Crane Co
NYSE:CR
Income Statement
Earnings Waterfall
Crane Co
Revenue
|
2.1B
USD
|
Cost of Revenue
|
-1.3B
USD
|
Gross Profit
|
805m
USD
|
Operating Expenses
|
-521.2m
USD
|
Operating Income
|
283.8m
USD
|
Other Expenses
|
-27.9m
USD
|
Net Income
|
255.9m
USD
|
Income Statement
Crane Co
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 595
N/A
|
2 684
+3%
|
2 786
+4%
|
2 876
+3%
|
2 925
+2%
|
2 887
-1%
|
2 848
-1%
|
2 791
-2%
|
2 741
-2%
|
2 722
-1%
|
2 723
+0%
|
2 747
+1%
|
2 748
+0%
|
2 761
+0%
|
2 752
0%
|
2 753
+0%
|
2 786
+1%
|
2 912
+5%
|
3 060
+5%
|
3 220
+5%
|
3 346
+4%
|
3 378
+1%
|
3 369
0%
|
3 285
-2%
|
3 283
0%
|
3 249
-1%
|
3 086
-5%
|
3 048
-1%
|
2 937
-4%
|
2 973
+1%
|
3 150
+6%
|
3 249
+3%
|
2 063
-37%
|
3 002
+46%
|
3 010
+0%
|
3 726
+24%
|
2 035
-45%
|
3 413
+68%
|
3 058
-10%
|
2 039
-33%
|
2 086
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 712)
|
(1 765)
|
(1 827)
|
(1 882)
|
(1 909)
|
(1 888)
|
(1 871)
|
(1 826)
|
(1 786)
|
(1 770)
|
(1 748)
|
(1 766)
|
(1 758)
|
(1 762)
|
(1 757)
|
(1 749)
|
(1 771)
|
(1 863)
|
(1 964)
|
(2 067)
|
(2 156)
|
(2 162)
|
(2 151)
|
(2 101)
|
(2 104)
|
(2 087)
|
(2 004)
|
(1 988)
|
(1 931)
|
(1 933)
|
(2 005)
|
(2 036)
|
(1 374)
|
(1 851)
|
(1 863)
|
(2 364)
|
(1 321)
|
(2 164)
|
(1 937)
|
(1 253)
|
(1 281)
|
|
Gross Profit |
884
N/A
|
920
+4%
|
959
+4%
|
994
+4%
|
1 016
+2%
|
999
-2%
|
977
-2%
|
965
-1%
|
954
-1%
|
952
0%
|
974
+2%
|
981
+1%
|
990
+1%
|
1 000
+1%
|
995
0%
|
1 004
+1%
|
1 015
+1%
|
1 049
+3%
|
1 096
+4%
|
1 153
+5%
|
1 189
+3%
|
1 217
+2%
|
1 218
+0%
|
1 185
-3%
|
1 179
0%
|
1 162
-1%
|
1 082
-7%
|
1 060
-2%
|
1 006
-5%
|
1 039
+3%
|
1 145
+10%
|
1 213
+6%
|
689
-43%
|
1 151
+67%
|
1 148
0%
|
1 362
+19%
|
714
-48%
|
1 249
+75%
|
1 122
-10%
|
786
-30%
|
805
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(536)
|
(563)
|
(588)
|
(605)
|
(605)
|
(596)
|
(579)
|
(576)
|
(567)
|
(567)
|
(586)
|
(585)
|
(611)
|
(612)
|
(602)
|
(612)
|
(606)
|
(633)
|
(672)
|
(700)
|
(721)
|
(731)
|
(722)
|
(709)
|
(717)
|
(725)
|
(715)
|
(717)
|
(698)
|
(691)
|
(709)
|
(727)
|
(451)
|
(689)
|
(705)
|
(882)
|
(479)
|
(812)
|
(746)
|
(509)
|
(521)
|
|
Selling, General & Administrative |
(536)
|
(563)
|
(588)
|
(605)
|
(605)
|
(596)
|
(578)
|
(575)
|
(567)
|
(567)
|
(586)
|
(585)
|
(611)
|
(612)
|
(602)
|
(612)
|
(606)
|
(633)
|
(672)
|
(700)
|
(721)
|
(731)
|
(722)
|
(709)
|
(698)
|
(707)
|
(696)
|
(698)
|
(698)
|
(691)
|
(709)
|
(727)
|
(402)
|
(689)
|
(705)
|
(882)
|
(430)
|
(812)
|
(746)
|
(509)
|
(521)
|
|
Research & Development |
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
|
(50)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(19)
|
(19)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
348
N/A
|
357
+3%
|
371
+4%
|
389
+5%
|
411
+6%
|
403
-2%
|
399
-1%
|
389
-2%
|
388
0%
|
385
-1%
|
389
+1%
|
396
+2%
|
379
-4%
|
387
+2%
|
393
+1%
|
392
0%
|
409
+4%
|
416
+2%
|
425
+2%
|
453
+7%
|
468
+3%
|
486
+4%
|
496
+2%
|
476
-4%
|
462
-3%
|
437
-5%
|
367
-16%
|
343
-6%
|
308
-10%
|
349
+13%
|
437
+25%
|
486
+11%
|
237
-51%
|
463
+95%
|
443
-4%
|
480
+8%
|
235
-51%
|
437
+86%
|
375
-14%
|
277
-26%
|
284
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(25)
|
(28)
|
(31)
|
(33)
|
(38)
|
(38)
|
(37)
|
(37)
|
(36)
|
(35)
|
(35)
|
(35)
|
(35)
|
(34)
|
(34)
|
(34)
|
(34)
|
(39)
|
(43)
|
(46)
|
(49)
|
(46)
|
(44)
|
(44)
|
(44)
|
(45)
|
(48)
|
(51)
|
(53)
|
(54)
|
(51)
|
(48)
|
12
|
(29)
|
(28)
|
(9)
|
7
|
(9)
|
(3)
|
(15)
|
(18)
|
|
Non-Reccuring Items |
0
|
(15)
|
(20)
|
(79)
|
(95)
|
(82)
|
(85)
|
(30)
|
(15)
|
(13)
|
(4)
|
(0)
|
(192)
|
(193)
|
(195)
|
(196)
|
(21)
|
(27)
|
(28)
|
(35)
|
(27)
|
(25)
|
(26)
|
(20)
|
(252)
|
(252)
|
(274)
|
(275)
|
(45)
|
(28)
|
(2)
|
2
|
13
|
(4)
|
224
|
293
|
66
|
295
|
66
|
(4)
|
0
|
|
Total Other Income |
3
|
3
|
1
|
2
|
2
|
2
|
4
|
4
|
(1)
|
(1)
|
(1)
|
(1)
|
12
|
15
|
18
|
22
|
13
|
13
|
15
|
17
|
19
|
17
|
19
|
9
|
4
|
6
|
2
|
11
|
15
|
15
|
22
|
22
|
14
|
17
|
22
|
38
|
7
|
21
|
5
|
(14)
|
1
|
|
Pre-Tax Income |
326
N/A
|
317
-3%
|
321
+1%
|
278
-13%
|
281
+1%
|
286
+2%
|
281
-2%
|
326
+16%
|
337
+3%
|
337
+0%
|
349
+4%
|
360
+3%
|
164
-54%
|
175
+7%
|
182
+3%
|
184
+1%
|
368
+100%
|
364
-1%
|
369
+1%
|
390
+6%
|
411
+6%
|
432
+5%
|
445
+3%
|
421
-5%
|
171
-59%
|
147
-14%
|
47
-68%
|
29
-39%
|
225
+682%
|
281
+25%
|
406
+44%
|
461
+14%
|
277
-40%
|
447
+61%
|
661
+48%
|
802
+21%
|
315
-61%
|
743
+136%
|
443
-40%
|
245
-45%
|
267
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(105)
|
(105)
|
(105)
|
(91)
|
(88)
|
(90)
|
(89)
|
(105)
|
(107)
|
(103)
|
(103)
|
(107)
|
(40)
|
(44)
|
(49)
|
(46)
|
(108)
|
(100)
|
(93)
|
(90)
|
(81)
|
(86)
|
(90)
|
(86)
|
(37)
|
(33)
|
(9)
|
(7)
|
(43)
|
(55)
|
(56)
|
(56)
|
(43)
|
(71)
|
(165)
|
(259)
|
(115)
|
(229)
|
(144)
|
(50)
|
(63)
|
|
Income from Continuing Operations |
221
|
212
|
216
|
187
|
194
|
196
|
192
|
221
|
230
|
234
|
246
|
253
|
124
|
132
|
133
|
138
|
260
|
264
|
276
|
300
|
331
|
345
|
355
|
335
|
134
|
114
|
38
|
22
|
181
|
227
|
350
|
405
|
234
|
376
|
496
|
544
|
200
|
514
|
299
|
195
|
204
|
|
Income to Minority Interest |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
220
N/A
|
210
-4%
|
215
+2%
|
186
-13%
|
193
+3%
|
195
+1%
|
191
-2%
|
220
+15%
|
229
+4%
|
233
+2%
|
245
+5%
|
252
+3%
|
123
-51%
|
131
+7%
|
132
+1%
|
137
+4%
|
172
+26%
|
177
+3%
|
189
+6%
|
218
+15%
|
336
+54%
|
349
+4%
|
360
+3%
|
335
-7%
|
133
-60%
|
114
-15%
|
38
-67%
|
22
-42%
|
181
+738%
|
227
+25%
|
350
+55%
|
410
+17%
|
234
-43%
|
392
+67%
|
512
+31%
|
554
+8%
|
200
-64%
|
564
+182%
|
351
-38%
|
248
-30%
|
256
+3%
|
|
EPS (Diluted) |
3.73
N/A
|
3.53
-5%
|
3.59
+2%
|
3.1
-14%
|
3.23
+4%
|
3.31
+2%
|
3.24
-2%
|
3.74
+15%
|
3.89
+4%
|
3.96
+2%
|
4.16
+5%
|
4.26
+2%
|
2.07
-51%
|
2.16
+4%
|
2.18
+1%
|
2.24
+3%
|
2.84
+27%
|
2.9
+2%
|
3.09
+7%
|
3.56
+15%
|
5.5
+54%
|
5.75
+5%
|
5.91
+3%
|
5.52
-7%
|
2.2
-60%
|
1.9
-14%
|
0.64
-66%
|
0.38
-41%
|
3.08
+711%
|
3.86
+25%
|
5.9
+53%
|
6.89
+17%
|
4.13
-40%
|
6.76
+64%
|
8.99
+33%
|
9.76
+9%
|
3.52
-64%
|
9.82
+179%
|
6.11
-38%
|
4.3
-30%
|
4.45
+3%
|