.88	3.01	2.65	2.63
Enterprise Value to EBITDA (EV/EBITDA)	29.13	16.00	24.13	12.74	12.19	9.85	11.14	11.86	10.92	10.89
Enterprise Value to EBIT (EV/EBIT)	39.25	20.14	31.66	17.31	16.59	12.49	14.23	15.21	14.26	14.36
Enterprise Value to NOPAT (EV/NOPAT)	167.61	24.65	36.15	19.76	18.41	16.05	18.20	19.50	18.27	17.91
Enterprise Value to Operating Cash Flow (EV/OCF)	31.03	20.03	17.64	13.33	13.22	13.08	15.81	16.93	18.13	18.28
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	5.92	0.00	3.99	2.67	14.97	2.64	0.00	0.00	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.73	1.08	0.59	0.98	0.82	0.67	0.69	0.87	0.74	0.70
Long-Term Debt to Equity	0.49	0.70	0.44	0.97	0.81	0.66	0.66	0.65	0.60	0.51
Financial Leverage	0.28	0.37	0.30	0.32	0.50	0.59	0.38	0.68	0.57	0.49
Leverage Ratio	2.44	2.53	2.32	2.46	2.41	2.44	2.16	2.48	2.32	2.23
Compound Leverage Factor	2.01	0.00	1.88	1.97	2.04	2.08	1.80	2.04	1.99	1.80
Debt to Total Capital	42.08%	51.87%	37.08%	49.52%	45.03%	40.08%	40.99%	46.47%	42.56%	41.34%
Short-Term Debt to Total Capital	13.53%	18.40%	9.62%	0.55%	0.42%	0.29%	1.85%	11.91%	8.32%	11.57%
Long-Term Debt to Total Capital	28.55%	33.47%	27.46%	48.97%	44.61%	39.80%	39.15%	34.56%	34.24%	29.78%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.08%	0.00%	0.08%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	57.84%	48.13%	62.84%	50.48%	54.97%	59.92%	59.01%	53.53%	57.44%	58.66%
Debt to EBITDA	6.45	2.21	4.10	2.87	2.42	1.76	1.89	2.43	2.26	2.09
Net Debt to EBITDA	4.17	1.60	2.34	1.92	1.64	1.14	1.27	1.93	1.79	1.63
Long-Term Debt to EBITDA	4.38	1.42	3.03	2.83	2.39	1.75	1.80	1.81	1.82	1.50
Debt to NOPAT	37.11	3.40	6.14	4.44	3.65	2.86	3.08	4.00	3.78	3.43
Net Debt to NOPAT	24.01	2.47	3.50	2.98	2.48	1.85	2.07	3.18	2.99	2.68
Long-Term Debt to NOPAT	25.18	2.19	4.55	4.39	3.61	2.84	2.94	2.97	3.04	2.47
Altman Z-Score	2.39	3.08	3.01	2.13	2.29	2.66	2.89	2.34	2.35	2.44
Noncontrolling Interest Sharing Ratio	0.15%	0.00%	0.14%	0.10%	0.10%	0.00%	0.08%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.38	0.99	1.74	2.21	2.00	1.93	2.12	1.20	1.38	1.14
Quick Ratio	0.86	0.69	1.04	1.51	1.31	1.32	1.36	0.76	0.83	0.77
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-461	789	-485	798	1,218	75	1,328	-205	-285	-201
Operating Cash Flow to CapEx	2,386.96%	825.27%	887.50%	1,322.22%	1,352.63%	523.33%	76.00%	638.20%	505.30%	750.93%
Free Cash Flow to Firm to Interest Expense	-32.96	46.16	-37.56	56.63	95.12	6.90	134.17	-16.56	-21.25	-16.62
Operating Cash Flow to Interest Expense	7.84	4.39	2.75	4.22	8.03	7.27	0.96	4.58	4.98	6.70
Operating Cash Flow Less CapEx to Interest Expense	7.51	3.86	2.44	3.90	7.44	5.88	-0.30	3.86	3.99	5.81
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.08	0.41	0.18	0.24	0.27	0.65	0.43	0.61	0.64	0.66
Accounts Receivable Turnover	0.71	3.89	1.58	2.36	2.50	6.63	4.03	6.54	7.33	6.18
Inventory Turnover	0.18	2.40	0.75	1.18	1.25	4.87	2.20	4.35	4.73	5.44
Fixed Asset Turnover	0.70	3.28	1.56	2.13	2.26	5.32	3.61	5.34	5.53	5.57
Accounts Payable Turnover	0.33	3.72	1.50	2.08	2.13	6.82	4.37	7.42	7.24	7.37
Days Sales Outstanding (DSO)	511.29	93.72	231.22	154.63	145.79	55.09	90.51	55.81	49.81	59.02
Days Inventory Outstanding (DIO)	2,015.96	152.07	486.23	309.96	292.31	74.94	166.12	83.93	77.11	67.05
Days Payable Outstanding (DPO)	1,110.09	98.01	242.56	175.26	171.13	53.50	83.49	49.20	50.42	49.55
Cash Conversion Cycle (CCC)	1,417.15	147.78	474.89	289.33	266.97	76.53	173.14	90.55	76.50	76.52
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	2,515	1,398	2,697	1,417	1,358	1,382	1,413	1,673	1,699	1,650
Invested Capital Turnover	0.16	0.75	0.33	0.46	0.43	1.00	0.67	0.90	0.95	0.98
Increase / (Decrease) in Invested Capital	515	-787	537	-745	-1,157	-16	-1,283	256	341	268
Enterprise Value (EV)	5,613	6,129	7,004	3,731	3,608	3,614	3,956	4,192	3,833	3,914
Market Capitalization	4,806	5,515	6,322	3,169	3,122	3,196	3,507	3,509	3,205	3,329
Book Value per Share	$30.45	$13.96	$35.71	$15.07	$15.36	$16.97	$16.91	$17.33	$18.74	$18.62
Tangible Book Value per Share	($3.72)	($7.08)	$1.38	($5.38)	($4.74)	($3.28)	($2.86)	($7.08)	($5.86)	($5.44)
Total Capital	2,954	1,629	3,207	1,694	1,587	1,609	1,634	1,849	1,864	1,816
Total Debt	1,243	845	1,189	839	715	645	670	859	793	751
Total Long-Term Debt	843	545	881	830	708	640	640	639	638	541
Net Debt	804	614	679	562	486	418	449	684	628	585
Capital Expenditures (CapEx)	4.60	9.10	4.00	4.50	7.60	15	13	8.90	13	11
Debt-free, Cash-free Net Working Capital (DFCFNWC)	367	61	520	117	90	87	142	150	164	124
Debt-free Net Working Capital (DFNWC)	806	292	1,030	394	319	315	362	325	329	290
Net Working Capital (NWC)	407	-8.10	721	384	313	310	332	105	174	80
Net Nonoperating Expense (NNE)	9.42	-4.47	9.04	9.97	9.02	8.87	7.04	9.16	11	6.65
Net Nonoperating Obligations (NNO)	804	614	679	562	486	418	449	684	628	585
Total Depreciation and Amortization (D&A)	19	19	19	20	21	19	19	20	25	23
Debt-free, Cash-free Net Working Capital to Revenue	102.97%	4.55%	65.15%	14.32%	10.82%	6.28%	10.31%	10.74%	11.36%	8.36%
Debt-free Net Working Capital to Revenue	225.90%	21.76%	129.13%	48.25%	38.29%	22.61%	26.34%	23.33%	22.79%	19.51%
Net Working Capital to Revenue	113.93%	-0.60%	90.45%	47.10%	37.50%	22.28%	24.15%	7.53%	12.06%	5.39%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	($0.36)	$0.04	$1.87	$0.76	$0.91	$0.87	$0.66	$0.73	$0.82	$1.01
Adjusted Weighted Average Basic Shares Outstanding	163.29M	165.04M	56.50M	56.80M	56.80M	56.80M	57M	57.10M	57.20M	57.10M
Adjusted Diluted Earnings per Share	($0.36)	$0.04	$1.84	$0.75	$0.90	$0.87	$0.66	$0.72	$0.81	$1.01
Adjusted Weighted Average Diluted Shares Outstanding	163.29M	165.04M	57.30M	57.40M	57.50M	57.50M	57.70M	57.80M	57.80M	57.80M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.04	$0.00	$0.00	$0.00	$0.87	$0.00	$0.00	$0.00	$1.01
Adjusted Weighted Average Basic & Diluted Shares Outstanding	163.42M	164.26M	56.73M	56.80M	56.80M	56.94M	57.13M	57.14M	57.18M	57.24M
Normalized Net Operating Profit after Tax (NOPAT)	54	2.03	53	53	61	59	47	51	56	74
Normalized NOPAT Margin	16.12%	0.00%	16.03%	15.09%	17.26%	16.47%	15.00%	13.70%	13.83%	18.50%
Pre Tax Income Margin	19.22%	0.00%	16.59%	15.86%	19.24%	17.20%	14.89%	14.95%	15.69%	15.28%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	5.60	0.00	5.22	4.95	6.28	6.65	5.66	5.44	5.50	6.24
NOPAT to Interest Expense	3.86	0.12	4.09	3.77	4.76	5.40	4.53	4.09	4.16	5.53
EBIT Less CapEx to Interest Expense	5.27	-0.53	4.91	4.63	5.69	5.26	4.39	4.72	4.51	5.35
NOPAT Less CapEx to Interest Expense	3.53	-0.41	3.78	3.45	4.17	4.02	3.27	3.38	3.18	4.63
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	-576.34%	0.00%	-18.59%	5.72%	10.87%	12.59%	17.98%	18.86%	20.36%	19.88%
Augmented Payout Ratio	-576.34%	0.00%	-18.59%	5.72%	10.87%	12.59%	17.98%	18.86%	20.36%	19.88%

Frequently Asked Questions About Crane NXT's Financials

When does Crane NXT's financial year end?

According to the most recent income statement we have on file, Crane NXT's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Crane NXT's net income changed over the last 9 years?

In the past 9 years, Crane NXT's net income has ranged from $123.80 million in 2016 to $335.50 million in 2018, and is currently $184.10 million as of their latest financial filing in 2024.

What is Crane NXT's operating income?

Crane NXT's total operating income in 2024 was $268.80 million, based on the following breakdown:

Total Gross Profit: $665.10 million
Total Operating Expenses: $396.30 million

How has Crane NXT revenue changed over the last 9 years?

Over the last 9 years, Crane NXT's total revenue changed from $2.74 billion in 2015 to $1.49 billion in 2024, a change of -45.7%.

How much debt does Crane NXT have?

Crane NXT's total liabilities were at $1.32 billion at the end of 2024, a 13.4% increase from 2023, and a 39.5% decrease since 2015.

How much cash does Crane NXT have?

In the past 9 years, Crane NXT's cash and equivalents has ranged from $165.80 million in 2024 to $706.20 million in 2017, and is currently $165.80 million as of their latest financial filing in 2024.

How has Crane NXT's book value per share changed over the last 9 years?

Over the last 9 years, Crane NXT's book value per share changed from 19.62 in 2015 to 18.62 in 2024, a change of -5.1%.

Remove Ads

Related Companies

This page (NYSE:CXT) was last updated on 4/15/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Crane NXT (CXT) Financials

Frequently Asked Questions About Crane NXT's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Crane NXT (CXT) Financials

Annual Income Statements for Crane NXT

Quarterly Income Statements for Crane NXT

Annual Cash Flow Statements for Crane NXT

Quarterly Cash Flow Statements for Crane NXT

Annual Balance Sheets for Crane NXT

Quarterly Balance Sheets for Crane NXT

Annual Metrics and Ratios for Crane NXT

Quarterly Metrics and Ratios for Crane NXT

Frequently Asked Questions About Crane NXT's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools