Curtiss-Wright Corporation (CW) Income Annual - Discounting Cash Flows
CW
Curtiss-Wright Corporation
CW (NYSE)
Period Ending: LTM
(Last Twelve Months)
2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
2003
12-31
2002
12-31
2001
12-31
2000
12-31
1999
12-31
1998
12-31
1997
12-31
1996
12-31
1995
12-31
1994
12-31
1993
12-31
1992
12-31
1991
12-31
1990
12-31
1989
12-31
Report Filing 2025-11-06 2025-02-13 2024-02-20 2023-02-22 2022-02-24 2021-02-25 2020-02-27 2019-02-27 2018-02-22 2017-02-21 2016-02-25 2015-02-19 2014-02-21 2013-02-21 2012-02-24 2011-02-25 2010-03-19 2009-03-02 2008-02-27 2007-02-27 2006-03-07 2005-03-16 2004-03-10 2003-03-31 2002-03-18 2001-03-19 2000-03-20 1999-03-31 1998-03-24 1997-03-17 1996-03-22 1995-03-31 1994-03-31 1992-12-31 1991-12-31 1990-12-31 1989-12-31
Revenue 3,376 3,121 2,845 2,557 2,501 2,391 2,488 2,412 2,271 2,109 2,206 2,243 2,118 1,823 2,017 1,855 1,810 1,830 1,592 1,282 1,131 955 746.1 513.3 343.2 329.6 293.3 249.4 219.4 170.5 154.4 162.9 158.9 179.7 191.3 198.9 187.1
Cost of Revenue 2,112 1,968 1,778 1,602 1,573 1,550 1,589 1,541 1,470 1,374 1,422 1,467 1,382 1,211 1,360 1,248 1,214 1,214 1,068 851.1 740.4 624.5 505.2 337.2 215.3 194.3 178 157.7 134.6 108.2 96.2 95.9 101.1 111.2 117.9 120.9 113.7
Gross Profit 1,264 1,154 1,067 954.6 927.8 841.2 898.7 871.3 818.6 750.5 783.3 776.5 811.1 658.7 676.1 621.8 595.5 616.1 523.6 431.1 390.5 330.5 240.9 176.1 127.8 135.3 115.3 91.7 84.8 62.3 58.2 67 57.8 68.5 73.4 78 73.4
Operating Expenses 656.9 625 582.6 531.2 550.7 552.4 494.8 497.6 493.5 454 472.6 494.1 574 477.3 489.3 455.1 426.2 419.5 344.4 290.5 252.5 219.8 151.6 114.3 80.66 83.13 64.1 55.3 54.8 46.8 43.3 41.1 67.4 47.8 51.7 59.5 58.6
Research & Development 95.52 91.65 85.76 80.84 88.49 74.82 72.52 64.53 60.31 58.59 60.84 67.84 68.87 59.71 62.12 54.13 54.65 49.62 47.93 38.84 39.68 33.83 22.11 11.62 4.38 3.44 2.8 1.3 1.9 0 0 0 0 0 0 0 0
Selling, General and Administrative 550.4 518.9 496.8 445.7 443.1 412.8 422.3 433.1 418.5 383.8 411.8 426.3 508.6 437.6 409 387.8 371.6 369.9 296.5 251.1 214.7 185.5 131.1 102.6 79.26 65.34 48.4 44.3 40.5 34.3 33.8 30.2 55.9 35.9 39.5 47.7 47.3
Other Operating Expenses 11.05 14.45 0 4.65 19.09 64.74 0 0 14.62 11.58 0 0 -3.5 -19.95 18.1 13.14 0 0 0 0.486 -1.82 0.5 -1.61 0 -2.98 14.35 12.9 9.7 12.4 12.5 9.5 10.9 11.5 11.9 12.2 11.8 11.3
Operating Income 606.6 528.6 484.6 423.4 377.1 288.8 404 373.6 325.1 296.5 310.6 282.4 237.1 181.4 186.9 166.7 169.3 196.6 179.2 140.6 138 110.7 89.33 61.83 47.16 52.19 51.2 36.4 30 15.5 14.9 25.9 -9.6 20.7 21.7 18.5 14.8
Net Non-Operating Interest -42.83 -44.87 -51.39 -46.98 -40.24 -35.55 -31.35 -33.98 -41.47 -41.25 -36.04 -35.79 -37.05 -26.3 -20.83 -22.11 -25.07 -29.05 -27.38 -22.89 -19.98 -12.03 -5.66 -1.81 -1.18 -1.74 0 -0.5 0 -0.4 -0.5 -0.4 -0.5 -1.3 -1.6 -3.4 -2.8
Interest Income 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 0 0 0 0 0 0
Interest Expense 42.83 44.87 51.39 46.98 40.24 35.55 31.35 33.98 41.47 41.25 36.04 35.79 37.05 26.3 20.83 22.11 25.07 29.05 27.38 22.89 19.98 12.03 5.66 1.81 1.18 1.74 0 0.5 0 0.4 0.5 0.4 0.5 1.3 1.6 3.4 2.8
Equity & Other Income/(Expense) 32.43 38.33 29.86 12.73 12.07 9.75 23.86 16.6 15.97 12.69 0.615 0.365 -2.12 -19.73 18.97 13.72 1.01 1.58 2.37 -0.112 0.299 0.065 0.389 11.72 56.22 15.53 12.1 11.7 11.9 9 13.1 3.2 11.4 13.3 11.9 -7.8 25.3
Income Before Tax 596.2 522.1 463.1 389.2 349 263.1 396.5 356.2 299.6 268 275.2 246.9 198 135.4 185 158.3 145.3 169.1 154.2 117.6 118.3 98.75 84.06 71.73 102.2 65.97 63.3 47.6 41.9 24.1 27.5 28.7 1.3 32.7 32 7.3 37.3
Income Tax Expense 131.1 117.1 108.6 94.85 86.13 61.66 88.88 80.49 84.73 78.58 82.95 77 59.97 43.07 54.57 51.7 50.04 59.71 49.84 37.05 43.02 33.69 31.79 26.6 39.32 24.9 24.3 18.5 14 8 9.3 9.2 4.3 11 10.7 0.4 15.1
Income Attributable to Non-Controlling Interest 0 0 0 0 0 0 0 0 0 2.05 46.79 56.61 0 -21.55 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.2 2.7 0 0 0 0
Net Income 465.1 405 354.5 294.3 262.8 201.4 307.6 275.7 214.9 187.3 145.5 113.3 138 113.8 130.4 106.6 95.22 109.4 104.3 80.57 75.28 65.07 52.27 45.14 62.88 41.07 39 29.1 27.9 16.1 18.2 19.3 -5.7 21.7 21.3 6.9 22.2
Depreciation and Amortization 120.1 107.7 116.2 112 114.4 115.9 102.4 102.9 100 96.01 100.8 118.9 121.5 93.9 88.3 79.95 76.48 74.25 62.7 50.79 47.85 40.74 31.33 18.69 14.73 14.35 12.9 9.7 9.1 8.9 9.5 10.9 11.5 11.9 12.2 11.8 11.3
EBITDA 726.7 636.3 600.8 535.5 491.5 404.8 506.4 476.6 425.1 392.5 411.4 401.3 358.6 275.3 275.2 246.6 245.8 270.8 241.9 191.4 185.8 151.5 120.7 80.52 61.89 66.53 64.1 46.1 39.1 24.4 24.4 36.8 1.9 32.6 33.9 30.3 26.1
Earnings Per Share (EPS) 12.35 10.61 9.26 7.67 6.61 4.83 7.2 6.28 4.86 4.22 3.12 2.36 2.94 2.44 2.81 2.33 2.1 2.45 2.35 1.84 1.74 1.54 1.26 1.11 1.56 1.02 0.97 0.71 0.69 0.4 0.45 0.48 -0.14 0.54 0.53 0.17 0.55
Diluted Earnings Per Share 12.28 10.55 9.2 7.62 6.58 4.8 7.15 6.22 4.8 4.15 3.05 2.31 2.88 2.41 2.77 2.3 2.08 2.41 2.32 1.82 1.72 1.51 1.25 1.08 1.54 1.01 0.96 0.71 0.68 0.4 0.45 0.48 -0.14 0.54 0.53 0.17 0.55
Weighted Average Shares Outstanding 37.58 38.15 38.28 38.39 40.42 41.74 42.74 43.89 44.18 44.39 46.62 48.02 46.99 46.74 46.37 45.82 45.24 44.72 44.39 43.79 43.26 42.39 41.32 40.85 40.24 40.07 40.41 40.84 40.73 40.5 40.67 40.52 40.71 40.37 40.38 40 40.18
Diluted Weighted Average Shares Outstanding 37.79 38.37 38.53 38.65 40.6 42 43.02 44.32 44.76 45.05 47.62 49.08 47.91 47.41 47.01 46.32 45.7 45.37 44.97 44.27 43.77 43.09 41.81 41.79 40.96 40.77 40.84 41.28 41.18 40.76 40.9 40.52 40.71 40.37 40.38 40 40.18
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program