Background and General



We are a producer and distributor of premium specialty alloys, including
titanium alloys, powder metals, stainless steels, alloy steels, and tool steels
as well as drilling tools. We are a recognized leader in high-performance
specialty alloy-based materials and process solutions for critical applications
in the aerospace, defense, medical, transportation, energy, industrial and
consumer markets. We have evolved to become a pioneer in premium specialty
alloys, including titanium, nickel, and cobalt, as well as alloys specifically
engineered for additive manufacturing ("AM") processes and soft magnetics
applications. We have expanded our AM capabilities to provide a complete
"end-to-end" solution to accelerate materials innovation and streamline parts
production. We primarily process basic raw materials such as nickel, cobalt,
titanium, manganese, chromium, molybdenum, iron scrap and other metal alloying
elements through various melting, hot forming and cold working facilities to
produce finished products in the form of billet, bar, rod, wire and narrow strip
in many sizes and finishes. We also produce certain metal powders and parts. Our
sales are distributed directly from our production plants and distribution
network as well as through independent distributors. Unlike many other specialty
steel producers, we operate our own worldwide network of service and
distribution centers. These service centers, located in the United States,
Canada, Mexico, Europe and Asia allow us to work more closely with customers and
to offer various just-in-time stocking programs.

As part of our overall business strategy, we have sought out and considered
opportunities related to strategic acquisitions and joint collaborations as well
as possible business unit dispositions aimed at broadening our offering to the
marketplace. We have participated with other companies to explore potential
terms and structures of such opportunities and expect that we will continue to
evaluate these opportunities.

                                       29

--------------------------------------------------------------------------------

Table of Contents




Our discussions below in this Item 2 are based upon the more detailed
discussions about our business, operations and financial condition included in
Item 7 of our 2019 Form 10-K. Our discussions here focus on our results during
or as of the three and six-month periods ended December 31, 2019 and the
comparable periods of fiscal year 2019, and to the extent applicable, on
material changes from information discussed in the 2019 Form 10-K and other
important intervening developments or information that we have reported on
Form 8-K. These discussions should be read in conjunction with the 2019
Form 10-K for detailed background information and with any such intervening
Form 8-K.

Impact of Raw Material Prices and Product Mix



We value most of our inventory utilizing the last-in, first-out ("LIFO")
inventory costing method. Under the LIFO inventory costing method, changes in
the cost of raw materials and production activities are recognized in cost of
sales in the current period even though these materials may potentially have
been acquired at significantly different values due to the length of time from
the acquisition of the raw materials to the sale of the processed finished goods
to the customers. In a period of rising raw material costs, the LIFO inventory
valuation normally results in higher cost of sales. Conversely, in a period of
decreasing raw material costs, the LIFO inventory valuation normally results in
lower cost of sales.

The volatility of the costs of raw materials has impacted our operations over
the past several years. We, and others in our industry, generally have been able
to pass cost increases on major raw materials through to our customers using
surcharges that are structured to recover increases in raw material costs.
Generally, the formula used to calculate a surcharge is based on published
prices of the respective raw materials for the previous month which correlates
to the prices we pay for our raw material purchases. However, a portion of our
surcharges to customers may be calculated using a different surcharge formula or
may be based on the raw material prices at the time of order, which creates a
lag between surcharge revenue and corresponding raw material costs recognized in
cost of sales. The surcharge mechanism protects our net income on such sales
except for the lag effect discussed above. However, surcharges have had a
dilutive effect on our gross margin and operating margin percentages as
described later in this report.

Approximately 25 percent of our net sales are sales to customers under firm
price sales arrangements. Firm price sales arrangements involve a risk of profit
margin fluctuations, particularly when raw material prices are volatile. In
order to reduce the risk of fluctuating profit margins on these sales, we enter
into commodity forward contracts to purchase certain critical raw materials
necessary to produce the related products sold. Firm price sales arrangements
generally include certain annual purchasing commitments and consumption
schedules agreed to by the customers at selling prices based on raw material
prices at the time the arrangements are established. If a customer fails to meet
the volume commitments (or the consumption schedule deviates from the
agreed-upon terms of the firm price sales arrangements), the Company may need to
absorb the gains or losses associated with the commodity forward contracts on a
temporary basis. Gains or losses associated with commodity forward contracts are
reclassified to earnings/loss when earnings are impacted by the hedged
transaction. Because we value most of our inventory under the LIFO costing
methodology, changes in the cost of raw materials and production activities are
recognized in cost of sales in the current period attempting to match the most
recently incurred costs with revenues. Gains or losses on the commodity forward
contracts are reclassified from other comprehensive income (loss) together with
the actual purchase price of the underlying commodities when the underlying
commodities are purchased and recorded in inventory. To the extent that the
total purchase price of the commodities, inclusive of the gains or losses on the
commodity forward contracts, are higher or lower relative to the beginning of
year costs, our cost of goods sold reflects such amounts. Accordingly, the gains
and/or losses associated with commodity forward contracts may not impact the
same period that the firm price sales arrangements revenue is recognized, and
comparisons of gross profit from period to period may be impacted. These firm
price sales arrangements are expected to continue as we look to strengthen our
long-term customer relationships by expanding, renewing and in certain cases
extending to a longer-term, our customer long-term arrangements.

We produce hundreds of grades of materials with a wide range of pricing and
profit levels depending on the grade. In addition, our product mix within a
period is subject to the fluctuating order patterns of our customers as well as
decisions we may make on participation in certain products based on available
capacity, including the impacts of capacity commitments we may have under
existing customer agreements. While we expect to see positive contribution from
a more favorable product mix in our margin performance over time, the impact by
period may fluctuate and period-to-period comparisons may vary.


                                       30

--------------------------------------------------------------------------------

Table of Contents

Net Pension Expense



Net pension expense, as we define it below, includes the net periodic benefit
costs related to both our pension and other postretirement plans. The net
periodic benefit costs are determined annually based on beginning of year
balances and are recorded ratably throughout the fiscal year, unless a
significant re-measurement event occurs. We currently expect that the total net
periodic benefit costs for fiscal year 2020 will be $15.0 million as compared
with $11.4 million in fiscal year 2019.  The following is the net pension
expense for the three and six months ended December 31, 2019 and 2018:

                                  Three Months Ended             Six Months Ended
                                     December 31,                  December 31,
($ in millions)                     2019            2018          2019           2018
Pension plans                $     3.0             $ 2.4    $     6.0           $ 4.8
Other postretirement plans         0.8               0.5          1.6             1.0
Net periodic benefit costs   $     3.8             $ 2.9    $     7.6           $ 5.8



Net pension expense is recorded in accounts that are included in cost of sales
and selling, general and administrative expenses based on the function of the
associated employees and in other income (expense), net. The following is a
summary of the classification of net pension expense for the three and six
months ended December 31, 2019 and 2018:

                                           Three Months Ended              Six Months Ended
                                              December 31,                   December 31,
($ in millions)                           2019            2018           2019            2018
Cost of sales:
Service cost                          $       2.7     $      2.5     $       5.5     $      5.0
Selling, general and administrative
expenses:
Service cost                                  0.4            0.4             0.8            0.8
Other income (expense), net:
Pension earnings, interest and
deferrals                                     0.7              -             1.3              -
Net pension expense                   $       3.8     $      2.9     $       7.6     $      5.8

As of December 31, 2019 and June 30, 2019, amounts related to the net pension expense capitalized in gross inventory were $1.8 million and $1.7 million, respectively.

Operating Performance Overview



Our second quarter results reflect a continuation of our consistent
year-over-year earnings growth and backlog expansion. Operating income at SAO
reached its highest level on record as we continued to drive a richer product
mix by prioritizing higher-value solutions across our end-use markets. In
addition, customer activity at our Athens facility remains high and we received
four vendor approved process approvals in the second quarter of fiscal year
2020.

We believe that demand patterns are largely healthy across our end-use markets
and the second quarter marked our twelfth consecutive quarter of year-over-year
net sales growth. We generated double-digit year-over-year revenue growth in the
Aerospace and Defense and Medical end-use markets. Our leading solutions,
sub-market diversity and participation on practically all major industry
platforms continued to drive strong performance in the Aerospace and Defense
end-use market. In addition, our total company backlog increased year-over-year
for the twelfth consecutive quarter.

Over the last several months, the Aerospace supply chain has been disrupted as a
result of the grounding of the Boeing 737 MAX aircraft and more recently by the
decision to temporarily halt production of the Boeing 737 MAX. The Company
continues to work with its customers to understand the impacts, timing and
mitigating actions available as a result of the disruption.  The supply chain
disruption associated with the 737 MAX did not have a significant impact on the
Company's revenues or operating income in the three or six month periods ended
December 31, 2019. A significant and prolonged reduction in aerospace build
rates could negatively impact our results of operations and financial position
in future periods.


                                       31

--------------------------------------------------------------------------------

Table of Contents



We believe our commercial strategy is clearly resonating with customers and that
our expanding relationships and concerted mix shift will be supported by
additional manufacturing efficiencies and unlocking capacity via the Carpenter
Operating Model. Longer-term, we continue to place strategic emphasis on
advancing our leadership in emerging technologies to best position Carpenter
Technology for sustainable growth. We recently opened our Emerging Technology
Center on our Athens, Alabama campus, and customer collaborations around
additive manufacturing across our end-use markets are accelerating. The
construction of our hot strip mill at Reading remains on target and will enable
us to further capitalize on our soft magnetics solutions portfolio and the
potential disruption of electrification. The strategic investments we are making
for the future of our industry are critical to strengthening our position as a
solutions provider and driving long-term success for our diverse base of
customers.

Results of Operations - Three Months Ended December 31, 2019 vs. Three Months Ended December 31, 2018



For the three months ended December 31, 2019, we reported net income of $38.8
million, or $0.79 per diluted share. This compares with net income for the same
period a year earlier of $35.5 million, or $0.73 per diluted share. Excluding
special items, for the three months ended December 31, 2019 and 2018, earnings
per share would have been $0.83 per diluted share and $0.76 per diluted share,
respectively.  The current period results reflect strengthening product mix
across all end-use markets combined with our solutions-focused approach driving
increased sales in our Aerospace and Defense and Medical end-use markets
compared to the prior year period.

Net Sales



Net sales for the three months ended December 31, 2019 were $573.0 million,
which was a 3 percent increase over the same period a year ago. Excluding
surcharge revenue, sales increased 5 percent on a 7 percent decrease in shipment
volume from the same period a year ago. The results excluding surcharge revenue
reflect a favorable product mix across all end-use markets.

Geographically, sales outside the United States increased 18 percent from the
same period a year ago to $202.1 million for the three months ended December 31,
2019. The increase is primarily due to stronger demand in the Aerospace and
Defense end-use market in Europe, Asia Pacific and Canada. A portion of our
sales outside the United States are denominated in foreign currencies. The
fluctuations in foreign currency exchange rates resulted in a $0.1 million
decrease in sales during the three months ended December 31, 2019 compared to
the three months ended December 31, 2018. Net sales outside the United States
represented 35 percent and 31 percent of total net sales for the three months
ended December 31, 2019 and 2018, respectively.

Sales by End-Use Markets



We sell to customers across diversified end-use markets. The following table
includes comparative information for our net sales, which includes surcharge
revenue by principal end-use markets. We believe this is helpful supplemental
information in analyzing the performance of the business from period to period:


                              Three Months Ended             $              %
                                 December 31,             Increase      Increase
($ in millions)                 2019           2018      (Decrease)    (Decrease)
Aerospace and Defense     $    348.7         $ 299.0    $     49.7         17  %
Medical                         49.0            45.5           3.5          8  %
Transportation                  38.4            37.8           0.6          2  %
Energy                          31.2            42.8         (11.6 )      (27 )%
Industrial and Consumer         78.0            97.5         (19.5 )      (20 )%
Distribution                    27.7            33.9          (6.2 )      (18 )%
Total net sales           $    573.0         $ 556.5    $     16.5          3  %




                                       32

--------------------------------------------------------------------------------

Table of Contents

The following table includes comparative information for our net sales by the same principal end-use markets, but excluding surcharge revenue:




                                             Three Months Ended                $               %
                                                December 31,               Increase         Increase
($ in millions)                             2019              2018        (Decrease)       (Decrease)
Aerospace and Defense                 $     278.8         $    234.1     $      44.7            19  %
Medical                                      43.5               38.4             5.1            13  %
Transportation                               30.6               29.4             1.2             4  %
Energy                                       26.9               36.4            (9.5 )         (26 )%
Industrial and Consumer                      63.9               77.6           (13.7 )         (18 )%
Distribution                                 27.5               33.5            (6.0 )         (18 )%
Total net sales excluding surcharge
revenue                               $     471.2         $    449.4     $      21.8             5  %



Sales to the Aerospace and Defense end-use market increased 17 percent from the
second quarter a year ago to $348.7 million. Excluding surcharge revenue, sales
increased 19 percent from the second quarter a year ago on a 10 percent increase
in shipment volume. The results reflect stronger demand in all aerospace
sub-markets demonstrating the continued benefits from our broad solutions
portfolio across multiple attractive sub-markets. In addition, we continue to
experience strong demand for our defense related applications driven by specific
programs.

Medical end-use market sales increased 8 percent from the second quarter a year
ago to $49.0 million. Excluding surcharge revenue, sales increased 13 percent on
2 percent higher shipment volume from the second quarter a year ago. The results
reflect continued strong demand for high-value materials used in orthopedic and
cardiology applications.

Transportation end-use market sales increased 2 percent from the second quarter
a year ago to $38.4 million. Excluding surcharge revenue, sales increased 4
percent on 11 percent lower shipment volume from the second quarter a year ago.
The results reflect increased sales in medium and heavy duty trucks driven by
richer product mix focused on solutions specifically engineered for
high-temperature and high-wear applications partially offset by lower
fastener demand in light vehicles.

Sales to the Energy end-use market of $31.2 million reflect a 27 percent
decrease from the second quarter a year ago. Excluding surcharge revenue, sales
decreased 26 percent from a year ago. The results primarily reflect decreases in
the domestic oil and gas sub-market due to declining market activity and growing
pricing pressures, partially offset by increases in the international power
generation sub-market.

Industrial and Consumer end-use market sales decreased 20 percent from the
second quarter a year ago to $78.0 million. Excluding surcharge revenue, sales
decreased 18 percent on 30 percent lower shipment volume. The results reflect
the impact of reduced demand for materials used in select industrial
applications offset by growth in consumer electronics and improved product mix.

Gross Profit



Our gross profit in the second quarter increased 5 percent to $112.6 million, or
19.7 percent of net sales as compared with $107.0 million, or 19.2 percent of
net sales in the same quarter a year ago. Excluding the impact of surcharge
revenue, our adjusted gross margin in the second quarter was 23.9 percent as
compared to 23.8 percent in the same period a year ago. The current period
results were driven by increasing margins in the SAO segment and favorable
product mix in all end-use markets.

While the surcharge generally protects the absolute gross profit dollars, it
does have a dilutive effect on gross margin as a percent of sales. The following
represents a summary of the dilutive impact of the surcharge on gross margin for
the comparative three month periods. See the section "Non-GAAP Financial
Measures" below for further discussion of these financial measures.

                                       33

--------------------------------------------------------------------------------


  Table of Contents


                                                       Three Months Ended
                                                          December 31,
($ in millions)                                         2019         2018
Net sales                                           $   573.0      $ 556.5
Less: surcharge revenue                                 101.8        107.1
Net sales excluding surcharge revenue               $   471.2      $ 449.4

Gross profit                                        $   112.6      $ 107.0

Gross margin                                             19.7 %       19.2 %

Adjusted gross margin excluding surcharge revenue 23.9 % 23.8 %

Selling, General and Administrative Expenses



Selling, general and administrative expenses of $55.3 million were 9.7 percent
of net sales (11.7 percent of net sales excluding surcharge) as compared with
$51.6 million and 9.3 percent of net sales (11.5 percent of net sales excluding
surcharge) in the same quarter a year ago. The selling, general and
administrative expenses reflect higher spending in key growth areas including
additive manufacturing in addition to market driven losses in compensation plans
compared to the same quarter a year ago.

Restructuring Charges

During the recent second quarter, the Company incurred $2.3 million, before taxes, of restructuring charges in order to reduce overhead costs and position the Company to drive long-term, profitable growth.

Operating Income



Our operating income in the recent second quarter was $55.0 million or 9.6
percent of net sales as compared with $55.4 million or 10.0 percent of net sales
in the same quarter a year ago. Excluding surcharge revenue and special items,
adjusted operating margin was 12.2 percent for the most recent quarter as
compared with 12.6 percent a year ago. The results for the second quarter of
fiscal year 2020 primarily reflect stronger product mix across all end-use
markets and improved margins in the SAO segment compared to the same period a
year ago offset by higher spending in key growth areas.

The following presents our operating income and operating margin, in each case
excluding the impact of surcharge revenue on net sales and special items. We
present and discuss these financial measures because management believes
removing these items provides a more consistent and meaningful basis for
comparing ongoing results of operations from period to period. See the section
"Non-GAAP Financial Measures" below for further discussion of these financial
measures.


                                       34

--------------------------------------------------------------------------------


  Table of Contents

                                                                 Three Months Ended
                                                                    December 31,
($ in millions)                                                  2019            2018
Net sales                                                   $     573.0      $    556.5
Less: surcharge revenue                                           101.8           107.1
Net sales excluding surcharge revenue                       $     471.2      $    449.4

Operating income                                            $      55.0      $     55.4
Special items:
 Restructuring charges                                              2.3               -
 Acquisition-related costs                                            -             1.2
Operating income excluding special items                    $      57.3      $     56.6

Operating margin                                                    9.6 %          10.0 %

Adjusted operating margin excluding surcharge revenue and
special items                                                      12.2 %          12.6 %



Interest Expense

Interest expense for the three months ended December 31, 2019 was $5.3 million
compared with $7.0 million in the same period a year ago. We have used interest
rate swaps to achieve a level of floating rate debt to fixed rate debt where
appropriate. Interest expense for the three months ended December 31, 2019 and
2018 includes net gains from interest rate swaps of $0.1 million compared with
net losses of $0.1 million, respectively. Capitalized interest reduced interest
expense by $2.2 million for the three months ended December 31, 2019 and $0.9
million for the three months ended December 31, 2018.

Other Income (Expense), Net



Other income, net for the three months ended December 31, 2019 was $0.8 million
as compared with $3.2 million of other expense, net for the three months ended
December 31, 2018. The current year results include favorable market returns on
investments used to fund Company-owned life insurance contracts and investments
held in rabbi trusts partially offset by expense from pension earnings, interest
and deferrals. The other expense, net for the three months ended December 31,
2018 reflected unfavorable market returns on investments used to fund
Company-owned life insurance contracts and investments held in rabbi trusts.

Income Taxes



Income tax expense in the recent second quarter was $11.7 million, or 23.2
percent of pre-tax income compared with $9.7 million, or 21.5 percent of pre-tax
income in the same quarter a year ago. Income tax expense for the three months
ended December 31, 2018 included tax benefits of $1.8 million as a result of
changes in the Company's prior year tax positions.

An Act to Provide for Reconciliation Pursuant to Titles II and V of the
Concurrent Resolution on the Budget for Fiscal Year 2018 (the "The Tax Cuts and
Jobs Act") was enacted on December 22, 2017. The Tax Cuts and Jobs Act included
provisions that reduced the federal corporate income tax rate, created a
territorial tax system with a one-time mandatory tax on previously deferred
foreign earnings (i.e. transition tax), and changed certain business deductions
including allowing for immediate expensing of certain qualified capital
expenditures and limitations on deductions of interest expense. The accounting
for the income tax effects of the Tax Cut and Jobs Act was completed during the
three months ended December 31, 2018. A discrete tax benefit of $0.2 million was
recorded for the transition tax offset by a discrete tax charge of $0.2 million
for the re-measurement of deferred tax assets and liabilities in the three
months ended December 31, 2018.


                                       35

--------------------------------------------------------------------------------

Table of Contents

Business Segment Results

We have two reportable business segments: SAO and PEP.



The following table includes comparative information for volumes by business
segment:


                                      Three Months Ended                        %
                                         December 31,        (Decrease)    (Decrease)
(Pounds sold, in thousands)            2019         2018      Increase      Increase
Specialty Alloys Operations           56,564      61,668        (5,104 )      (8 )%
Performance Engineered Products *      3,424       3,300           124         4  %
Intersegment                            (690 )    (1,050 )         360        34  %
Consolidated pounds sold              59,298      63,918        (4,620 )      (7 )%


* Pounds sold data for PEP segment includes Dynamet, Carpenter Powder Products and Additive businesses only.



The following table includes comparative information for net sales by business
segment:


                                     Three Months Ended           $              %
                                        December 31,           Increase      Increase
($ in millions)                       2019         2018       (Decrease)    (Decrease)
Specialty Alloys Operations       $   483.0      $ 461.6     $     21.4         5  %
Performance Engineered Products       106.0        112.9           (6.9 )      (6 )%
Intersegment                          (16.0 )      (18.0 )          2.0        11  %
Total net sales                   $   573.0      $ 556.5     $     16.5         3  %


The following table includes comparative information for our net sales by business segment, but excluding surcharge revenue:




                                           Three Months Ended               $                %
                                              December 31,              Increase         Increase
($ in millions)                            2019            2018        (Decrease)       (Decrease)
Specialty Alloys Operations           $     382.5      $    356.2     $      26.3             7  %
Performance Engineered Products             104.1           109.4            (5.3 )          (5 )%
Intersegment                                (15.4 )         (16.2 )           0.8             5  %
Total net sales excluding surcharge
revenue                               $     471.2      $    449.4     $      21.8             5  %


Specialty Alloys Operations Segment



Net sales for the quarter ended December 31, 2019 for the SAO segment increased
5 percent to $483.0 million, as compared with $461.6 million in the same quarter
a year ago. Excluding surcharge revenue, net sales increased 7 percent on 8
percent lower shipment volume from a year ago. The results primarily reflect the
impact of increased sales in all end-use markets and stronger product mix in all
key end-use markets compared to the prior year same quarter.

Operating income for the SAO segment was $76.3 million or 15.8 percent of net
sales (19.9 percent of net sales excluding surcharge revenue) in the recent
second quarter, as compared with $69.0 million or 14.9 percent of net sales
(19.4 percent of net sales excluding surcharge revenue) in the same quarter a
year ago. The results reflect improved margins from capacity and productivity
gains and stronger product mix compared to the prior year same quarter.

                                       36

--------------------------------------------------------------------------------

Table of Contents

Performance Engineered Products Segment



Net sales for the quarter ended December 31, 2019 for the PEP segment decreased
6 percent to $106.0 million, as compared with $112.9 million in the same quarter
a year ago. Excluding surcharge revenue, net sales of $104.1 million decreased
from $109.4 million a year ago. The results reflect lower sales in our Energy
end-use market, primarily in the domestic oil and gas sub-market. Distribution
sales were also down as a result of the impact of tariffs.

Operating income for the PEP segment was $0.4 million or 0.4 percent of net
sales in the recent second quarter, compared with operating income of $4.4
million or 3.9 percent of net sales in the same quarter a year ago. The results
were impacted by our continuing strategic investment in additive manufacturing,
decreased activity in the North American oil and gas sub-market and the impact
of tariffs on our distribution business.

Results of Operations - Six Months Ended December 31, 2019 vs. Six Months Ended December 31, 2018

Net Sales

Net sales for the six months ended December 31, 2019 were $1,158.4 million,
which was a 3 percent increase over the same period a year ago. Excluding
surcharge revenue, sales increased 6 percent on 6 percent lower shipment volume
from the same period a year ago. The results reflect the impact of stronger
product mix for materials used in all end-use markets in addition to stronger
demand in the Aerospace and Defense and Medical end-use markets.

Geographically, sales outside the United States increased 12 percent from the
same period a year ago to $402.6 million for the six months ended December 31,
2019. The increase is primarily due to stronger product demand in the Aerospace
and Defense end-use market in Europe, Asia Pacific and Canada. A portion of our
sales outside the United States are denominated in foreign currencies. The
impact of fluctuations in foreign currency exchange rates resulted in a $0.9
million decrease in sales during the six months ended December 31, 2019 compared
to the six months ended December 31, 2018. Net sales outside the United States
represented 35 percent and 32 percent of total net sales for the six months
ended December 31, 2019 and 2018, respectively.

Sales by End-Use Markets



We sell to customers across diversified end-use markets. The following table
includes comparative information for our net sales, which includes surcharge
revenue by principal end-use markets.  We believe this is helpful supplemental
information in analyzing the performance of the business from period to period:


                             Six Months Ended            $              %
                               December 31,           Increase      Increase
($ in millions)              2019         2018       (Decrease)    (Decrease)
Aerospace and Defense     $   702.0    $   609.7    $     92.3         15  %
Medical                        98.0         92.5           5.5          6  %
Transportation                 78.4         78.1           0.3          -  %
Energy                         70.5         87.1         (16.6 )      (19 )%
Industrial and Consumer       151.3        193.6         (42.3 )      (22 )%
Distribution                   58.2         67.9          (9.7 )      (14 )%
Total net sales           $ 1,158.4    $ 1,128.9    $     29.5          3  %




                                       37

--------------------------------------------------------------------------------

Table of Contents

The following table includes comparative information for our net sales by the same principal end-use markets, but excluding surcharge revenue:




                                         Six Months Ended           $              %
                                           December 31,          Increase      Increase
($ in millions)                          2019         2018      (Decrease)    (Decrease)
Aerospace and Defense                 $    564.9    $ 473.8    $     91.1         19  %
Medical                                     87.5       78.0           9.5         12  %
Transportation                              63.6       60.8           2.8          5  %
Energy                                      59.9       73.9         (14.0 )      (19 )%
Industrial and Consumer                    124.1      152.1         (28.0 )      (18 )%
Distribution                                57.8       67.2          (9.4 )      (14 )%
Total net sales excluding surcharge   $    957.8    $ 905.8    $     52.0

6 %





Sales to the Aerospace and Defense end-use market increased 15 percent from the
same period a year ago to $702.0 million. Excluding surcharge revenue, sales
increased 19 percent from the same period a year ago on a 10 percent increase in
shipment volume. The results reflect stronger demand in all sub-markets and
improved product mix for key sub-markets compared to the prior year quarter.

Medical end-use market sales increased 6 percent from the same period a year ago
to $98.0 million. Excluding surcharge revenue, sales increased 12 percent on 5
percent higher shipment volume from the same period a year ago. The results
reflect strong market conditions with increased sales and improved product mix
within the orthopedic and dental sub-markets.

Transportation end-use market sales of $78.4 million were flat from the same
period a year ago. Excluding surcharge revenue, sales of $63.6 million increased
5 percent on 6 percent lower shipment volume from the same period a year ago.
The results reflect a stronger product mix offset with lower demand for our
applications due to trade actions and tariffs which has impacted customer order
patterns.

Sales to the Energy end-use market decreased 19 percent from the same period a
year ago to $70.5 million. Excluding surcharge revenue, sales decreased 19
percent from a year ago. The results reflect the impact of decreased sales in
the oil and gas sub-market in the domestic market.

Industrial and Consumer end-use market sales decreased 22 percent from the same
period a year ago to $151.3 million. Excluding surcharge revenue, sales
decreased 18 percent on a 29 percent decrease in shipment volume. The results
reflect the impact of lower demand primarily in the industrial sub-market offset
partially by increased sales and stronger product mix in consumer electronics
and sporting goods.

Gross Profit

Our gross profit in the six months ended December 31, 2019 increased 13 percent
to $225.3 million, or 19.4 percent of net sales as compared with $198.7 million,
or 17.6 percent of net sales in the same period a year ago. Excluding the impact
of surcharge revenue, our gross margin in the six months ended December 31, 2019
was 23.5 percent as compared to 21.9 percent in the same period a year ago. The
results for the six months ended December 31, 2019 reflect stronger product mix
across all end-use markets as well as operating cost improvements compared to
the same period a year ago.

Our surcharge mechanism is structured to recover increases in raw material
costs, although in certain cases with a lag effect as discussed above. While the
surcharge generally protects the absolute gross profit dollars, it does have a
dilutive effect on gross margin as a percent of sales. The following represents
a summary of the dilutive impact of the surcharge on gross margin for the
comparative six month periods. See the section "Non-GAAP Financial Measures"
below for further discussion of these financial measures.


                                       38

--------------------------------------------------------------------------------


  Table of Contents

                                                        Six Months Ended
                                                          December 31,
($ in millions)                                        2019          2018
Net sales                                           $ 1,158.4     $ 1,128.9
Less: surcharge revenue                                 200.6         223.1
Net sales excluding surcharge revenue               $   957.8     $   905.8

Gross profit                                        $   225.3     $   198.7

Gross margin                                             19.4 %        17.6 %

Adjusted gross margin excluding surcharge revenue 23.5 % 21.9 %

Selling, General and Administrative Expenses



Selling, general and administrative expenses of $108.2 million were 9.3 percent
of net sales (11.3 percent of net sales excluding surcharge) for the six months
ended December 31, 2019 as compared with $98.3 million or 8.7 percent of net
sales (10.9 percent of net sales excluding surcharge) in the same period a year
ago.  Selling, general and administrative expenses increased in the six months
ended December 31, 2019 reflecting the full impact from the LPW acquisition in
the second quarter of fiscal year 2019 and higher spending in key growth areas
including additive manufacturing and soft magnetics.

Restructuring Charges

During the six months ended December 31, 2019, the Company incurred $2.3 million, before taxes, of restructuring charges in order to reduce overhead costs and position the Company to drive long-term, profitable growth.

Operating Income



Our operating income in the six months ended December 31, 2019 was $114.8
million, or 9.9 percent of net sales as compared with $100.4 million, or 8.9
percent of net sales in the same period a year ago. Excluding surcharge revenue
and special items, adjusted operating margin was 12.2 percent for the six months
ended December 31, 2019 and 11.2 percent for the same period a year ago. The
increase in the operating margin is a result of increased sales and stronger
product mix in key end-use markets partially offset by higher spending in
additive manufacturing compared to the same period a year ago.

The following presents our operating income and operating margin, in each case
excluding the impact of surcharge revenue on net sales and special items. We
present and discuss these financial measures because management believes
removing these items provides a more consistent and meaningful basis for
comparing ongoing results of operations from period to period. See the section
"Non-GAAP Financial Measures" below for further discussion of these financial
measures.


                                       39

--------------------------------------------------------------------------------


  Table of Contents

                                                                 Six Months Ended
                                                                   December 31,
($ in millions)                                                 2019           2018
Net sales                                                   $  1,158.4     $  1,128.9
Less: surcharge revenue                                          200.6          223.1
Net sales excluding surcharge revenue                       $    957.8     $    905.8

Operating income                                            $    114.8     $    100.4
Special items:
Restructuring charges                                              2.3              -
Acquisition-related costs                                            -            1.2
Operating income excluding special items                    $    117.1     $    101.6

Operating margin                                                   9.9 %          8.9 %

Adjusted operating margin excluding surcharge revenue and
special items                                                     12.2 %         11.2 %



Interest Expense

Interest expense for the six months ended December 31, 2019 was $10.7 million
compared with $13.2 million in the same period a year ago. Capitalized interest
reduced interest expense by $4.2 million for the six months ended December 31,
2019 and $1.9 million for the six months ended December 31, 2018.

Other Income (Expense), Net



Other income, net was $0.5 million for the recent six months ended December 31,
2019 compared with other expense, net of $1.7 million in the same period a year
ago.

Income Taxes

Income tax expense in the six months ended December 31, 2019 was $24.6 million,
or 23.5 percent of pre-tax income as compared with $18.5 million, or 21.6
percent of pre-tax income in the six months ended December 31, 2018. Income tax
expense in the six months ended December 31, 2018 included tax benefits of $1.8
million as a result of changes in the Company's prior year tax positions.

In December 2017, the United States enacted tax reform legislation. The Tax Cuts
and Jobs Act included provisions that reduced the federal corporate income tax
rate, created a territorial tax system with a one-time mandatory tax on
previously deferred foreign earnings (i.e. transition tax), and changed certain
business deductions including allowing for immediate expensing of certain
qualified capital expenditures and limitations on deductions of interest
expense. The accounting for the income tax effects of the Tax Cuts and Jobs Act
was completed during the three months ended December 31, 2018. A discrete tax
benefit of $0.2 million was recorded for the transition tax offset by a discrete
tax charge of $0.2 million for the re-measurement of deferred tax assets and
liabilities in the three months ended December 31, 2018.


                                       40

--------------------------------------------------------------------------------

Table of Contents

Business Segment Results

We have two reportable business segments: SAO and PEP.



The following table includes comparative information for volumes by business
segment:


                                      Six Months Ended                         %
                                        December 31,         Decrease      Decrease
(Pounds sold, in thousands)           2019        2018      (Increase)    (Increase)
Specialty Alloys Operations         116,606     124,382        (7,776 )       (6 )%
Performance Engineered Products *     6,674       6,032           642         11  %
Intersegment                         (1,684 )      (880 )        (804 )      (91 )%
Consolidated pounds sold            121,596     129,534        (7,938 )       (6 )%


* Pounds sold data for PEP segment includes Dynamet, Carpenter Powder Products and Additive businesses only.



The following table includes comparative information for net sales by business
segment:


                                      Six Months Ended             $              %
                                        December 31,            Increase      Increase
($ in millions)                      2019          2018        (Decrease)    (Decrease)
Specialty Alloys Operations       $   974.1     $   937.1     $     37.0         4  %
Performance Engineered Products       215.4         224.6           (9.2 )      (4 )%
Intersegment                          (31.1 )       (32.8 )          1.7         5  %
Total net sales                   $ 1,158.4     $ 1,128.9     $     29.5         3  %


The following table includes comparative information for our net sales by business segment, but excluding surcharge revenue:




                                            Six Months Ended               $                %
                                              December 31,             Increase         Increase
($ in millions)                           2019            2018        (Decrease)       (Decrease)
Specialty Alloys Operations           $     775.7     $    717.7     $      58.0             8  %
Performance Engineered Products             212.0          217.4            (5.4 )          (2 )%
Intersegment                                (29.9 )        (29.3 )          (0.6 )          (2 )%
Total net sales excluding surcharge
revenue                               $     957.8     $    905.8     $      52.0             6  %


Specialty Alloys Operations Segment

Net sales for the six months ended December 31, 2019 for the SAO segment increased 4 percent to $974.1 million, as compared with $937.1 million in the same period a year ago. Excluding surcharge revenue, net sales increased 8 percent on 6 percent lower shipment volume from a year ago. The results primarily reflect increased sales in the Aerospace and Defense, Medical and Transportation end-use markets compared to the prior year same period.



Operating income for the SAO segment was $157.3 million or 16.1 percent of net
sales (20.3 percent of net sales excluding surcharge revenue) in the recent six
months ended December 31, 2019 as compared with $121.7 million or 13.0 percent
of net sales (17.0 percent of net sales excluding surcharge revenue) in the same
period a year ago. The increase in operating income reflects the impact of
stronger product mix across all end-use markets as well as operating cost
improvements compared to the prior year same period.


                                       41

--------------------------------------------------------------------------------

Table of Contents

Performance Engineered Products Segment



Net sales for the six months ended December 31, 2019 for the PEP segment
decreased 4 percent to $215.4 million, as compared with $224.6 million in the
same period a year ago. Excluding surcharge revenue, net sales decreased 2
percent from a year ago. The results reflect decreases in the Energy and
Distribution end-use markets partially offset by an increase in sales in the
Medical end-use market.

Operating loss for the PEP segment was $1.7 million or negative 0.8 percent of
net sales in the recent six months ended December 31, 2019, compared with an
operating income of $11.7 million or 5.2 percent of net sales in the same period
a year ago. The current year results were impacted by ongoing trade actions and
tariffs on our distribution business.

Liquidity and Financial Resources



During the six months ended December 31, 2019, we generated cash from operations
of $22.6 million compared to $47.2 million in the same period a year ago. Our
free cash flow, which we define under "Non-GAAP Financial Measures" below, was
negative $91.0 million as compared to negative $132.7 million for the same
period a year ago. The decrease in cash provided from operating activities for
the six months ended December 31, 2019 compared to the same period a year ago
was primarily driven by working capital investments partially offset by higher
income levels. The free cash flow results reflect working capital investments
and higher capital spending levels in the current period as we continued to
increase our investment in strategic growth areas. Prior year results included
the impact of the acquisition of LPW.

Capital expenditures for property, plant, equipment and software were $94.3 million for the six months ended December 31, 2019 as compared to $81.7 million for the same period a year ago. In fiscal year 2020, we expect capital expenditures to be approximately $170 million.

Dividends during the six months ended December 31, 2019 and 2018 were $19.4 million and $19.3 million, respectively, and were paid at the same quarterly rate of $0.20 per share of common stock in both periods.



We have demonstrated the ability to generate cash to meet our needs through cash
flows from operations, management of working capital and the availability of
outside sources of financing to supplement internally generated funds. We
generally target minimum liquidity of $150 million, consisting of cash and cash
equivalents added to available borrowing capacity under our Credit Agreement.
Our Credit Agreement contains a revolving credit commitment of $400 million,
which expires in March 2022. As of December 31, 2019, we had $5.9 million of
issued letters of credit and $118.9 million of short-term borrowings under the
Credit Agreement. The balance of the Credit Agreement, $275.2 million, remains
available to us. As of December 31, 2019, we had total liquidity of $305.1
million, including $29.9 million of cash and cash equivalents. From time to time
during the six months ended December 31, 2019, we have borrowed under our Credit
Agreement. The weighted average daily borrowing under the Credit Agreement
during the six months ended December 31, 2019 was approximately $70.7 million
with daily outstanding borrowings ranging from $11.0 million to $118.9 million
during the period.

We believe that our cash and cash equivalents of $29.9 million as of
December 31, 2019 and available borrowing capacity of $275.2 million under our
credit facility will be sufficient to fund our cash needs over the foreseeable
future.

During the six months ended December 31, 2019, we made pension contributions of
$3.6 million to our qualified defined benefit pension plans. We currently expect
to make $2.6 million of additional contributions to our qualified defined
benefit pension plans during the remainder of fiscal year 2020.

As of December 31, 2019, we had cash and cash equivalents of approximately $27.3
million held at various foreign subsidiaries. Our global deployment considers,
among other things, geographic location of our subsidiaries' cash balances, the
locations of our anticipated liquidity needs, and the cost to access
international cash balances, as necessary. From time to time, we may make
short-term intercompany borrowings against our cash held outside the United
States in order to reduce or eliminate any required borrowing under our Credit
Agreement.


                                       42

--------------------------------------------------------------------------------

Table of Contents



We are subject to certain financial and restrictive covenants under the Credit
Agreement, which, among other things, require the maintenance of a minimum
interest coverage ratio (3.50 to 1.00 as of December 31, 2019). The interest
coverage ratio is defined in the Credit Agreement as, for any period, the ratio
of consolidated earnings before interest, taxes, depreciation and amortization
and non-cash net pension expense ("EBITDA") to consolidated interest expense for
such period. The Credit Agreement also requires the Company to maintain a debt
to capital ratio of less than 55%. The debt to capital ratio is defined in the
Credit Agreement as the ratio of consolidated indebtedness, as defined therein,
to consolidated capitalization, as defined therein. As of December 31, 2019, the
Company was in compliance with all of the covenants of the Credit Agreement.

The following table shows our actual ratio performance with respect to the financial covenants as of December 31, 2019:



Covenant                          Covenant Requirement    Actual Ratio

Consolidated interest coverage 3.50 to 1.00 (minimum) 17.49 to 1.00 Consolidated debt to capital 55% (maximum)

            29.5%



We continue to believe that we will maintain compliance with the financial and
restrictive covenants in future periods. To the extent that we do not comply
with the covenants under the Credit Agreement, this could reduce our liquidity
and flexibility due to potential restrictions on borrowings available to us
unless we are able to obtain waivers or modifications of the covenants.

Non-GAAP Financial Measures

The following provides additional information regarding certain non-GAAP financial measures that we use in this report. Our definitions and calculations of these items may not necessarily be the same as those used by other companies.

Net Sales and Gross Margin Excluding Surcharge Revenue and Special Items



This report includes discussions of net sales as adjusted to exclude the impact
of raw material surcharge and the resulting impact on gross margins, which
represent financial measures that have not been determined in accordance with
accounting principles generally accepted in the United States of America ("U.S.
GAAP"). We present and discuss these financial measures because management
believes removing the impact of raw material surcharge from net sales and cost
of sales provides a more consistent basis for comparing results of operations
from period to period for the reasons discussed earlier in this report.
Management uses its results excluding these amounts to evaluate its operating
performance and to discuss its business with investment institutions, our board
of directors and others. See our earlier discussion of "Gross Profit" for a
reconciliation of net sales and gross margin, excluding surcharge revenue and
special items, to net sales as determined in accordance with U.S. GAAP. Net
sales and gross margin excluding surcharge revenue and special items is not a
U.S. GAAP financial measure and should not be considered in isolation of, or as
a substitute for, net sales and gross margin calculated in accordance with U.S.
GAAP.

Adjusted Operating Margin Excluding Surcharge Revenue and Special Items



This report includes discussions of operating margin as adjusted to exclude the
impact of raw material surcharge revenue and special items which represent
financial measures that have not been determined in accordance with U.S. GAAP.
We present and discuss this financial measure because management believes
removing the impact of raw material surcharge from net sales and cost of sales
provides a more consistent and meaningful basis for comparing results of
operations from period to period for the reasons discussed earlier in this
report. In addition, management believes that excluding special items from
operating margin is helpful in analyzing our operating performance, as these
items are not indicative of ongoing operating performance. Management uses its
results excluding these amounts to evaluate its operating performance and to
discuss its business with investment institutions, our board of directors and
others. See our earlier discussion of operating income for a reconciliation of
operating income and operating margin excluding surcharge revenue and special
items to operating income and operating margin determined in accordance with
U.S. GAAP. Operating margin excluding surcharge revenue is not a U.S. GAAP
financial measure and should not be considered in isolation of, or as a
substitute for, operating margin calculated in accordance with U.S. GAAP.


                                       43

--------------------------------------------------------------------------------

Table of Contents

Adjusted Earnings Per Share

The following provides a reconciliation of adjusted earnings per share, to its most directly comparable U.S. GAAP financial measures:



($ in millions, except per share        Income Before                                               Earnings Per
amounts)                                Income Taxes       Income Tax Expense      Net Income      Diluted Share*
Three months ended December 31,
2019, as reported                     $          50.5     $           (11.7 )     $      38.8     $          0.79
Special item:
Restructuring charges                             2.3                  (0.5 )             1.8                0.04

Three months ended December 31,
2019, as adjusted                     $          52.8     $           (12.2 )     $      40.6     $          0.83


* Impact per diluted share calculated using weighted average common shares outstanding of 48.5 million for the three months ended December 31, 2019.



($ in millions, except per share        Income Before                                              Earnings Per
amounts)                                Income Taxes       Income Tax Expense     Net Income      Diluted Share*
Three months ended December 31,
2018, as reported                     $          45.2     $           (9.7 )     $      35.5     $          0.73
Special item:
Acquisition-related costs                         1.2                    -               1.2                0.03

Three months ended December 31,
2018, as adjusted                     $          46.4     $           (9.7 )     $      36.7     $          0.76


* Impact per diluted share calculated using weighted average common shares outstanding of 48.0 million for the three months ended December 31, 2018.



($ in millions, except per share       Income Before                                               Earnings Per
amounts)                                Income Taxes      Income Tax Expense      Net Income      Diluted Share*
Six months ended December 31, 2019,
as reported                           $        104.6     $           (24.6 )     $      80.0     $          1.64
Special item:
Restructuring charges                            2.3                  (0.5 )             1.8                0.03

Six months ended December 31, 2019,
as adjusted                           $        106.9     $           (25.1 )     $      81.8     $          1.67


* Impact per diluted share calculated using weighted average common shares outstanding of 48.4 million for the six months ended December 31, 2019.


                                       44

--------------------------------------------------------------------------------

Table of Contents



($ in millions, except per share        Income Before                                               Earnings Per
amounts)                                Income Taxes       Income Tax Expense      Net Income      Diluted Share*
Six months ended December 31, 2018,
as reported                           $          85.5     $           (18.5 )     $      67.0     $          1.38
Special item:
Acquisition-related costs                         1.2                     -               1.2                0.03

Six months ended December 31, 2018,
as adjusted                           $          86.7     $           (18.5 )     $      68.2     $          1.41


* Impact per diluted share calculated using weighted average common shares outstanding of 48.1 million for the six months ended December 31, 2018.



Management believes that the presentation of earnings per share adjusted to
exclude special items is helpful in analyzing the operating performance of the
Company, as these items are not indicative of ongoing operating performance. Our
definitions and calculations of these items may not necessarily be the same as
those used by other companies. Management uses its results excluding these
amounts to evaluate its operating performance and to discuss its business with
investment institutions, our Board of Directors and others. Adjusted earnings
per share is not a U.S. GAAP financial measure and should not be considered in
isolation of, or as a substitute for, earnings per share calculated in
accordance with U.S. GAAP.

Free Cash Flow

The following provides a reconciliation of free cash flow, as used in this report, to its most directly comparable U.S. GAAP financial measures:


                                                                 Six Months Ended
                                                                   December 31,
($ in millions)                                                 2019           2018
Net cash provided from operating activities                 $     22.6     $     47.2
Purchases of property, plant, equipment and software             (94.3 )    

(81.7 ) Proceeds from disposals of property, plant and equipment and assets held for sale

                                           0.1      

0.1


Acquisition of business, net of cash acquired                        -          (79.0 )
Dividends paid                                                   (19.4 )        (19.3 )
Free cash flow                                              $    (91.0 )   $   (132.7 )



Management believes that the presentation of free cash flow provides useful
information to investors regarding our financial condition because it is a
measure of cash generated which management evaluates for alternative uses. It is
management's current intention to use excess cash to fund investments in capital
equipment, acquisition opportunities and consistent dividend payments. Free cash
flow is not a U.S. GAAP financial measure and should not be considered in
isolation of, or as a substitute for, cash flows calculated in accordance with
U.S. GAAP.


                                       45

--------------------------------------------------------------------------------


  Table of Contents

Contingencies

Environmental

We are subject to various federal, state, local and international environmental
laws and regulations relating to pollution, protection of public health and the
environment, natural resource damages and occupational safety and health.
Although compliance with these laws and regulations may affect the costs of our
operations, compliance costs to date have not been material. We have
environmental remediation liabilities at some of our owned operating facilities
and have been designated as a PRP with respect to certain third party Superfund
waste-disposal sites and other third party-owned sites. We accrue amounts for
environmental remediation costs that represent our best estimate of the probable
and reasonably estimable future costs related to environmental remediation.
During the six months ended December 31, 2019, the Company decreased the
liability for a Company-owned former operating site by $0.2 million. The
liabilities recorded for environmental remediation costs at Superfund sites,
other third party-owned sites and Carpenter-owned current or former operating
facilities remaining at December 31, 2019 and June 30, 2019 were $15.9 million
and $16.1 million, respectively. Additionally, we have been notified that we may
be a PRP with respect to other Superfund sites as to which no proceedings have
been instituted against us. Neither the exact amount of remediation costs nor
the final method of their allocation among all designated PRPs at these
Superfund sites have been determined. Accordingly, at this time, we cannot
reasonably estimate expected costs for such matters. The liability for future
environmental remediation costs that can be reasonably estimated is evaluated on
a quarterly basis.

Estimates of the amount and timing of future costs of environmental remediation
requirements are inherently imprecise because of the continuing evolution of
environmental laws and regulatory requirements, the availability and application
of technology, the identification of currently unknown remediation sites and the
allocation of costs among the PRPs. Based upon information currently available,
such future costs are not expected to have a material effect on our financial
position, results of operations or cash flows over the long-term.  However, such
costs could be material to our financial position, results of operations or cash
flows in a particular future quarter or year.

Other



We are defending various routine claims and legal actions that are incidental to
our business, and that are common to our operations, including those pertaining
to product claims, commercial disputes, patent infringement, employment actions,
employee benefits, compliance with domestic and foreign laws, personal injury
claims and tax issues. Like many other manufacturing companies in recent years
we, from time to time, have been named as a defendant in lawsuits alleging
personal injury as a result of exposure to chemicals and substances in the
workplace such as asbestos. We provide for costs relating to these matters when
a loss is probable and the amount of the loss is reasonably estimable. The
effect of the outcome of these matters on our future results of operations and
liquidity cannot be predicted because any such effect depends on future results
of operations and the amount and timing (both as to recording future charges to
operations and cash expenditures) of the resolution of such matters. While it is
not feasible to determine the outcome of these matters, we believe that the
total liability from these matters will not have a material effect on our
financial position, results of operations or cash flows over the long-term.
However, there can be no assurance that an increase in the scope of pending
matters or that any future lawsuits, claims, proceedings or investigations will
not be material to our financial position, results of operations or cash flows
in a particular future quarter or year.

Critical Accounting Policies and Estimates



A summary of other significant accounting policies is discussed in our 2019
Form 10-K Item 7. "Management's Discussion and Analysis of Financial Condition
and Results of Operations", and in Note 1, Summary of Significant Accounting
Policies, of the Notes to our consolidated financial statements included in
Part II, Item 8 thereto.


                                       46

--------------------------------------------------------------------------------

Table of Contents

Goodwill

Goodwill is not amortized but instead is at least annually tested for impairment
as of June 30, or more frequently if events or circumstances indicate that the
carrying amount of goodwill may be impaired. Potential impairment is identified
by comparing the fair value of a reporting unit to its carrying value. The fair
value is estimated using discounted cash flows and the use of market multiples
valuation techniques. If the carrying value of the reporting unit exceeds its
fair value, any impairment loss is measured by comparing the carrying value of
the reporting unit's goodwill to its implied fair value. The discounted cash
flow analysis for each reporting unit tested requires significant estimates and
assumptions related to cash flow forecasts, discount rates, terminal values and
income tax rates. The cash flow forecasts include significant judgments and
assumptions relating to revenue growth rates. The cash flow forecasts are
developed based on assumptions about each reporting unit's markets, product
offerings, pricing, capital expenditure and working capital requirements as well
as cost performance.   The discount rates used in the discounted cash flow are
estimated based on a market participant's perspective of each reporting unit's
weighted average cost of capital. The terminal value, which represents the value
attributed to the reporting unit beyond the forecast period, is estimated using
a perpetuity growth rate assumption. The income tax rates used in the discounted
cash flow analysis represent estimates of the long-term statutory income tax
rates for each reporting unit based on the jurisdictions in which the reporting
units operate.

As of December 31, 2019, we had five reporting units with goodwill recorded.
Goodwill associated with our SAO reporting unit is tested at the SAO segment
level and represents approximately 60 percent of our total goodwill. All other
goodwill is associated with our PEP segment, which includes four reporting units
with goodwill recorded.

As of June 30, 2019, the fair value of the SAO reporting unit exceeded the
carrying value by approximately 32 percent.  The goodwill recorded related to
the SAO reporting unit as of June 30, 2019 was $195.5 million. The discounted
cash flows analysis for the SAO reporting unit includes assumptions related to
our ability to increase volume, improve mix, expand product offerings and
continue to implement opportunities to reduce costs over the next several years.
For purposes of the discounted cash flow analysis for SAO's fair value, we used
a weighted average cost capital of 10 percent and a terminal growth rate
assumption of 3 percent.

As of June 30, 2019, the fair value of Carpenter Powder Products ("Powders")
exceeded the carrying value by 8 percent. The goodwill recorded related to
Powders as of June 30, 2019 was $22.0 million. The discounted cash flows
analysis for the Powders reporting unit includes assumptions related to our
ability to increase volume, improve mix, expand product offerings and implement
opportunities to reduce costs over the next several years.  For purposes of the
discounted cash flow analysis for the Powders reporting unit's fair value, we
used a weighted average cost capital of 14.5 percent and a terminal growth rate
assumption of 3 percent.

On July 1, 2019, the Company reorganized certain business units within our PEP
segment. The LPW, CalRAM and Powder businesses in Alabama and West Virginia were
combined to create the Carpenter Additive reporting unit. The Powders reporting
unit remains but now excludes the Alabama and West Virginia sites. As a result,
the Company performed an interim goodwill impairment test as of July 1, 2019 for
the reporting units impacted by the reorganization noting the fair value
exceeded the carrying value in all instances.

The estimate of fair value requires significant judgment. We based our fair
value estimates on assumptions that we believe to be reasonable but that are
unpredictable and inherently uncertain, including estimates of future growth
rates and operating margins and assumptions about the overall economic climate
and the competitive environment for our business units. There can be no
assurance that our estimates and assumptions made for purposes of our goodwill
and identifiable intangible asset testing as of the time of testing will prove
to be accurate predictions of the future. If our assumptions regarding business
projections, competitive environments or anticipated growth rates are not
correct, we may be required to record goodwill and/or intangible asset
impairment charges in future periods, whether in connection with our next annual
impairment testing or earlier, if an indicator of an impairment is present
before our next annual evaluation.


                                       47

--------------------------------------------------------------------------------

Table of Contents

Forward-Looking Statements



This Quarterly Report on Form 10-Q contains forward-looking statements within
the meaning of the Private Securities Litigation Act of 1995. These
forward-looking statements are subject to risks and uncertainties that could
cause actual results to differ from those projected, anticipated or implied. The
most significant of these uncertainties are described in Carpenter Technology's
filings with the Securities and Exchange Commission, including its report on
Form 10-K for the year ended June 30, 2019, Form 10-Q for the quarter ended
September 30, 2019, and the exhibits attached to those filings. They include but
are not limited to: (1) the cyclical nature of the specialty materials business
and certain end-use markets, including aerospace, defense, medical,
transportation, energy, industrial and consumer, or other influences on
Carpenter Technology's business such as new competitors, the consolidation of
competitors, customers, and suppliers or the transfer of manufacturing capacity
from the United States to foreign countries; (2) the ability of Carpenter
Technology to achieve cash generation, growth, earnings, profitability,
operating income, cost savings and reductions, qualifications, productivity
improvements or process changes; (3) the ability to recoup increases in the cost
of energy, raw materials, freight or other factors; (4) domestic and foreign
excess manufacturing capacity for certain metals; (5) fluctuations in currency
exchange rates; (6) the effect of government trade actions; (7) the valuation of
the assets and liabilities in Carpenter Technology's pension trusts and the
accounting for pension plans; (8) possible labor disputes or work stoppages; (9)
the potential that our customers may substitute alternate materials or adopt
different manufacturing practices that replace or limit the suitability of our
products; (10) the ability to successfully acquire and integrate acquisitions;
(11) the availability of credit facilities to Carpenter Technology, its
customers or other members of the supply chain; (12) the ability to obtain
energy or raw materials, especially from suppliers located in countries that may
be subject to unstable political or economic conditions; (13) Carpenter
Technology's manufacturing processes are dependent upon highly specialized
equipment located primarily in facilities in Reading and Latrobe, Pennsylvania
and Athens, Alabama for which there may be limited alternatives if there are
significant equipment failures or a catastrophic event; (14) the ability to hire
and retain key personnel, including members of the executive management team,
management, metallurgists and other skilled personnel;15) fluctuations in oil
and gas prices and production; and 16) uncertainty regarding the return to
service of the Boeing 737 MAX aircraft and related supply chain disruption. Any
of these factors could have an adverse and/or fluctuating effect on Carpenter
Technology's results of operations. The forward-looking statements in this
document are intended to be subject to the safe harbor protection provided by
Section 27A of the Securities Act of 1933, as amended (the "Securities Act"),
and Section 21E of the Securities Exchange Act of 1934, as amended. Carpenter
Technology undertakes no obligation to update or revise any forward-looking
statements.

                                       48

--------------------------------------------------------------------------------

Table of Contents

© Edgar Online, source Glimpses