Financhill
Buy
55

ATI Quote, Financials, Valuation and Earnings

Last price:
$51.52
Seasonality move :
11.95%
Day range:
$50.15 - $51.78
52-week range:
$47.58 - $68.92
Dividend yield:
0%
P/E ratio:
20.19x
P/S ratio:
1.73x
P/B ratio:
3.96x
Volume:
1.3M
Avg. volume:
1.9M
1-year change:
6.69%
Market cap:
$7.3B
Revenue:
$4.4B
EPS (TTM):
$2.55
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $658.3M $765.4M $1B $1.1B $1.2B
Revenue Growth (YoY) -35.37% 16.27% 32.01% 5.31% 10.22%
 
Cost of Revenues $613.1M $643.2M $824.7M $858.3M $924.1M
Gross Profit $45.2M $122.2M $185.7M $205.7M $248.6M
Gross Profit Margin 6.87% 15.97% 18.38% 19.33% 21.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.8M $57.8M $76.8M $92.3M $89M
Other Inc / (Exp) -$1.1B $153.8M $188.7M -$77.5M $40.6M
Operating Expenses $52.8M $57.8M $76.8M $92.3M $89M
Operating Income -$7.6M $64.4M $108.9M $113.4M $159.6M
 
Net Interest Expenses $25.7M $24.7M $19.6M $27.8M $25.2M
EBT. Incl. Unusual Items -$1.1B $193.5M $278M $8.1M $175M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$26.5M -$4.7M $4.2M -$141.1M $32.9M
Net Income to Company -$1.1B $198.2M $273.8M $149.2M $142.1M
 
Minority Interest in Earnings -$4.7M -$5.2M -$4.3M -$3.5M -$5M
Net Income to Common Excl Extra Items -$1.1B $193M $269.5M $145.7M $137.1M
 
Basic EPS (Cont. Ops) -$8.85 -$0.23 $0.60 $1.15 $0.97
Diluted EPS (Cont. Ops) -$8.85 -$0.23 $0.53 $0.99 $0.94
Weighted Average Basic Share $126.5M $127.4M $129.3M $127.2M $142.1M
Weighted Average Diluted Share $126.5M $127.4M $218.1M $149.7M $145.7M
 
EBITDA -$1.1B $254.8M $338.1M $88.4M $255.3M
EBIT -$1.1B $218.9M $302.3M $48.9M $216.2M
 
Revenue (Reported) $658.3M $765.4M $1B $1.1B $1.2B
Operating Income (Reported) -$7.6M $64.4M $108.9M $113.4M $159.6M
Operating Income (Adjusted) -$1.1B $218.9M $302.3M $48.9M $216.2M
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) -- -- -- -- --
 
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 -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $201M $226.9M $297.5M $330.5M $346M
Other Inc / (Exp) -$1.5B $224M $25.3M -$84.1M $42.1M
Operating Expenses $196.7M $226.9M $297.5M $330.5M $346M
Operating Income $96.1M $106.3M $416.7M $472.1M $552.2M
 
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) -$12.42 -$0.30 $1.00 $3.21 $2.79
Diluted EPS (Cont. Ops) -$12.43 -$0.33 $0.87 $2.81 $2.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
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 $472.1M $552.2M
Operating Income (Adjusted) -$1.4B $331M $446.7M $401M $610.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.8B $3.8B $4.2B $4.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $3.1B $3.4B $3.5B --
Gross Profit $333.2M $714.2M $802.6M $898.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $226.9M $297.5M $330.5M $346M --
Other Inc / (Exp) $224M $25.3M -$84.1M $42.1M --
Operating Expenses $226.9M $297.5M $330.5M $346M --
Operating Income $106.3M $416.7M $472.1M $552.2M --
 
Net Interest Expenses $96.9M $87.4M $92.8M $108.2M --
EBT. Incl. Unusual Items $233.4M $354.6M $295.2M $486.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.8M $15.5M -$128.2M $103.4M --
Net Income to Company $206.6M $339.1M $423.4M $382.7M --
 
Minority Interest in Earnings -$22M -$15.6M -$12.6M -$14.9M --
Net Income to Common Excl Extra Items $184.6M $323.5M $410.8M $367.8M --
 
Basic EPS (Cont. Ops) -$0.30 $1.00 $3.21 $2.79 --
Diluted EPS (Cont. Ops) -$0.33 $0.87 $2.81 $2.55 --
Weighted Average Basic Share $508.5M $510.1M $512.3M $521.4M --
Weighted Average Diluted Share $533.9M $646.3M $600.1M $586.3M --
 
EBITDA $474.9M $589.6M $547.1M $761.8M --
EBIT $331M $446.7M $401M $610.3M --
 
Revenue (Reported) $2.8B $3.8B $4.2B $4.4B --
Operating Income (Reported) $106.3M $416.7M $472.1M $552.2M --
Operating Income (Adjusted) $331M $446.7M $401M $610.3M --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.1B $198.2M $273.8M $149.2M $142.1M
Depreciation & Amoritzation $35M $35.9M $35.8M $39.5M $39.1M
Stock-Based Compensation -- -- $5.9M $7.6M $7.5M
Change in Accounts Receivable $42.2M $32M $95.9M $57.9M $26.3M
Change in Inventories $38.9M $9.5M $21.2M $106.4M $79.9M
Cash From Operations $121.9M $260.9M $324.3M $417.2M $380.9M
 
Capital Expenditures $41.9M $48.4M $30.4M $53.4M $47.3M
Cash Acquisitions -- $100K $3.1M -- $48M
Cash From Investing -$39.5M -$28.8M -$25.7M -$50M $18.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.6M -$504.6M $3.9M -$9.9M -$7.5M
Repurchase of Common Stock -- -- -$35.1M -$30.2M -$70.7M
Other Financing Activities -$7.2M -$64.7M -$12.5M -$16.1M -$16M
Cash From Financing -$8.7M -$551.2M -$43.7M -$56.2M -$94.2M
 
Beginning Cash (CF) $572.2M $1B $329.1M $432.9M $406.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $73.7M -$319.1M $254.9M $311M $305.3M
Ending Cash (CF) $645.9M $687.7M $584M $743.9M $721.2M
 
Levered Free Cash Flow $80M $212.5M $293.9M $363.8M $333.6M
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 -- -- $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 -- -- -- -- --
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 -- -- -$27.6M -- --
Cash From Financing $116.9M $103M -$201.9M $267.2M -$260.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $155.1M $41.8M -$103.7M $159.9M -$12.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $30.4M -$136.5M $94M -$114.8M $168.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $206.6M $339.1M $423.4M $382.7M --
Depreciation & Amoritzation $143.9M $142.9M $146.1M $151.5M --
Stock-Based Compensation -- $26M $29.1M $34.1M --
Change in Accounts Receivable -$126M -$128.5M -$46.1M -$85M --
Change in Inventories -$53.9M -$190.8M -$51.8M -$118.5M --
Cash From Operations $16.1M $224.9M $85.9M $407.2M --
 
Capital Expenditures $152.6M $130.9M $200.7M $239.1M --
Cash Acquisitions $53.1M $300K -$300K $48M --
Cash From Investing -$77.3M -$126.7M -$193.2M -$159.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $675.7M -- $425M -- --
Long-Term Debt Repaid -$515.6M -$28.7M -$39.2M -$34.5M --
Repurchase of Common Stock -$4.8M -$145.6M -$96.4M -$286M --
Other Financing Activities -$74M -$27.6M -$22.2M $60.1M --
Cash From Financing $103M -$201.9M $267.2M -$260.4M --
 
Beginning Cash (CF) $2.7B $1.6B $1.5B $2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41.8M -$103.7M $159.9M -$12.8M --
Ending Cash (CF) $2.7B $1.5B $1.6B $1.9B --
 
Levered Free Cash Flow -$136.5M $94M -$114.8M $168.1M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock