Financhill
Buy
83

ATI Quote, Financials, Valuation and Earnings

Last price:
$71.07
Seasonality move :
-0.03%
Day range:
$68.63 - $70.37
52-week range:
$39.23 - $70.37
Dividend yield:
0%
P/E ratio:
25.28x
P/S ratio:
2.28x
P/B ratio:
5.25x
Volume:
2.2M
Avg. volume:
2.2M
1-year change:
16.64%
Market cap:
$9.8B
Revenue:
$4.4B
EPS (TTM):
$2.76
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3B $2.8B $3.8B $4.2B $4.4B
Revenue Growth (YoY) -27.66% -6.11% 37.01% 8.8% 4.51%
 
Cost of Revenues $2.7B $2.5B $3.1B $3.4B $3.5B
Gross Profit $292.8M $333.2M $714.2M $802.6M $898.2M
Gross Profit Margin 9.82% 11.9% 18.62% 19.23% 20.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $201M $226.9M $297.5M $328.1M $342.3M
Other Inc / (Exp) -$1.5B $224M $25.3M -$86.5M $38.4M
Operating Expenses $196.7M $226.9M $297.5M $328.1M $342.3M
Operating Income $96.1M $106.3M $416.7M $474.5M $555.9M
 
Net Interest Expenses $94.4M $96.9M $87.4M $92.8M $108.2M
EBT. Incl. Unusual Items -$1.5B $233.4M $354.6M $295.2M $486.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $77.7M $26.8M $15.5M -$128.2M $103.4M
Net Income to Company -$1.6B $206.6M $339.1M $423.4M $382.7M
 
Minority Interest in Earnings -$13M -$22M -$15.6M -$12.6M -$14.9M
Net Income to Common Excl Extra Items -$1.6B $184.6M $323.5M $410.8M $367.8M
 
Basic EPS (Cont. Ops) -$12.43 $1.45 $2.54 $3.21 $2.82
Diluted EPS (Cont. Ops) -$12.43 $1.32 $2.23 $2.81 $2.55
Weighted Average Basic Share $126.5M $127.1M $127.5M $128.1M $130.4M
Weighted Average Diluted Share $126.5M $152.7M $151.2M $150M $146.6M
 
EBITDA -$1.2B $474.9M $589.6M $547.1M $761.8M
EBIT -$1.4B $331M $446.7M $401M $610.3M
 
Revenue (Reported) $3B $2.8B $3.8B $4.2B $4.4B
Operating Income (Reported) $96.1M $106.3M $416.7M $474.5M $555.9M
Operating Income (Adjusted) -$1.4B $331M $446.7M $401M $610.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $692.5M $834.1M $1B $1B $1.1B
Revenue Growth (YoY) -27.53% 20.45% 24.46% 0.46% 9.73%
 
Cost of Revenues $606.7M $664.7M $844.9M $845.5M $908.6M
Gross Profit $85.8M $169.4M $193.2M $197.4M $235.8M
Gross Profit Margin 12.39% 20.31% 18.61% 18.93% 20.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54M $75.2M $83M $82M $85M
Other Inc / (Exp) -$5.3M -$30.5M $600K -$3.5M -$6.3M
Operating Expenses $54M $75.2M $83M $82M $85M
Operating Income $31.8M $94.2M $110.2M $115.4M $150.8M
 
Net Interest Expenses $23.4M $23.6M $19.9M $26.6M $23M
EBT. Incl. Unusual Items $3.1M $40.1M $90.9M $85.3M $121.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.5M $4.9M $4.3M $16.9M $21M
Net Income to Company -$2.4M $35.2M $86.6M $68.4M $100.5M
 
Minority Interest in Earnings -$5.5M -$4.3M -$2.1M -$2.3M -$3.5M
Net Income to Common Excl Extra Items -$7.9M $30.9M $84.5M $66.1M $97M
 
Basic EPS (Cont. Ops) -$0.06 $0.24 $0.66 $0.52 $0.68
Diluted EPS (Cont. Ops) -$0.06 $0.23 $0.58 $0.46 $0.67
Weighted Average Basic Share $126.8M $126.4M $128.5M $126.2M $141.7M
Weighted Average Diluted Share $126.8M $152.8M $150.1M $147.5M $144.2M
 
EBITDA $62.6M $99.2M $145.9M $147.9M $185.3M
EBIT $26.5M $63.7M $110.8M $111.9M $144.5M
 
Revenue (Reported) $692.5M $834.1M $1B $1B $1.1B
Operating Income (Reported) $31.8M $94.2M $110.2M $115.4M $150.8M
Operating Income (Adjusted) $26.5M $63.7M $110.8M $111.9M $144.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.7B $2.9B $4B $4.2B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $2.5B $3.3B $3.4B $3.5B
Gross Profit $243.8M $416.8M $738M $806.8M $936.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $196.6M $248.1M $305.3M $329.5M $345.3M
Other Inc / (Exp) -$1.5B $198.8M $56.4M -$88.2M $35.6M
Operating Expenses $192.3M $248.1M $305.3M $329.5M $345.3M
Operating Income $51.5M $168.7M $432.7M $477.3M $591.3M
 
Net Interest Expenses $95.9M $97.1M $83.7M $99.5M $104.6M
EBT. Incl. Unusual Items -$1.5B $270.4M $405.4M $289.6M $522.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72.4M $26.2M $14.9M -$115.6M $107.5M
Net Income to Company -$1.6B $244.2M $390.5M $405.2M $414.8M
 
Minority Interest in Earnings -$16M -$20.8M -$13.4M -$12.8M -$16.1M
Net Income to Common Excl Extra Items -$1.6B $223.4M $377.1M $392.4M $398.7M
 
Basic EPS (Cont. Ops) -$12.65 -- $1.42 $3.07 $2.95
Diluted EPS (Cont. Ops) -$12.65 -$0.04 $1.22 $2.69 $2.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.3B $511.5M $636.3M $549.1M $799.2M
EBIT -$1.4B $368.2M $493.8M $402.1M $642.9M
 
Revenue (Reported) $2.7B $2.9B $4B $4.2B $4.5B
Operating Income (Reported) $51.5M $168.7M $432.7M $477.3M $591.3M
Operating Income (Adjusted) -$1.4B $368.2M $493.8M $402.1M $642.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $692.5M $834.1M $1B $1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $606.7M $664.7M $844.9M $845.5M $908.6M
Gross Profit $85.8M $169.4M $193.2M $197.4M $235.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54M $75.2M $83M $82M $85M
Other Inc / (Exp) -$5.3M -$30.5M $600K -$3.5M -$6.3M
Operating Expenses $54M $75.2M $83M $82M $85M
Operating Income $31.8M $94.2M $110.2M $115.4M $150.8M
 
Net Interest Expenses $23.4M $23.6M $19.9M $26.6M $23M
EBT. Incl. Unusual Items $3.1M $40.1M $90.9M $85.3M $121.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.5M $4.9M $4.3M $16.9M $21M
Net Income to Company -$2.4M $35.2M $86.6M $68.4M $100.5M
 
Minority Interest in Earnings -$5.5M -$4.3M -$2.1M -$2.3M -$3.5M
Net Income to Common Excl Extra Items -$7.9M $30.9M $84.5M $66.1M $97M
 
Basic EPS (Cont. Ops) -$0.06 $0.24 $0.66 $0.52 $0.68
Diluted EPS (Cont. Ops) -$0.06 $0.23 $0.58 $0.46 $0.67
Weighted Average Basic Share $126.8M $126.4M $128.5M $126.2M $141.7M
Weighted Average Diluted Share $126.8M $152.8M $150.1M $147.5M $144.2M
 
EBITDA $62.6M $99.2M $145.9M $147.9M $185.3M
EBIT $26.5M $63.7M $110.8M $111.9M $144.5M
 
Revenue (Reported) $692.5M $834.1M $1B $1B $1.1B
Operating Income (Reported) $31.8M $94.2M $110.2M $115.4M $150.8M
Operating Income (Adjusted) $26.5M $63.7M $110.8M $111.9M $144.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $645.9M $687.7M $584M $743.9M $721.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $345.8M $470M $579.2M $625M $709.2M
Inventory $997.1M $1B $1.2B $1.2B $1.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $38.3M $48.8M $53.4M $62.2M $86M
Total Current Assets $2.1B $2.3B $2.5B $2.7B $2.9B
 
Property Plant And Equipment $1.5B $1.5B $1.5B $1.7B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill $240.7M $227.9M $227.2M $227.2M $227.2M
Other Intangibles $87.9M $65.9M -- -- --
Other Long-Term Assets $171.1M $156.2M $192.9M $354.3M $281.5M
Total Assets $4B $4.3B $4.4B $5B $5.2B
 
Accounts Payable $290.6M $375.5M $553.3M $524.8M $609.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $233.1M $233.4M $219.8M $256.8M $249.6M
Total Current Liabilities $653.3M $856.4M $963.9M $977.1M $1.2B
 
Long-Term Debt $1.6B $1.7B $1.7B $2.1B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $3.5B $3.3B $3.5B $3.3B
 
Common Stock $12.7M $12.7M $13.1M $13.2M $14.3M
Other Common Equity Adj -$1.2B -$991.7M -$67.4M -$83.2M -$89.5M
Common Equity $521.1M $685.6M $1B $1.4B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $120.3M $147.1M $111.3M $107.5M $104.8M
Total Equity $641.4M $832.7M $1.2B $1.5B $2B
 
Total Liabilities and Equity $4B $4.3B $4.4B $5B $5.2B
Cash and Short Terms $645.9M $687.7M $584M $743.9M $721.2M
Total Debt $1.6B $1.8B $1.7B $2.2B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $541.7M $316.7M $196.2M $394.4M $475.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $423.9M $558M $725.6M $720.5M $827M
Inventory $1B $1.2B $1.3B $1.3B $1.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $38M $112.3M $48M $52.8M $94.4M
Total Current Assets $2.1B $2.3B $2.3B $2.5B $2.9B
 
Property Plant And Equipment $1.5B $1.5B $1.6B $1.7B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill $241.6M $227.2M $227.2M $227.2M $227.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $254.8M $220.6M $192M $348.1M $288.7M
Total Assets $4.1B $4.2B $4.3B $4.8B $5.2B
 
Accounts Payable $324.8M $396.1M $447.5M $482.6M $563.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $230M $231.1M $201.9M $225.8M $207M
Total Current Liabilities $689.2M $877.2M $824M $897.1M $1.1B
 
Long-Term Debt $1.6B $1.7B $1.7B $2.1B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $3.4B $3.1B $3.4B $3.2B
 
Common Stock $12.7M $12.8M $13.2M $13.4M $14.3M
Other Common Equity Adj -$1.2B -$960.5M -$731M -$88.8M -$71.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $126.4M $137M $117.8M $109.6M $109.5M
Total Equity $609.3M $795.7M $1.2B $1.4B $2B
 
Total Liabilities and Equity $4.1B $4.2B $4.3B $4.8B $5.2B
Cash and Short Terms $541.7M $316.7M $196.2M $394.4M $475.8M
Total Debt $1.6B $1.8B $1.7B $2.2B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.6B $206.6M $339.1M $423.4M $382.7M
Depreciation & Amoritzation $143.3M $143.9M $142.9M $146.1M $151.5M
Stock-Based Compensation $2.9M $21.1M $26M $29.1M $34.1M
Change in Accounts Receivable $208.4M -$126M -$128.5M -$46.1M -$85M
Change in Inventories $158.2M -$53.9M -$190.8M -$51.8M -$118.5M
Cash From Operations $166.9M $16.1M $224.9M $85.9M $407.2M
 
Capital Expenditures $136.5M $152.6M $130.9M $200.7M $239.1M
Cash Acquisitions -- $53.1M $300K -$300K $48M
Cash From Investing -$128.7M -$77.3M -$126.7M -$193.2M -$159.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $391.4M $675.7M -- $425M --
Long-Term Debt Repaid -$212.1M -$515.6M -$28.7M -$39.2M -$34.5M
Repurchase of Common Stock -$7.8M -$4.8M -$145.6M -$96.4M -$286M
Other Financing Activities -$54.8M -$74M -$27.6M -$22.2M $60.1M
Cash From Financing $116.9M $103M -$201.9M $267.2M -$260.4M
 
Beginning Cash (CF) $490.8M $645.9M $687.7M $584M $743.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $155.1M $41.8M -$103.7M $159.9M -$12.8M
Ending Cash (CF) $645.9M $687.7M $584M $743.9M $721.2M
 
Levered Free Cash Flow $30.4M -$136.5M $94M -$114.8M $168.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.4M $35.2M $86.6M $68.4M $100.5M
Depreciation & Amoritzation $36.1M $35.5M $35.1M $36M $40.8M
Stock-Based Compensation -- $5.9M $7.1M $6.2M $7.2M
Change in Accounts Receivable -$78.1M -$108.2M -$146.4M -$95.6M -$115M
Change in Inventories -$50.8M -$181.3M -$98.1M -$37.4M -$40.8M
Cash From Operations -$68.1M -$217.2M -$285.2M -$98.8M -$92.5M
 
Capital Expenditures $26.4M $26M $60.4M $65.8M $53.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25.1M -$24.2M -$59.3M -$63.8M -$50.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3M -$19.6M -$22.5M -$12M -$8M
Repurchase of Common Stock -$4.7M -$94.9M -$20.8M -$174.9M -$99.5M
Other Financing Activities -- -$15.1M -- -- --
Cash From Financing -$11M -$129.6M -$43.3M -$186.9M -$107.5M
 
Beginning Cash (CF) $645.9M $687.7M $584M $743.9M $721.2M
Foreign Exchange Rate Adjustment -- -- -- -- $5.2M
Additions / Reductions -$104.2M -$371M -$387.8M -$349.5M -$250.6M
Ending Cash (CF) $541.7M $316.7M $196.2M $394.4M $475.8M
 
Levered Free Cash Flow -$94.5M -$243.2M -$345.6M -$164.6M -$145.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.6B $244.2M $390.5M $405.2M $414.8M
Depreciation & Amoritzation $142.1M $143.3M $142.5M $147M $156.3M
Stock-Based Compensation -- $5.9M $27.2M $28.2M $35.1M
Change in Accounts Receivable $169.5M -$156.1M -$166.7M $4.7M -$104.4M
Change in Inventories $133.2M -$184.4M -$107.6M $8.9M -$121.9M
Cash From Operations $214.2M -$133M $156.9M $272.3M $413.5M
 
Capital Expenditures $133.8M $152.2M $165.3M $206.1M $226.6M
Cash Acquisitions -- $53.1M $300K -$300K $48M
Cash From Investing -$128.6M -$76.4M -$161.8M -$197.7M -$146.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$213.1M -$532.2M -$31.6M -$28.7M -$30.5M
Repurchase of Common Stock -$4.7M -$95M -$71.5M -$250.5M -$210.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -$182.9M -$15.6M -$115.6M $123.6M -$181M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$97.3M -$225M -$120.5M $198.2M $86.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $80.4M -$285.2M -$8.4M $66.2M $186.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.4M $35.2M $86.6M $68.4M $100.5M
Depreciation & Amoritzation $36.1M $35.5M $35.1M $36M $40.8M
Stock-Based Compensation -- $5.9M $7.1M $6.2M $7.2M
Change in Accounts Receivable -$78.1M -$108.2M -$146.4M -$95.6M -$115M
Change in Inventories -$50.8M -$181.3M -$98.1M -$37.4M -$40.8M
Cash From Operations -$68.1M -$217.2M -$285.2M -$98.8M -$92.5M
 
Capital Expenditures $26.4M $26M $60.4M $65.8M $53.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25.1M -$24.2M -$59.3M -$63.8M -$50.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3M -$19.6M -$22.5M -$12M -$8M
Repurchase of Common Stock -$4.7M -$94.9M -$20.8M -$174.9M -$99.5M
Other Financing Activities -- -$15.1M -- -- --
Cash From Financing -$11M -$129.6M -$43.3M -$186.9M -$107.5M
 
Beginning Cash (CF) $645.9M $687.7M $584M $743.9M $721.2M
Foreign Exchange Rate Adjustment -- -- -- -- $5.2M
Additions / Reductions -$104.2M -$371M -$387.8M -$349.5M -$250.6M
Ending Cash (CF) $541.7M $316.7M $196.2M $394.4M $475.8M
 
Levered Free Cash Flow -$94.5M -$243.2M -$345.6M -$164.6M -$145.8M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock