ATI Inc balance sheet
At the end of fiscal 2025, ATI Inc had total assets of $5.10bn, total liabilities of $3.18bn and shareholders' equity of $1.80bn. It held $417m in cash against $1.75bn of debt: net debt of $1.33bn.
Balance sheet
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Jan 2022 | 2022Jan 2023 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 709 | 432 | 381 | 305 | 1,027 | 270 | 150 | 230 | 142 | 382 | 491 | 646 | 688 | 584 | 744 | 721 | 417 | 442 |
| Receivables | 392 | 545 | 709 | 613 | 528 | 604 | 400 | 452 | 545 | 528 | 554 | 346 | 470 | 579 | 625 | 709 | 686 | 733 |
| Inventory | 826 | 1,025 | 1,384 | 1,537 | 1,322 | 1,473 | 1,272 | 1,037 | 1,176 | 1,211 | 1,155 | 997 | 1,046 | 1,196 | 1,248 | 1,353 | 1,403 | 1,657 |
| Total current assets | 1,998 | 2,115 | 2,570 | 2,511 | 2,951 | 2,482 | 1,868 | 1,767 | 1,916 | 2,247 | 2,303 | 2,066 | 2,307 | 2,476 | 2,738 | 2,945 | 2,680 | 3,047 |
| Goodwill | 208 | 207 | 738 | 740 | 728 | 780 | 651 | 642 | 531 | 535 | 526 | 241 | 228 | 227 | 227 | 227 | 225 | 225 |
| Total assets | 4,346 | 4,494 | 6,047 | 6,248 | 6,885 | 6,572 | 5,752 | 5,170 | 5,185 | 5,502 | 5,635 | 4,035 | 4,285 | 4,446 | 4,985 | 5,231 | 5,100 | 5,567 |
| Accounts payable | 309 | 394 | 491 | 500 | 472 | 557 | 381 | 294 | 420 | 499 | 521 | 291 | 376 | 553 | 525 | 609 | 568 | 632 |
| Deferred revenue (current) | — | — | — | — | — | — | — | — | 70 | 71 | 79 | 112 | 116 | 149 | 164 | 169 | 146 | 127 |
| Total current liabilities | 625 | 791 | 862 | 872 | 1,211 | 898 | 687 | 709 | 713 | 837 | 849 | 653 | 856 | 964 | 977 | 1,209 | 1,006 | 1,099 |
| Short-term debt | 34 | 141 | 27 | 17 | 420 | 18 | 4 | 105 | 10 | 7 | 12 | 18 | 131 | 42 | 32 | 180 | 31 | 50 |
| Long-term debt | 1,038 | 922 | 1,482 | 1,463 | 1,527 | 1,498 | 1,492 | 1,772 | 1,531 | 1,536 | 1,387 | 1,550 | 1,712 | 1,706 | 2,148 | 1,715 | 1,718 | 1,808 |
| Total debt | 1,071 | 1,063 | 1,509 | 1,480 | 1,947 | 1,516 | 1,496 | 1,877 | 1,541 | 1,542 | 1,399 | 1,568 | 1,843 | 1,748 | 2,180 | 1,895 | 1,749 | 1,858 |
| Total liabilities | 2,256 | 2,364 | 3,475 | 3,661 | 3,904 | 3,850 | 3,555 | 3,725 | 3,341 | 3,510 | 3,441 | 3,394 | 3,453 | 3,288 | 3,505 | 3,275 | 3,183 | 3,435 |
| Shareholders' equity | 2,012 | 2,041 | 2,475 | 2,480 | 2,894 | 2,598 | 2,083 | 1,355 | 1,739 | 1,886 | 2,090 | 641 | 833 | 1,046 | 1,373 | 1,850 | 1,805 | 2,005 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | — | — | — | — | — | — | 105 | — | — | — | — | 111 | 108 | 105 | 112 | 127 |
| Net debt (negative = net cash) | 362 | 631 | 1,129 | 1,176 | 921 | 1,247 | 1,346 | 1,647 | 1,399 | 1,160 | 908 | 922 | 1,155 | 1,164 | 1,436 | 1,174 | 1,333 | 1,415 |
| Shares outstanding | 98m | 99m | 106m | 107m | 108m | 109m | 109m | 109m | 126m | 126m | 126m | 127m | 127m | 128m | 127m | 141m | 136m | 136m |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 709 | 827 | 788 | 710 | 686 | 664 | 647 | 733 |
| Inventory | 1,353 | 1,397 | 1,413 | 1,406 | 1,403 | 1,580 | 1,668 | 1,657 |
| Total current assets | 2,945 | 2,880 | 2,703 | 2,660 | 2,680 | 2,805 | 3,280 | 3,047 |
| Goodwill | 227 | 227 | 227 | 225 | 225 | 225 | 225 | 225 |
| Total assets | 5,231 | 5,184 | 5,021 | 5,003 | 5,100 | 5,234 | 5,739 | 5,567 |
| Accounts payable | 609 | 563 | 532 | 494 | 568 | 655 | 657 | 632 |
| Deferred revenue (current) | 169 | 187 | 172 | 159 | 146 | 154 | 144 | 127 |
| Total current liabilities | 1,209 | 1,137 | 1,073 | 1,063 | 1,006 | 1,050 | 1,410 | 1,099 |
| Short-term debt | 180 | 180 | 179 | 192 | 31 | 33 | 384 | 50 |
| Long-term debt | 1,715 | 1,713 | 1,711 | 1,715 | 1,718 | 1,795 | 1,808 | 1,808 |
| Total debt | 1,895 | 1,893 | 1,890 | 1,907 | 1,749 | 1,828 | 2,192 | 1,858 |
| Total liabilities | 3,275 | 3,202 | 3,163 | 3,177 | 3,183 | 3,348 | 3,741 | 3,435 |
| Shareholders' equity | 1,850 | 1,873 | 1,743 | 1,707 | 1,805 | 1,771 | 1,877 | 2,005 |
| Non-controlling interests and other (assets − liabilities − equity) | 105 | 110 | 115 | 119 | 112 | 116 | 122 | 127 |
| Shares outstanding | 141m | 141m | 138m | 136m | 136m | 136m | 136m | 136m |
Compare with peers
- V2x, Inc. balance sheet
- Heico Corp balance sheet
- Moog Inc. balance sheet
- Woodward, Inc. balance sheet
- Standardaero, Inc. balance sheet
Head to head: ATI vs VVXATI vs HEIATI vs MOG.AATI vs SARO
More: Aerospace & Defense stocks compared, Industrials sector, rankings of US companies