Carpenter Technology (CRS) 8-K Regulation FD Disclosure

Exhibit 99.1

Carpenter Technology Corporation

Business Segment Data

(Unaudited)

	Three Months Ended
	June 30,			March 31,			December 31,			September 30,			Years Ended June 30,
($ in millions)	2013			2013			2012			2012			2013			2012
Net Sales
Specialty Alloys Operations	$	493.1		$	471.0		$	428.4		$	431.0		$	1,823.5		$	1,672.0
Performance Engineered Products	133.0			125.6			126.6			134.9			520.1			444.9
Intersegment	(14.2		)	(15.2		)	(21.5		)	(21.0		)	(71.9		)	(88.2		)
Consolidated net sales	$	611.9		$	581.4		$	533.5		$	544.9		$	2,271.7		$	2,028.7
Operating Income
Specialty Alloys Operations	$	80.4		$	59.6		$	61.3		$	67.2		$	268.5		$	236.3
Performance Engineered Products	8.9			11.4			10.4			14.5			45.2			48.2
Corporate Costs	(16.4		)	(10.3		)	(10.6		)	(10.4		)	(47.7		)	(53.2		)
Pension, earnings, interest and deferrals	(7.9		)	(8.0		)	(8.0		)	(8.0		)	(31.9		)	(15.3		)
Intersegment	0.4			0.3			(0.4		)	(1.7		)	(1.4		)	(5.9		)
Consolidated operating income	$	65.4		$	53.0		$	52.7		$	61.6		$	232.7		$	210.1
Depreciation and Amortization
Specialty Alloys Operations	$	20.0		$	19.2		$	18.9		$	18.6		$	76.7		$	59.7
Performance Engineered Products	5.8			5.6			5.3			5.4			22.1			18.8
Corporate	1.6			1.4			1.4			1.5			5.9			5.6
Intersegment	(0.4		)	(0.1		)	(0.1		)	—			(0.6		)	(0.3		)
Consolidated depreciation and amortization	$	27.0		$	26.1		$	25.5		$	25.5		$	104.1		$	83.8
Capital expenditures
Specialty Alloys Operations	$	106.9		$	80.9		$	75.0		$	46.7		$	309.5		$	127.9
Performance Engineered Products	6.7			5.3			4.1			8.7			24.8			40.7
Corporate	0.1			0.9			1.5			1.5			4.0			5.0
Intersegment	(0.3		)	(0.5		)	(0.1		)	(0.5		)	(1.4		)	(1.7		)
Consolidated capital expenditures	$	113.4		$	86.6		$	80.5		$	56.4		$	336.9		$	171.9
Total Assets
Specialty Alloys Operations	$	2,192.7		$	2,129.7		$	2,017.7		$	2,030.9		$	2,192.7		$	1,987.9
Performance Engineered Products	498.5			519.5			506.1			514.5			498.5			504.8
Corporate	233.7			286.4			112.7			93.2			233.7			191.4
Intersegment	(42.0		)	(19.3		)	(54.3		)	(35.5		)	(42.0		)	(56.3		)
Consolidated total assets	$	2,882.9		$	2,916.3		$	2,582.2		$	2,603.1		$	2,882.9		$	2,627.8

	June 30,		June 30,
	2013		2012
Goodwill
Specialty Alloys Operations	$	195.5	$	203.0
Performance Engineered Products	62.2		57.5
Total goodwill	$	257.7	$	260.5