Balance Sheet

Currency: USD

	Dec-2020	Dec-2021	Dec-2022	Dec-2023	Dec-2024	Dec-2025
Assets
Cash & Cash Equivalents	551	479	231	227	166	234
Cash Equivalents	551	479	231	227	166	234
Total Receivables	505	570	237	245	312	365
Accounts Receivables	491	556	237	245	304	352
Other Receivables	14	14	0	0	9	13
Inventory	430	449	146	157	145	170
Other Current Assets	88	46	10	15	20	85
Total Current Assets	1 574	1 543	623	644	643	853
PP&E Net	677	556	262	261	272	304
PP&E Gross	677	556	262	261	272	0
Accumulated Depreciation	618	733	260	303	328	0
Intangible Assets	519	467	345	309	419	557
Goodwill	1 438	1 584	837	841	957	1 164
Note Receivable	73	60	0	0	0	0
Long-Term Investments	0	0	0	0	0	139
Other Long-Term Assets	335	277	63	74	96	99
Other Assets	1 438	1 584	837	841	957	1 164
Total Assets	4 615 N/A	4 487 -3%	2 129 -53%	2 129 N/A	2 387 +12%	3 116 +31%
Liabilities
Accounts Payable	199	274	110	107	117	132
Accrued Liabilities	285	342	111	118	140	273
Short-Term Debt	376	0	300	5	210	135
Other Current Liabilities	197	174	112	105	96	29
Total Current Liabilities	1 057	789	631	334	562	569
Long-Term Debt	843	842	545	640	541	1 004
Deferred Income Tax	54	77	110	105	119	151
Minority Interest	2	3	0	0	0	7
Other Liabilities	1 131	943	60	86	100	135
Total Liabilities	3 086 N/A	2 654 -14%	1 346 -49%	1 165 -13%	1 322 +13%	1 867 +41%
Equity
Common Stock	72	72	0	72	72	0
Retained Earnings	2 193	2 527	0	121	268	0
Additional Paid In Capital	331	364	0	1 728	1 720	0
Treasury Stock	601	691	0	839	823	0
Other Equity	466	440	784	119	173	1 250
Total Equity	1 529 N/A	1 832 +20%	784 -57%	964 +23%	1 065 +10%	1 250 +17%
Total Liabilities & Equity	4 615 N/A	4 487 -3%	2 129 -53%	2 129 N/A	2 387 +12%	3 116 +31%
Shares Outstanding
Common Shares Outstanding	58	58	56	57	57	57

Crane NXT Co
NYSE:CXT