Go Pro

ATI (ATI) Financials

ATI logo
$210.52 +5.98 (+2.92%)
As of 03:58 PM Eastern
Annual Income Statements for ATI

Annual Income Statements for ATI

This table shows ATI's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 1/2/2022 1/1/2023 12/31/2023 12/29/2024 12/28/2025
Net Income / (Loss) Attributable to Common Shareholders
-378 -641 -92 222 253 -1,573 185 324 411 368 404
Consolidated Net Income / (Loss)
-366 -627 -80 237 265 -1,560 207 339 423 383 419
Net Income / (Loss) Continuing Operations
-366 -627 -80 237 265 -1,560 207 339 423 383 419
Total Pre-Tax Income
-478 -734 -87 248 237 -1,482 233 355 295 486 522
Total Operating Income
-369 -542 135 362 366 -1,303 118 316 466 609 641
Total Gross Profit
60 223 497 630 638 293 333 714 803 898 1,007
Total Revenue
3,720 3,135 3,525 4,047 4,123 2,982 2,800 3,836 4,174 4,362 4,587
Operating Revenue
3,720 3,135 3,525 4,047 4,123 2,982 2,800 3,836 4,174 4,362 4,587
Total Cost of Revenue
3,659 2,912 3,028 3,416 3,485 2,689 2,467 3,122 3,371 3,464 3,580
Operating Cost of Revenue
3,659 2,912 3,028 3,416 3,485 2,689 2,467 3,122 3,371 3,464 3,580
Total Operating Expenses
430 765 362 268 272 1,596 216 398 336 289 366
Selling, General & Admin Expense
239 241 248 268 267 201 227 298 328 342 365
Other Operating Expenses / (Income)
- - - - - 0.00 0.00 - 0.40 -57 2.90
Restructuring Charge
64 524 0.00 0.00 4.50 1,108 -11 -4.80 7.70 4.10 -1.90
Total Other Income / (Expense), net
-109 -192 -221 -114 -130 -179 116 39 -171 -123 -119
Interest Expense
110 124 171 135 121 116 162 87 80 29 35
Interest & Investment Income
- - - - - - - - -93 -108 -99
Other Income / (Expense), net
1.60 -68 -50 21 -9.20 -63 278 126 1.30 14 15
Income Tax Expense
-112 -107 -6.80 11 -29 78 27 16 -128 103 104
Net Income / (Loss) Attributable to Noncontrolling Interest
12 14 12 14 13 13 22 16 13 15 14
Basic Earnings per Share
($3.53) ($5.97) ($0.83) $1.78 $2.01 ($12.43) $1.45 $2.54 $3.21 $2.82 $2.92
Weighted Average Basic Shares Outstanding
107.30M 107.30M 110.10M 125.20M 126.09M 126.83M 127.45M 128.61M 127.78M 142.17M 136.94M
Diluted Earnings per Share
($3.53) ($5.97) ($0.83) $1.61 $1.81 ($12.43) $1.32 $2.23 $2.81 $2.55 $2.85
Weighted Average Diluted Shares Outstanding
107.30M 107.30M 110.10M 125.20M 126.09M 126.83M 127.45M 128.61M 127.78M 142.17M 136.94M
Weighted Average Basic & Diluted Shares Outstanding
107.30M 107.30M 110.10M 125.20M 126.09M 126.83M 127.45M 128.61M 127.78M 142.17M 136.94M

Quarterly Income Statements for ATI

This table shows ATI's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/29/2024 12/29/2024 3/30/2025 6/29/2025 9/28/2025 12/28/2025 3/29/2026 6/28/2026
Net Income / (Loss) Attributable to Common Shareholders
146 66 82 83 137 97 101 110 97 118 151
Consolidated Net Income / (Loss)
149 68 86 87 142 101 104 114 101 121 154
Net Income / (Loss) Continuing Operations
149 68 86 87 142 101 104 114 101 121 154
Total Pre-Tax Income
8.10 85 111 115 175 122 133 145 123 137 193
Total Operating Income
108 115 143 142 209 147 161 162 171 164 220
Total Gross Profit
206 197 227 225 249 236 243 255 273 263 310
Total Revenue
1,064 1,043 1,095 1,051 1,173 1,144 1,140 1,126 1,177 1,152 1,261
Operating Revenue
1,064 1,043 1,095 1,051 1,173 1,144 1,140 1,126 1,177 1,152 1,261
Total Cost of Revenue
858 846 868 826 924 909 898 870 904 889 951
Operating Cost of Revenue
858 846 868 826 924 909 898 870 904 889 951
Total Operating Expenses
97 82 85 83 40 89 82 93 103 99 90
Selling, General & Admin Expense
92 82 89 82 89 85 83 95 103 92 96
Other Operating Expenses / (Income)
- 0.00 - -0.30 - 3.90 0.00 -1.30 - 0.00 -9.80
Restructuring Charge
5.50 0.20 -1.90 0.50 5.30 0.00 -1.30 -0.40 -0.20 7.00 3.90
Total Other Income / (Expense), net
-100 -30 -32 -27 -34 -25 -28 -18 -48 -27 -27
Interest Expense
23 27 28 28 51 3.90 4.10 30 -44 4.30 4.30
Interest & Investment Income
- - - - - -23 -25 - - -24 -24
Other Income / (Expense), net
-77 -3.30 -3.30 0.70 17 1.50 1.80 12 7.10 0.80 1.10
Income Tax Expense
-141 17 25 28 33 21 29 31 22 16 39
Net Income / (Loss) Attributable to Noncontrolling Interest
3.50 2.30 3.70 3.90 5.00 3.50 3.30 3.60 3.90 2.30 3.30
Basic Earnings per Share
$1.15 $0.52 $0.66 $0.64 $1.00 $0.68 $0.72 $0.80 $0.72 $0.86 $1.11
Weighted Average Basic Shares Outstanding
127.78M 124.44M 124.46M 142.64M 142.17M 141.07M 137.83M 135.86M 136.94M 136.47M 136.17M
Diluted Earnings per Share
$0.99 $0.46 $0.58 $0.57 $0.94 $0.67 $0.70 $0.78 $0.70 $0.85 $1.09
Weighted Average Diluted Shares Outstanding
127.78M 124.44M 124.46M 142.64M 142.17M 141.07M 137.83M 135.86M 136.94M 136.47M 136.17M
Weighted Average Basic & Diluted Shares Outstanding
127.78M 124.44M 124.46M 142.64M 142.17M 141.07M 137.83M 135.86M 136.94M 136.47M 136.17M

Annual Cash Flow Statements for ATI

This table details how cash moves in and out of ATI's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 1/2/2022 1/1/2023 12/31/2023 12/29/2024 12/28/2025
Net Change in Cash & Equivalents
-120 80 -88 240 109 155 42 -104 160 -23 -305
Net Cash From Operating Activities
131 -44 22 393 230 167 16 225 86 407 614
Net Cash From Continuing Operating Activities
131 -44 22 393 230 167 16 225 86 405 614
Net Income / (Loss) Continuing Operations
-366 -627 -80 237 265 -1,560 207 339 423 383 419
Consolidated Net Income / (Loss)
-366 -627 -80 237 265 -1,560 207 339 423 383 419
Depreciation Expense
190 170 161 156 151 143 144 143 146 152 168
Non-Cash Adjustments To Reconcile Net Income
181 471 151 -17 -51 1,350 -1.70 86 -240 -37 21
Changes in Operating Assets and Liabilities, net
126 -58 -210 17 -136 233 -333 -343 -244 -93 6.40
Net Cash From Investing Activities
-145 -200 -120 -145 82 -129 -77 -127 -193 -160 -235
Net Cash From Continuing Investing Activities
-145 -200 -120 -145 82 -129 -77 -127 -193 -160 -235
Purchase of Property, Plant & Equipment
-145 -202 -123 -139 -168 -137 -153 -131 -201 -239 -281
Sale of Property, Plant & Equipment
- - 2.70 2.80 92 5.90 21 3.10 3.80 28 11
Divestitures
- - - 0.00 158 0.00 53 0.30 -0.30 48 27
Other Investing Activities, net
-0.10 2.20 0.40 1.30 -0.20 1.90 1.40 0.80 4.00 3.90 8.20
Net Cash From Financing Activities
-106 324 9.20 -7.30 -203 117 103 -202 267 -260 -700
Net Cash From Continuing Financing Activities
-106 324 9.20 -7.30 -203 117 103 -202 267 -260 -700
Repayment of Debt
-24 -13 -390 -12 -529 -240 -568 -29 -31 -35 -183
Repurchase of Common Equity
-1.40 0.00 -4.80 -6.50 -9.90 -7.80 -4.80 -146 -96 -286 -504
Payment of Dividends
-83 -54 -8.00 -10 -14 -7.20 0.00 -34 -16 -16 -13
Issuance of Debt
1.50 391 10 7.10 350 391 676 0.00 411 0.00 0.00
Other Financing Activities, net
- - - 0.00 0.00 -19 - 0.00 0.00 76 0.00
Effect of Exchange Rate Changes
- - - - - - - - - -7.60 16

Quarterly Cash Flow Statements for ATI

This table details how cash moves in and out of ATI's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/29/2024 12/29/2024 3/30/2025 6/29/2025 9/28/2025 12/28/2025 3/29/2026 6/28/2026
Net Change in Cash & Equivalents
311 -350 31 -19 315 -245 -156 53 45 -15 381
Net Cash From Operating Activities
417 -99 101 24 381 -93 162 230 316 128 132
Net Cash From Continuing Operating Activities
417 -99 101 4.80 398 -93 162 230 316 128 132
Net Income / (Loss) Continuing Operations
149 68 86 87 142 101 104 114 101 121 154
Consolidated Net Income / (Loss)
149 68 86 87 142 101 104 114 101 121 154
Depreciation Expense
40 36 38 39 39 41 42 43 43 45 44
Non-Cash Adjustments To Reconcile Net Income
10 6.20 8.90 -14 -38 11 7.30 -4.20 6.90 11 -1.90
Changes in Operating Assets and Liabilities, net
218 -209 -31 -107 255 -245 8.60 78 165 -49 -65
Net Cash From Investing Activities
-50 -64 -53 -61 19 -51 -69 -30 -86 -54 -63
Net Cash From Continuing Investing Activities
-50 -64 -53 -61 19 -51 -69 -30 -86 -54 -63
Purchase of Property, Plant & Equipment
-53 -66 -60 -66 -47 -53 -72 -63 -93 -55 -69
Divestitures
- - - - 48 0.00 - 19 5.60 1.60 -0.20
Net Cash From Financing Activities
-56 -187 -7.00 28 -94 -108 -258 -147 -187 -89 312
Net Cash From Continuing Financing Activities
-56 -187 -7.00 28 -94 -108 -258 -147 -187 -89 312
Repayment of Debt
-10 -7.10 -2.10 -13 -7.50 -8.00 -8.30 -7.90 -158 -39 33
Repurchase of Common Equity
-30 -175 - -40 -71 -100 -250 -150 -4.40 -156 -51
Issuance of Debt
- -4.90 - 4.90 - 0.00 - 11 -11 106 347
Effect of Exchange Rate Changes
- - - - - 5.20 - - - -0.80 0.50

Annual Balance Sheets for ATI

This table presents ATI's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 1/1/2023 12/31/2023 12/29/2024 12/28/2025
Total Assets
5,752 5,170 5,185 5,502 5,635 4,035 4,285 4,446 4,985 5,231 5,100
Total Current Assets
1,868 1,767 1,916 2,247 2,303 2,066 2,307 2,476 2,738 2,945 2,680
Cash & Equivalents
150 230 142 382 491 646 688 584 744 721 417
Accounts Receivable
400 452 545 528 554 346 470 579 625 709 686
Inventories, net
1,272 1,037 1,176 1,211 1,155 997 1,046 1,196 1,248 1,353 1,403
Other Current Assets
46 48 53 126 103 77 103 118 121 162 174
Plant, Property, & Equipment, net
2,928 2,499 2,496 2,475 2,450 1,469 1,529 1,549 1,666 1,777 1,941
Total Noncurrent Assets
956 905 774 780 882 500 450 420 582 509 479
Goodwill
651 642 531 535 526 241 228 227 227 227 225
Other Noncurrent Operating Assets
305 263 243 245 356 259 222 193 354 282 254
Total Liabilities & Shareholders' Equity
5,752 5,170 5,185 5,502 5,635 4,035 4,285 4,446 4,985 5,231 5,100
Total Liabilities
3,555 3,725 3,341 3,510 3,441 3,394 3,453 3,288 3,505 3,275 3,183
Total Current Liabilities
687 709 713 837 849 653 856 964 977 1,209 1,006
Short-Term Debt
3.90 105 10 6.60 12 18 131 42 32 180 31
Accounts Payable
381 294 420 499 521 291 376 553 525 609 568
Accrued Expenses
302 309 282 260 - - - - - - 241
Current Deferred Revenue
- - - - 79 112 116 149 164 169 146
Other Current Liabilities
- - 0.00 71 238 233 233 220 257 250 20
Total Noncurrent Liabilities
2,869 3,017 2,628 2,673 2,592 2,740 2,596 2,325 2,528 2,067 2,177
Long-Term Debt
1,492 1,772 1,531 1,536 1,387 1,550 1,712 1,706 2,148 1,715 1,718
Noncurrent Employee Benefit Liabilities
1,193 1,146 1,015 1,048 1,044 1,000 674 411 215 202 200
Other Noncurrent Operating Liabilities
108 83 73 89 161 190 211 208 165 151 258
Total Equity & Noncontrolling Interests
2,184 1,445 1,845 1,992 2,193 641 833 1,157 1,481 1,955 1,917
Total Preferred & Common Equity
2,083 1,355 1,739 1,886 2,090 521 686 1,046 1,373 1,850 1,805
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
2,083 1,355 1,739 1,886 2,090 521 686 1,046 1,373 1,850 1,805
Common Stock
1,173 1,200 1,609 1,628 1,631 1,638 1,609 1,681 1,710 1,958 1,899
Retained Earnings
1,946 1,277 1,184 1,422 1,679 107 73 -481 -70 64 469
Treasury Stock
-21 -28 -26 -31 -18 0.00 -4.80 -87 -184 -83 -503
Accumulated Other Comprehensive Income / (Loss)
-1,015 -1,094 -1,028 -1,134 -1,202 -1,224 -992 -67 -83 -90 -60
Noncontrolling Interest
102 90 105 106 103 120 147 111 108 105 112

Quarterly Balance Sheets for ATI

This table presents ATI's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/29/2024 3/30/2025 6/29/2025 9/28/2025 3/29/2026 6/28/2026
Total Assets
4,287 4,435 4,731 4,782 4,921 5,066 5,184 5,021 5,003 5,234 5,739
Total Current Assets
2,316 2,459 2,600 2,518 2,653 2,778 2,880 2,703 2,660 2,805 3,280
Cash & Equivalents
196 267 433 394 426 407 476 320 372 402 783
Accounts Receivable
726 710 683 721 720 730 827 788 710 664 647
Inventories, net
1,294 1,380 1,354 1,285 1,318 1,415 1,397 1,413 1,406 1,580 1,668
Other Current Assets
101 101 130 118 190 227 180 182 172 158 183
Plant, Property, & Equipment, net
1,552 1,568 1,626 1,689 1,706 1,747 1,788 1,818 1,853 1,952 1,981
Total Noncurrent Assets
419 408 505 575 563 541 516 501 490 478 478
Goodwill
227 227 227 227 227 227 227 227 225 225 225
Other Noncurrent Operating Assets
192 181 278 348 336 314 289 273 265 253 253
Total Liabilities & Shareholders' Equity
4,287 4,435 4,731 4,782 4,921 5,066 5,184 5,021 5,003 5,234 5,739
Total Liabilities
3,073 3,126 3,375 3,409 3,454 3,154 3,202 3,163 3,177 3,348 3,741
Total Current Liabilities
824 898 829 897 1,246 945 1,137 1,073 1,063 1,050 1,410
Short-Term Debt
25 74 38 27 317 28 180 179 192 33 384
Accounts Payable
448 468 435 483 525 529 563 532 494 655 657
Accrued Expenses
202 218 247 226 243 242 207 189 219 189 209
Current Deferred Revenue
- - - - - - - 172 - 154 144
Other Current Liabilities
150 138 110 162 161 147 187 - 159 18 17
Total Noncurrent Liabilities
2,249 2,228 2,546 2,512 2,208 2,209 2,065 2,090 2,114 2,298 2,331
Long-Term Debt
1,702 1,700 2,148 2,146 1,854 1,856 1,713 1,711 1,715 1,795 1,808
Noncurrent Employee Benefit Liabilities
354 349 213 209 205 201 197 193 189 197 194
Other Noncurrent Operating Liabilities
193 179 185 156 149 152 154 187 210 307 329
Total Equity & Noncontrolling Interests
1,214 1,309 1,356 1,373 1,468 1,912 1,982 1,858 1,826 1,886 1,998
Total Preferred & Common Equity
1,097 1,194 1,239 1,264 1,355 1,791 1,873 1,743 1,707 1,771 1,877
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,097 1,194 1,239 1,264 1,355 1,791 1,873 1,743 1,707 1,771 1,877
Common Stock
1,688 1,695 1,703 1,717 1,726 1,952 1,888 1,894 1,901 1,781 1,787
Retained Earnings
247 323 399 -4.00 78 -73 161 262 372 587 739
Treasury Stock
-108 -108 -154 -360 -359 -13 -105 -356 -507 -535 -584
Accumulated Other Comprehensive Income / (Loss)
-731 -716 -709 -89 -90 -75 -72 -57 -59 -63 -65
Noncontrolling Interest
118 115 117 110 113 121 110 115 119 116 122

Annual Metrics And Ratios for ATI

This table displays calculated financial ratios and metrics derived from ATI's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 1/2/2022 1/1/2023 12/31/2023 12/29/2024 12/28/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-11.93% -15.73% 12.46% 14.79% 1.88% -27.66% -6.11% 37.01% 8.80% 4.51% 5.16%
EBITDA Growth
-161.99% -147.16% 155.74% 119.91% -5.71% -340.59% 144.14% 8.38% -8.69% 45.07% 6.30%
EBIT Growth
-433.76% -65.85% 113.82% 353.86% -6.66% -482.53% 128.98% 11.67% -12.22% 60.64% 5.17%
NOPAT Growth
-135.84% -46.67% 124.84% 267.25% 18.62% -322.17% 111.42% 190.39% 121.30% -28.34% 7.15%
Net Income Growth
-3,911.46% -71.39% 87.29% 396.99% 11.96% -688.53% 113.25% 64.13% 24.86% -9.61% 9.38%
EPS Growth
-11,666.67% -69.12% 86.10% 293.98% 12.42% -786.74% 110.62% 68.94% 26.01% -9.25% 11.76%
Operating Cash Flow Growth
135.06% -133.26% 151.26% 1,653.57% -41.42% -27.47% -90.35% 1,296.89% -61.81% 374.04% 50.86%
Free Cash Flow Firm Growth
-75.04% -57.50% -180.60% 865.86% 5.23% 35.86% -151.19% 90.32% 338.41% 260.08% 47.80%
Invested Capital Growth
-10.72% -12.71% 4.90% -2.83% -1.60% -49.59% 27.16% 16.77% 25.63% 7.31% 3.84%
Revenue Q/Q Growth
-7.66% 1.86% 3.34% 3.27% -0.47% -10.78% 3.98% 0.00% 1.30% 2.56% 0.10%
EBITDA Q/Q Growth
-188.33% 42.54% 36.09% 5.58% -7.18% -3,831.51% 162.29% 0.00% -32.49% 33.43% -5.45%
EBIT Q/Q Growth
-2,585.14% 35.37% 336.79% 8.29% -9.27% -676.58% 139.21% 0.00% -40.20% 45.36% -7.28%
NOPAT Q/Q Growth
-3,369.03% 42.67% 6.40% -0.65% 22.02% -1,023.99% 114.33% 0.00% 39.19% -22.77% -5.61%
Net Income Q/Q Growth
-211.94% 27.43% -11.94% 20.21% 3.88% -301.54% 118.65% 0.00% -22.74% -1.82% -9.04%
EPS Q/Q Growth
-191.74% 27.11% -7.79% 19.26% 4.02% -287.23% 114.75% 0.00% -24.26% -1.92% -7.77%
Operating Cash Flow Q/Q Growth
-35.27% 51.01% 57.75% 103.73% -13.56% -41.46% 113.10% 0.00% 1,327.14% -8.18% -9.58%
Free Cash Flow Firm Q/Q Growth
-61.74% 182.58% -156.09% 355.81% -8.36% 48.20% -349.40% -101.58% 102.81% -21.71% -31.25%
Invested Capital Q/Q Growth
-7.41% -4.86% 0.21% -9.66% -6.65% -44.54% 1.22% 0.00% -6.18% -7.66% -3.31%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
1.62% 7.11% 14.10% 15.58% 15.48% 9.82% 11.90% 18.62% 19.23% 20.59% 21.95%
EBITDA Margin
-4.78% -14.03% 6.95% 13.32% 12.33% -41.00% 19.28% 15.25% 12.80% 17.76% 17.95%
Operating Margin
-9.93% -17.28% 3.82% 8.95% 8.89% -43.68% 4.20% 8.24% 11.17% 13.96% 13.97%
EBIT Margin
-9.89% -19.46% 2.39% 9.45% 8.66% -45.81% 14.14% 11.52% 9.30% 14.29% 14.29%
Profit (Net Income) Margin
-9.84% -20.01% -2.26% 5.85% 6.43% -52.30% 7.38% 8.84% 10.14% 8.77% 9.13%
Tax Burden Percent
76.55% 85.44% 92.14% 95.56% 112.05% 105.24% 88.52% 95.63% 143.43% 78.73% 80.15%
Interest Burden Percent
129.96% 120.33% -102.61% 64.74% 66.23% 108.48% 58.97% 80.23% 76.08% 77.99% 79.68%
Effective Tax Rate
0.00% 0.00% 0.00% 4.44% -12.05% 0.00% 11.48% 4.37% -43.43% 21.27% 19.85%
Return on Invested Capital (ROIC)
-6.89% -11.43% 2.97% 10.82% 13.13% -39.10% 5.86% 14.03% 25.55% 15.86% 16.11%
ROIC Less NNEP Spread (ROIC-NNEP)
-15.17% -27.99% -8.44% 2.28% -0.94% -109.89% 15.73% 17.21% 6.65% 8.45% 8.52%
Return on Net Nonoperating Assets (RNNOA)
-7.99% -23.01% -7.82% 1.52% -0.46% -70.94% 22.17% 20.05% 6.56% 6.42% 5.52%
Return on Equity (ROE)
-14.88% -34.44% -4.85% 12.34% 12.66% -110.04% 28.03% 34.08% 32.10% 22.28% 21.62%
Cash Return on Invested Capital (CROIC)
4.45% 2.14% -1.81% 13.70% 14.74% 26.85% -18.05% -1.44% 2.82% 8.81% 12.34%
Operating Return on Assets (OROA)
-5.97% -11.17% 1.63% 7.16% 6.41% -28.25% 9.51% 10.13% 8.23% 12.20% 12.69%
Return on Assets (ROA)
-5.94% -11.48% -1.54% 4.43% 4.76% -32.26% 4.97% 7.77% 8.98% 7.49% 8.10%
Return on Common Equity (ROCE)
-14.16% -32.52% -4.56% 11.66% 12.03% -101.37% 22.95% 29.66% 29.44% 20.90% 20.41%
Return on Equity Simple (ROE_SIMPLE)
-17.57% -46.27% -4.58% 12.55% 12.68% -299.29% 30.13% 32.42% 30.84% 20.68% 0.00%
Net Operating Profit after Tax (NOPAT)
-259 -379 94 346 410 -912 104 302 669 479 514
NOPAT Margin
-6.95% -12.10% 2.67% 8.55% 9.96% -30.58% 3.72% 7.88% 16.03% 10.99% 11.20%
Net Nonoperating Expense Percent (NNEP)
8.28% 16.56% 11.42% 8.54% 14.06% 70.79% -9.87% -3.18% 18.89% 7.41% 7.58%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 10.40% 18.28% 12.45% 14.01%
Cost of Revenue to Revenue
98.38% 92.89% 85.90% 84.42% 84.52% 90.18% 88.10% 81.38% 80.77% 79.41% 78.05%
SG&A Expenses to Revenue
6.42% 7.68% 7.04% 6.63% 6.48% 6.74% 8.10% 7.76% 7.86% 7.85% 7.96%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
11.55% 24.39% 10.28% 6.63% 6.59% 53.50% 7.70% 10.38% 8.06% 6.63% 7.98%
Earnings before Interest and Taxes (EBIT)
-368 -610 84 383 357 -1,366 396 442 388 623 656
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-178 -440 245 539 508 -1,223 540 585 534 775 824
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.58 1.28 1.51 1.45 1.25 4.08 2.96 3.71 4.23 4.27 8.81
Price to Tangible Book Value (P/TBV)
0.84 2.43 2.18 2.03 1.67 7.58 4.43 4.74 5.06 4.87 10.06
Price to Revenue (P/Rev)
0.33 0.55 0.75 0.68 0.63 0.71 0.72 1.01 1.39 1.81 3.46
Price to Earnings (P/E)
0.00 0.00 0.00 12.30 10.32 0.00 10.98 11.99 14.12 21.51 39.30
Dividend Yield
5.60% 2.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 8.13% 9.69% 0.00% 9.11% 8.34% 7.08% 4.65% 2.54%
Enterprise Value to Invested Capital (EV/IC)
0.75 1.12 1.27 1.27 1.17 2.03 1.67 2.22 2.52 2.94 5.33
Enterprise Value to Revenue (EV/Rev)
0.72 1.11 1.17 0.99 0.88 1.06 1.19 1.34 1.76 2.11 3.78
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 16.86 7.43 7.12 0.00 6.17 8.81 13.75 11.86 21.05
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 49.02 10.46 10.13 0.00 8.41 11.66 18.93 14.74 26.44
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 43.86 11.57 8.81 0.00 31.98 17.05 10.98 19.17 33.75
Enterprise Value to Operating Cash Flow (EV/OCF)
20.31 0.00 184.47 10.19 15.72 18.99 206.79 22.92 85.50 22.56 28.22
Enterprise Value to Free Cash Flow (EV/FCFF)
15.99 48.95 0.00 9.14 7.85 5.06 0.00 0.00 99.31 34.51 44.05
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.68 1.30 0.84 0.77 0.64 2.44 2.21 1.51 1.47 0.97 0.91
Long-Term Debt to Equity
0.68 1.23 0.83 0.77 0.63 2.42 2.06 1.47 1.45 0.88 0.90
Financial Leverage
0.53 0.82 0.93 0.67 0.49 0.65 1.41 1.17 0.99 0.76 0.65
Leverage Ratio
2.51 3.00 3.15 2.79 2.66 3.41 5.64 4.39 3.58 2.97 2.67
Compound Leverage Factor
3.26 3.61 -3.23 1.80 1.76 3.70 3.33 3.52 2.72 2.32 2.13
Debt to Total Capital
40.51% 56.51% 45.51% 43.64% 38.94% 70.97% 68.88% 60.17% 59.55% 49.22% 47.72%
Short-Term Debt to Total Capital
0.11% 3.16% 0.30% 0.19% 0.32% 0.81% 4.91% 1.44% 0.87% 4.69% 0.85%
Long-Term Debt to Total Capital
40.40% 53.34% 45.21% 43.45% 38.62% 70.16% 63.97% 58.73% 58.68% 44.54% 46.87%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
3.08% 2.70% 3.10% 3.00% 2.87% 5.45% 5.50% 3.83% 2.94% 2.72% 3.06%
Common Equity to Total Capital
56.41% 40.80% 51.38% 53.36% 58.19% 23.59% 25.62% 36.00% 37.51% 48.06% 49.22%
Debt to EBITDA
-8.41 -4.27 6.29 2.86 2.75 -1.28 3.41 2.99 4.08 2.45 2.12
Net Debt to EBITDA
-7.57 -3.75 5.71 2.15 1.79 -0.75 2.14 1.99 2.69 1.52 1.62
Long-Term Debt to EBITDA
-8.39 -4.03 6.24 2.85 2.73 -1.27 3.17 2.92 4.02 2.21 2.09
Debt to NOPAT
-5.78 -4.95 16.35 4.46 3.41 -1.72 17.70 5.78 3.26 3.95 3.41
Net Debt to NOPAT
-5.21 -4.34 14.85 3.35 2.21 -1.01 11.10 3.85 2.15 2.45 2.59
Long-Term Debt to NOPAT
-5.77 -4.67 16.25 4.44 3.38 -1.70 16.44 5.64 3.21 3.58 3.35
Altman Z-Score
1.36 1.09 1.80 2.10 2.12 0.46 1.74 2.16 2.49 3.09 4.84
Noncontrolling Interest Sharing Ratio
4.81% 5.58% 5.92% 5.50% 4.99% 7.88% 18.14% 12.99% 8.30% 6.18% 5.60%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.72 2.49 2.69 2.68 2.71 3.16 2.69 2.57 2.80 2.44 2.66
Quick Ratio
0.80 0.96 0.96 1.09 1.23 1.52 1.35 1.21 1.40 1.18 1.10
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
167 71 -57 438 461 626 -321 -31 74 266 394
Operating Cash Flow to CapEx
90.93% -21.61% 18.67% 287.98% 301.97% 127.79% 12.22% 175.98% 43.63% 192.53% 227.94%
Free Cash Flow to Firm to Interest Expense
1.51 0.57 -0.33 3.25 3.82 5.40 -1.97 -0.35 0.80 1.94 11.37
Operating Cash Flow to Interest Expense
1.19 -0.35 0.13 2.91 1.91 1.44 0.10 2.57 0.93 2.97 17.75
Operating Cash Flow Less CapEx to Interest Expense
-0.12 -1.98 -0.57 1.90 1.28 0.31 -0.71 1.11 -1.20 1.43 9.97
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.60 0.57 0.68 0.76 0.74 0.62 0.67 0.88 0.89 0.85 0.89
Accounts Receivable Turnover
7.41 7.35 7.07 7.54 7.62 6.63 6.86 7.31 6.93 6.54 6.58
Inventory Turnover
2.67 2.52 2.74 2.86 2.95 2.50 2.41 2.78 2.76 2.66 2.60
Fixed Asset Turnover
1.26 1.16 1.41 1.63 1.67 1.52 1.87 2.49 2.60 2.53 2.47
Accounts Payable Turnover
7.81 8.63 8.48 7.44 6.83 6.63 7.41 6.72 6.25 6.11 6.08
Days Sales Outstanding (DSO)
49.26 49.63 51.64 48.40 47.89 55.07 53.18 49.92 52.66 55.82 55.51
Days Inventory Outstanding (DIO)
136.87 144.69 133.38 127.53 123.94 146.07 151.19 131.07 132.27 137.01 140.49
Days Payable Outstanding (DPO)
46.76 42.31 43.06 49.09 53.42 55.09 49.28 54.30 58.36 59.74 60.01
Cash Conversion Cycle (CCC)
139.37 152.01 141.96 126.83 118.41 146.05 155.08 126.69 126.56 133.09 135.99
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,542 3,092 3,244 3,152 3,101 1,563 1,988 2,321 2,916 3,129 3,249
Invested Capital Turnover
0.99 0.94 1.11 1.27 1.32 1.28 1.58 1.78 1.59 1.44 1.44
Increase / (Decrease) in Invested Capital
-426 -450 151 -92 -50 -1,538 425 333 595 213 120
Enterprise Value (EV)
2,668 3,472 4,132 4,002 3,616 3,169 3,329 5,154 7,344 9,188 17,334
Market Capitalization
1,209 1,735 2,628 2,736 2,605 2,127 2,027 3,879 5,801 7,910 15,889
Book Value per Share
$19.07 $12.44 $15.98 $15.00 $16.58 $4.11 $5.39 $8.13 $10.76 $12.97 $13.28
Tangible Book Value per Share
$13.11 $6.55 $11.10 $10.75 $12.41 $2.21 $3.60 $6.37 $8.98 $11.38 $11.62
Total Capital
3,692 3,322 3,385 3,534 3,592 2,209 2,676 2,905 3,660 3,851 3,666
Total Debt
1,496 1,877 1,541 1,542 1,399 1,568 1,843 1,748 2,180 1,895 1,749
Total Long-Term Debt
1,492 1,772 1,531 1,536 1,387 1,550 1,712 1,706 2,148 1,715 1,718
Net Debt
1,346 1,647 1,399 1,160 908 922 1,155 1,164 1,436 1,174 1,333
Capital Expenditures (CapEx)
145 202 120 136 76 131 132 128 197 212 270
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,035 933 1,072 1,034 975 785 894 970 1,049 1,196 1,288
Debt-free Net Working Capital (DFNWC)
1,185 1,163 1,213 1,416 1,465 1,431 1,582 1,554 1,793 1,917 1,705
Net Working Capital (NWC)
1,181 1,058 1,203 1,410 1,454 1,413 1,450 1,513 1,761 1,737 1,674
Net Nonoperating Expense (NNE)
107 248 174 109 145 648 -103 -37 246 97 95
Net Nonoperating Obligations (NNO)
1,346 1,647 1,399 1,160 908 922 1,155 1,164 1,436 1,174 1,333
Total Depreciation and Amortization (D&A)
190 170 161 156 151 143 144 143 146 152 168
Debt-free, Cash-free Net Working Capital to Revenue
27.83% 29.77% 30.40% 25.56% 23.64% 26.31% 31.93% 25.29% 25.12% 27.41% 28.08%
Debt-free Net Working Capital to Revenue
31.86% 37.10% 34.42% 35.00% 35.54% 47.97% 56.49% 40.52% 42.95% 43.94% 37.16%
Net Working Capital to Revenue
31.75% 33.75% 34.13% 34.84% 35.27% 47.37% 51.80% 39.43% 42.18% 39.81% 36.48%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($3.53) ($5.97) ($0.83) $1.78 $2.05 ($12.43) ($0.30) $1.03 $3.21 $2.82 $2.92
Adjusted Weighted Average Basic Shares Outstanding
108.91M 108.77M 125.66M 125.68M 126.09M 126.83M 127.45M 128.61M 127.78M 142.17M 136.94M
Adjusted Diluted Earnings per Share
($3.53) ($5.97) ($0.83) $1.61 $1.85 ($12.43) ($0.30) $0.96 $2.81 $2.55 $2.85
Adjusted Weighted Average Diluted Shares Outstanding
108.91M 108.77M 125.66M 125.68M 126.09M 126.83M 127.45M 128.61M 127.78M 142.17M 136.94M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
108.91M 108.77M 125.66M 125.68M 126.09M 126.83M 127.45M 128.61M 127.78M 142.17M 136.94M
Normalized Net Operating Profit after Tax (NOPAT)
-125 -13 174 346 260 64 94 398 332 483 512
Normalized NOPAT Margin
-3.36% -0.40% 4.94% 8.55% 6.30% 2.15% 3.36% 10.39% 7.95% 11.06% 11.16%
Pre Tax Income Margin
-12.85% -23.42% -2.45% 6.12% 5.74% -49.69% 8.34% 9.24% 7.07% 11.14% 11.39%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-3.34 -4.92 0.49 2.84 2.96 -11.79 2.44 5.06 4.18 4.54 18.95
NOPAT to Interest Expense
-2.35 -3.06 0.55 2.57 3.40 -7.87 0.64 3.46 7.21 3.49 14.85
EBIT Less CapEx to Interest Expense
-4.65 -6.55 -0.21 1.83 2.33 -12.91 1.63 3.60 2.06 3.00 11.16
NOPAT Less CapEx to Interest Expense
-3.66 -4.69 -0.15 1.55 2.77 -8.99 -0.17 2.00 5.09 1.95 7.06
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-22.55% -8.61% -10.04% 4.22% 5.28% -0.46% 0.00% 10.03% 3.78% 4.18% 3.15%
Augmented Payout Ratio
-22.93% -8.61% -16.06% 6.97% 9.02% -0.96% 2.32% 52.96% 26.55% 78.91% 123.58%

Quarterly Metrics And Ratios for ATI

This table displays calculated financial ratios and metrics derived from ATI's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/29/2024 12/29/2024 3/30/2025 6/29/2025 9/28/2025 12/28/2025 3/29/2026 6/28/2026
DEI Shares Outstanding
- - - - - - - - - 136,936,299.00 136,470,427.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 136,936,299.00 136,470,427.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.86 1.11
Growth Metrics
- - - - - - - - - - -
Revenue Growth
5.30% 0.46% 4.71% 2.50% 10.22% 9.73% 4.12% 7.07% 0.38% 0.62% 10.58%
EBITDA Growth
-78.48% -0.27% 15.30% 14.52% 275.32% 25.29% 13.04% 19.74% -17.70% 10.78% 29.70%
EBIT Growth
-89.38% -1.15% 18.18% 16.37% 627.42% 29.13% 13.93% 22.18% -22.47% 10.92% 35.81%
NOPAT Growth
1,373.06% -13.89% -4.88% -9.94% -91.50% 31.54% 14.12% 19.04% -17.76% 18.92% 40.10%
Net Income Growth
-45.51% -21.02% -8.45% -7.97% -4.76% 46.93% 21.50% 31.18% -29.28% 19.90% 48.37%
EPS Growth
-47.62% -20.69% -6.45% -8.06% -5.05% 45.65% 20.69% 36.84% -25.53% 26.87% 55.71%
Operating Cash Flow Growth
28.65% 65.36% 48.46% 121.02% -8.70% 6.38% 59.74% 856.25% -17.09% 238.59% -18.39%
Free Cash Flow Firm Growth
807.44% 21.44% 16.62% 94.20% -103.11% 60.01% 68.76% 189.89% 144.64% 284.04% 319.85%
Invested Capital Growth
25.63% 14.83% 14.11% 9.03% 7.31% 7.85% 6.70% -0.84% 3.84% -2.56% -0.62%
Revenue Q/Q Growth
3.74% -1.98% 5.02% -4.03% 11.56% -2.41% -0.35% -1.31% 4.58% -2.17% 9.52%
EBITDA Q/Q Growth
-55.49% 74.00% 22.31% 0.28% 45.87% -29.97% 8.10% 8.44% 1.66% -5.07% 26.48%
EBIT Q/Q Growth
-74.76% 145.93% 27.79% -0.07% 57.80% -35.92% 9.83% 10.02% 1.78% -7.37% 34.33%
NOPAT Q/Q Growth
1,576.31% -88.22% 19.15% -2.63% 58.27% -28.37% 3.38% 1.57% 9.34% 3.58% 21.79%
Net Income Q/Q Growth
58.55% -58.22% 25.15% 1.17% 64.09% -29.28% 3.48% 9.23% -11.53% 19.90% 28.05%
EPS Q/Q Growth
59.68% -57.80% 26.09% -1.72% 64.91% -28.72% 4.48% 11.43% -10.26% 21.43% 28.24%
Operating Cash Flow Q/Q Growth
465.32% -123.68% 202.33% -76.26% 1,487.08% -124.28% 274.59% 42.11% 37.60% -59.40% 2.81%
Free Cash Flow Firm Q/Q Growth
146.83% -266.17% 8.80% 39.60% 74.93% -189.58% 28.76% 273.81% -87.55% 1,093.92% -14.90%
Invested Capital Q/Q Growth
-6.18% 8.10% 1.93% 5.47% -7.66% 8.64% 0.84% -1.98% -3.31% 1.94% 2.86%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
19.33% 18.93% 20.76% 21.39% 21.20% 20.60% 21.26% 22.68% 23.23% 22.83% 24.57%
EBITDA Margin
6.63% 14.18% 16.52% 17.26% 22.56% 16.19% 17.56% 19.30% 18.76% 18.20% 21.02%
Operating Margin
10.18% 11.05% 13.02% 13.53% 17.81% 12.84% 14.12% 14.43% 14.49% 14.22% 17.45%
EBIT Margin
2.91% 10.73% 13.06% 13.59% 19.23% 12.63% 13.92% 15.51% 15.10% 14.29% 17.53%
Profit (Net Income) Margin
14.02% 6.56% 7.82% 8.24% 12.12% 8.78% 9.12% 10.09% 8.54% 10.46% 12.24%
Tax Burden Percent
1,841.98% 80.19% 77.19% 75.37% 81.20% 82.72% 78.02% 78.56% 81.77% 88.21% 79.99%
Interest Burden Percent
26.13% 76.23% 77.55% 80.41% 77.61% 84.08% 84.00% 82.82% 69.16% 82.99% 87.25%
Effective Tax Rate
-1,741.98% 19.81% 22.81% 24.63% 18.80% 17.28% 21.98% 21.44% 18.23% 11.79% 20.01%
Return on Invested Capital (ROIC)
298.82% 12.55% 14.09% 13.35% 20.87% 14.47% 14.96% 15.39% 17.05% 17.18% 19.25%
ROIC Less NNEP Spread (ROIC-NNEP)
156.83% 11.10% 12.59% 12.08% 18.76% 13.15% 13.65% 14.47% 13.93% 15.49% 17.80%
Return on Net Nonoperating Assets (RNNOA)
154.57% 14.20% 14.74% 11.93% 14.25% 12.53% 13.61% 11.66% 9.02% 11.39% 13.75%
Return on Equity (ROE)
453.39% 26.75% 28.84% 25.28% 35.13% 27.00% 28.56% 27.05% 26.07% 28.57% 33.00%
Cash Return on Invested Capital (CROIC)
2.82% 8.44% 8.17% 10.47% 8.81% 7.98% 9.30% 16.96% 12.34% 18.59% 17.80%
Operating Return on Assets (OROA)
2.58% 9.89% 11.80% 11.80% 16.42% 11.31% 12.62% 14.12% 13.41% 12.61% 15.37%
Return on Assets (ROA)
12.41% 6.04% 7.06% 7.15% 10.35% 7.87% 8.27% 9.19% 7.58% 9.23% 10.72%
Return on Common Equity (ROCE)
415.78% 24.40% 26.47% 23.44% 32.96% 25.23% 26.61% 25.32% 24.61% 26.90% 30.98%
Return on Equity Simple (ROE_SIMPLE)
0.00% 32.07% 29.32% 21.76% 0.00% 22.15% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
1,995 92 110 107 170 122 126 128 140 144 176
NOPAT Margin
187.49% 8.86% 10.05% 10.20% 14.46% 10.62% 11.01% 11.34% 11.85% 12.55% 13.95%
Net Nonoperating Expense Percent (NNEP)
141.99% 1.45% 1.50% 1.27% 2.11% 1.31% 1.30% 0.93% 3.11% 1.69% 1.46%
Return On Investment Capital (ROIC_SIMPLE)
54.50% - - - 4.41% 3.14% 3.35% 3.42% 3.81% 3.89% 4.20%
Cost of Revenue to Revenue
80.67% 81.07% 79.24% 78.61% 78.80% 79.40% 78.74% 77.32% 76.77% 77.17% 75.43%
SG&A Expenses to Revenue
8.67% 7.86% 8.12% 7.84% 7.59% 7.43% 7.26% 8.41% 8.72% 8.00% 7.59%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
9.15% 7.88% 7.74% 7.86% 3.39% 7.77% 7.15% 8.25% 8.73% 8.61% 7.12%
Earnings before Interest and Taxes (EBIT)
31 112 143 143 226 145 159 175 178 165 221
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
71 148 181 181 265 185 200 217 221 210 265
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.23 5.17 5.09 4.60 4.27 3.87 7.02 6.69 8.81 10.86 14.35
Price to Tangible Book Value (P/TBV)
5.06 6.30 6.12 5.27 4.87 4.40 8.08 7.70 10.06 12.44 16.31
Price to Revenue (P/Rev)
1.39 1.56 1.63 1.94 1.81 1.62 2.72 2.49 3.46 4.19 5.71
Price to Earnings (P/E)
14.12 16.64 17.97 21.91 21.51 18.17 29.33 25.66 39.30 45.19 56.62
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
7.08% 6.01% 5.56% 4.56% 4.65% 5.50% 3.41% 3.90% 2.54% 2.21% 1.77%
Enterprise Value to Invested Capital (EV/IC)
2.52 2.67 2.73 2.91 2.94 2.58 4.06 3.89 5.33 6.27 8.36
Enterprise Value to Revenue (EV/Rev)
1.76 2.01 2.07 2.31 2.11 1.97 3.09 2.85 3.78 4.52 6.04
Enterprise Value to EBITDA (EV/EBITDA)
13.75 15.77 15.70 16.95 11.86 10.80 16.68 15.00 21.05 24.61 31.47
Enterprise Value to EBIT (EV/EBIT)
18.93 21.77 21.43 22.96 14.74 13.37 20.63 18.48 26.44 30.92 39.00
Enterprise Value to NOPAT (EV/NOPAT)
10.98 12.83 13.61 15.86 19.17 17.24 26.58 24.01 33.75 38.69 48.50
Enterprise Value to Operating Cash Flow (EV/OCF)
85.50 30.91 28.69 22.20 22.56 21.21 29.39 19.23 28.22 24.88 35.35
Enterprise Value to Free Cash Flow (EV/FCFF)
99.31 33.80 35.55 28.95 34.51 33.56 45.11 22.83 44.05 33.29 46.81
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.47 1.58 1.48 0.99 0.97 0.96 1.02 1.04 0.91 0.97 1.10
Long-Term Debt to Equity
1.45 1.56 1.26 0.97 0.88 0.86 0.92 0.94 0.90 0.95 0.91
Financial Leverage
0.99 1.28 1.17 0.99 0.76 0.95 1.00 0.81 0.65 0.74 0.77
Leverage Ratio
3.58 3.51 3.37 3.00 2.97 2.97 2.99 2.69 2.67 2.69 2.79
Compound Leverage Factor
0.93 2.67 2.61 2.41 2.31 2.50 2.51 2.23 1.85 2.23 2.43
Debt to Total Capital
59.55% 61.28% 59.66% 49.62% 49.22% 48.85% 50.43% 51.09% 47.72% 49.21% 52.31%
Short-Term Debt to Total Capital
0.87% 0.76% 8.71% 0.74% 4.69% 4.64% 4.78% 5.14% 0.85% 0.89% 9.15%
Long-Term Debt to Total Capital
58.68% 60.52% 50.95% 48.89% 44.54% 44.21% 45.64% 45.95% 46.87% 48.32% 43.16%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
2.94% 3.09% 3.10% 3.18% 2.72% 2.83% 3.06% 3.18% 3.06% 3.12% 2.90%
Common Equity to Total Capital
37.51% 35.63% 37.24% 47.20% 48.06% 48.32% 46.52% 45.73% 49.22% 47.67% 44.79%
Debt to EBITDA
4.08 4.07 3.89 3.24 2.45 2.33 2.26 2.19 2.12 2.17 2.42
Net Debt to EBITDA
2.69 3.33 3.13 2.54 1.52 1.75 1.88 1.76 1.62 1.69 1.56
Long-Term Debt to EBITDA
4.02 4.02 3.32 3.20 2.21 2.11 2.05 1.97 2.09 2.13 2.00
Debt to NOPAT
3.26 3.31 3.37 3.03 3.95 3.72 3.61 3.50 3.41 3.40 3.73
Net Debt to NOPAT
2.15 2.71 2.71 2.38 2.45 2.79 3.00 2.82 2.59 2.66 2.40
Long-Term Debt to NOPAT
3.21 3.27 2.88 2.99 3.58 3.37 3.26 3.15 3.35 3.34 3.08
Altman Z-Score
2.26 2.51 2.52 2.92 2.84 2.76 3.79 3.67 4.53 4.99 5.84
Noncontrolling Interest Sharing Ratio
8.30% 8.79% 8.21% 7.27% 6.18% 6.53% 6.83% 6.40% 5.60% 5.82% 6.12%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.80 2.81 2.13 2.94 2.44 2.53 2.52 2.50 2.66 2.67 2.33
Quick Ratio
1.40 1.24 0.92 1.20 1.18 1.15 1.03 1.02 1.10 1.02 1.01
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,400 -315 -287 -173 -43 -126 -90 156 19 232 197
Operating Cash Flow to CapEx
788.66% -152.47% 182.82% 39.28% 1,257.10% -173.55% 224.31% 443.91% 341.41% 232.25% 192.13%
Free Cash Flow to Firm to Interest Expense
61.13 -11.84 -8.94 -6.19 -0.86 -5.47 -3.53 5.20 0.00 53.88 45.86
Operating Cash Flow to Interest Expense
18.22 -3.71 3.15 0.86 7.54 -4.02 6.36 7.65 0.00 29.81 30.65
Operating Cash Flow Less CapEx to Interest Expense
15.91 -6.15 1.43 -1.33 6.94 -6.34 3.52 5.93 0.00 16.98 14.70
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.89 0.92 0.90 0.87 0.85 0.90 0.91 0.91 0.89 0.88 0.88
Accounts Receivable Turnover
6.93 5.78 5.91 6.02 6.54 5.77 5.98 6.36 6.58 6.16 6.57
Inventory Turnover
2.76 2.62 2.52 2.45 2.66 2.63 2.61 2.55 2.60 2.39 2.35
Fixed Asset Turnover
2.60 2.58 2.58 2.52 2.53 2.57 2.56 2.55 2.47 2.46 2.48
Accounts Payable Turnover
6.25 7.25 6.86 7.05 6.11 6.75 6.73 7.05 6.08 5.85 6.08
Days Sales Outstanding (DSO)
52.66 63.16 61.72 60.64 55.82 63.27 61.03 57.35 55.51 59.24 55.52
Days Inventory Outstanding (DIO)
132.27 139.58 144.70 148.68 137.01 138.77 140.07 142.93 140.49 152.61 155.55
Days Payable Outstanding (DPO)
58.36 50.34 53.22 51.75 59.74 54.11 54.22 51.80 60.01 62.44 60.04
Cash Conversion Cycle (CCC)
126.56 152.39 153.21 157.57 133.09 147.92 146.88 148.48 135.99 149.41 151.03
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,916 3,152 3,213 3,389 3,129 3,400 3,428 3,361 3,249 3,313 3,407
Invested Capital Turnover
1.59 1.42 1.40 1.31 1.44 1.36 1.36 1.36 1.44 1.37 1.38
Increase / (Decrease) in Invested Capital
595 407 397 281 213 247 215 -28 120 -87 -21
Enterprise Value (EV)
7,344 8,417 8,758 9,846 9,188 8,772 13,930 13,067 17,334 20,772 28,470
Market Capitalization
5,801 6,528 6,900 8,248 7,910 7,245 12,245 11,414 15,889 19,230 26,939
Book Value per Share
$10.76 $10.15 $10.89 $14.39 $12.97 $13.17 $12.36 $12.38 $13.28 $12.93 $13.75
Tangible Book Value per Share
$8.98 $8.33 $9.06 $12.57 $11.38 $11.58 $10.75 $10.75 $11.62 $11.28 $12.10
Total Capital
3,660 3,547 3,639 3,795 3,851 3,876 3,748 3,733 3,666 3,714 4,190
Total Debt
2,180 2,174 2,171 1,883 1,895 1,893 1,890 1,907 1,749 1,828 2,192
Total Long-Term Debt
2,148 2,146 1,854 1,856 1,715 1,713 1,711 1,715 1,718 1,795 1,808
Net Debt
1,436 1,779 1,745 1,477 1,174 1,417 1,570 1,535 1,333 1,426 1,409
Capital Expenditures (CapEx)
53 65 55 61 30 53 72 52 93 55 69
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,049 1,254 1,299 1,454 1,196 1,447 1,490 1,416 1,288 1,387 1,471
Debt-free Net Working Capital (DFNWC)
1,793 1,648 1,724 1,861 1,917 1,923 1,809 1,788 1,705 1,788 2,254
Net Working Capital (NWC)
1,761 1,621 1,407 1,833 1,737 1,743 1,630 1,597 1,674 1,755 1,871
Net Nonoperating Expense (NNE)
1,846 24 24 21 28 21 22 14 39 24 22
Net Nonoperating Obligations (NNO)
1,436 1,779 1,745 1,477 1,174 1,417 1,570 1,535 1,333 1,426 1,409
Total Depreciation and Amortization (D&A)
40 36 38 39 39 41 42 43 43 45 44
Debt-free, Cash-free Net Working Capital to Revenue
25.12% 30.00% 30.71% 34.19% 27.41% 32.42% 33.04% 30.90% 28.08% 30.18% 31.20%
Debt-free Net Working Capital to Revenue
42.95% 39.44% 40.78% 43.75% 43.94% 43.08% 40.13% 39.02% 37.16% 38.92% 47.81%
Net Working Capital to Revenue
42.18% 38.79% 33.29% 43.10% 39.81% 39.04% 36.15% 34.84% 36.48% 38.20% 39.67%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.15 $0.52 $0.66 $0.64 $1.00 $0.68 $0.72 $0.80 $0.72 $0.86 $1.11
Adjusted Weighted Average Basic Shares Outstanding
127.78M 124.44M 124.46M 142.64M 142.17M 141.07M 137.83M 135.86M 136.94M 136.47M 136.17M
Adjusted Diluted Earnings per Share
$0.99 $0.46 $0.58 $0.57 $0.94 $0.67 $0.70 $0.78 $0.70 $0.85 $1.09
Adjusted Weighted Average Diluted Shares Outstanding
127.78M 124.44M 124.46M 142.64M 142.17M 141.07M 137.83M 135.86M 136.94M 136.47M 136.17M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
127.78M 124.44M 124.46M 142.64M 142.17M 141.07M 137.83M 135.86M 136.94M 136.47M 136.17M
Normalized Net Operating Profit after Tax (NOPAT)
80 93 107 108 174 122 125 127 139 151 179
Normalized NOPAT Margin
7.49% 8.87% 9.76% 10.23% 14.83% 10.62% 10.93% 11.31% 11.84% 13.08% 14.20%
Pre Tax Income Margin
0.76% 8.18% 10.13% 10.93% 14.92% 10.62% 11.69% 12.85% 10.44% 11.86% 15.30%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.35 4.21 4.45 5.10 4.47 6.28 6.25 5.82 0.00 38.28 51.42
NOPAT to Interest Expense
87.11 3.47 3.43 3.83 3.36 5.28 4.95 4.25 0.00 33.60 40.92
EBIT Less CapEx to Interest Expense
-0.96 1.77 2.73 2.92 3.87 3.97 3.41 4.10 0.00 25.44 35.47
NOPAT Less CapEx to Interest Expense
84.80 1.04 1.71 1.65 2.76 2.97 2.11 2.53 0.00 20.77 24.97
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
3.78% 0.00% 0.00% 0.00% 4.18% 0.00% 0.00% 0.00% 3.15% 0.00% 0.00%
Augmented Payout Ratio
26.55% 61.82% 63.03% 62.98% 78.91% 50.77% 106.33% 123.95% 123.58% 127.84% 73.90%

Financials Breakdown Chart

Key Financial Trends

ATI’s financial statements show a clear improvement in operating performance through the first half of 2026. Revenue reached $1.26 billion in Q2 2026, up 10.6% from $1.14 billion in the restated year-ago quarter and 9.5% sequentially from Q1 2026. Gross profit increased to $309.8 million, lifting the gross margin to approximately 24.6% from 21.3% in Q2 2025. Operating income rose 36.6% year over year to $220 million, while the operating margin expanded to approximately 17.4%.

Profit growth was even stronger below the operating line. Net income attributable to common shareholders increased to $151 million from $100.7 million, and diluted earnings per share rose to $1.09 from $0.70. ATI’s quarterly revenue, operating income and EPS have generally trended higher since 2023, although quarterly results remain affected by restructuring charges, interest expense and working-capital swings.

The balance sheet has strengthened in liquidity terms, but the improvement was partly supported by additional borrowing. Cash and equivalents increased to $783 million at the end of Q2 2026 from $319.6 million a year earlier. Total current assets rose to $3.28 billion, compared with $2.70 billion in Q2 2025. However, total debt increased to approximately $2.19 billion from $2.03 billion, primarily because ATI issued $346.6 million of debt during the quarter. The resulting net debt position was still better than a year earlier because of the larger cash balance.

Cash generation is positive but less robust than reported earnings. Operating cash flow was $131.8 million in Q2 2026, below $161.5 million in Q2 2025, and capital expenditures were $68.6 million. This produced estimated quarterly free cash flow of approximately $63.2 million, down from roughly $89.4 million in the year-ago quarter. The decline appears related in part to a $64.6 million use of cash from operating assets and liabilities, including higher inventory.

  • Accelerating revenue growth: Q2 2026 revenue increased 10.6% year over year to $1.26 billion, the strongest quarterly revenue level in the supplied data.
  • Improving margins: Gross margin expanded to approximately 24.6% and operating margin to 17.4%, reflecting stronger profitability than in comparable 2025 and 2024 quarters.
  • Strong earnings growth: Net income attributable to common shareholders rose approximately 50% year over year, while diluted EPS increased from $0.70 to $1.09.
  • Better liquidity: Cash climbed to $783 million, and the current ratio was approximately 2.3 at the end of Q2 2026, providing a substantial near-term liquidity cushion.
  • Longer-term asset and equity growth: Total assets increased from $4.29 billion in Q1 2023 to $5.74 billion in Q2 2026, while total equity and noncontrolling interests rose from $1.21 billion to nearly $2.00 billion.
  • Ongoing investment: ATI continues to spend heavily on property, plant and equipment, with quarterly capital expenditures generally ranging from approximately $43 million to $93 million. This may support future capacity and growth, but it also limits near-term free cash flow.
  • Share repurchases remain material: ATI repurchased $50.6 million of common stock in Q2 2026 after larger repurchases in prior quarters. Buybacks have helped reduce the weighted-average share count from 142.2 million in Q4 2024 to 136.2 million in Q2 2026, although the pace has varied.
  • Operating cash flow weakened year over year: Q2 2026 operating cash flow fell to $131.8 million from $161.5 million, and estimated free cash flow declined to approximately $63.2 million.
  • Inventory is rising: Net inventory increased to $1.67 billion from $1.41 billion in Q2 2025 and represented roughly half of current assets. Elevated inventory could tie up cash or create margin pressure if demand slows.
  • Debt issuance increased leverage: ATI issued $346.6 million of debt in Q2 2026, pushing total debt above $2.19 billion. Although higher cash reduced net debt, investors should monitor refinancing needs, interest costs and whether future borrowing is used to fund shareholder returns or operating requirements.

Overall, ATI’s income statement momentum is favorable, with sustained revenue growth and expanding operating margins. The principal risks are the gap between accounting earnings and cash generation, rising inventory and reliance on debt issuance to support liquidity and capital allocation. Investors may want to monitor whether ATI can convert its stronger profitability into consistently higher free cash flow in subsequent quarters.

09/04/26 07:13 PM ETAI Generated. May Contain Errors.

ATI Financials - Frequently Asked Questions

According to the most recent income statement we have on file, ATI's financial year ends in December. Their financial year 2025 ended on December 28, 2025.

ATI's net income appears to be on a downward trend, with a most recent value of $418.60 million in 2025, falling from -$365.90 million in 2015. The previous period was $382.70 million in 2024. Find out what analysts predict for ATI in the coming months.

ATI's total operating income in 2025 was $640.90 million, based on the following breakdown:
  • Total Gross Profit: $1.01 billion
  • Total Operating Expenses: $366.10 million

Over the last 10 years, ATI's total revenue changed from $3.72 billion in 2015 to $4.59 billion in 2025, a change of 23.3%.

ATI's total liabilities were at $3.18 billion at the end of 2025, a 2.8% decrease from 2024, and a 10.5% decrease since 2015.

In the past 10 years, ATI's cash and equivalents has ranged from $141.60 million in 2017 to $743.90 million in 2023, and is currently $416.70 million as of their latest financial filing in 2025.

Over the last 10 years, ATI's book value per share changed from 19.07 in 2015 to 13.28 in 2025, a change of -30.4%.



Financial statements for NYSE:ATI last updated on 8/6/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners