Allegheny Technologies revenue was $2.8 b in FY, 2021
Allegheny Technologies revenue breakdown by business segment: 58.7% from Advanced Alloys & Solutions and 41.3% from High Perfomance Materials & Components
Allegheny Technologies revenue breakdown by geographic segment: 21.2% from Asia, 17.0% from Europe, 54.8% from US and 7.0% from Other
USD | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|
Revenue | 4.1b | 3.0b | 2.8b |
Revenue growth, % | 2% | (28%) | |
Cost of goods sold | 3.5b | 2.7b | 2.5b |
Gross profit | 637.8m | 292.8m | 333.2m |
Gross profit Margin, % | 15% | 10% | 12% |
General and administrative expense | 267.2m | 201.0m | 226.9m |
Operating expense total | 267.2m | 201.0m | 226.9m |
EBIT | 366.1m | (1.3b) | 117.6m |
EBIT margin, % | 9% | (44%) | 4% |
Interest expense | 96.9m | ||
Pre tax profit | 241.6m | (1.5b) | 10.6m |
Income tax expense | (28.5m) | 77.7m | 26.8m |
Net Income | 270.1m | (1.6b) | (16.2m) |
EPS | 1.9 | (12.4) | (0.3) |
USD | Q1, 2020 | Q2, 2020 | Q3, 2020 | Q1, 2021 | Q2, 2021 | Q3, 2021 |
---|---|---|---|---|---|---|
Revenue | 955.5m | 770.3m | 598.0m | 692.5m | 616.2m | 725.7m |
Cost of goods sold | 820.7m | 695.6m | 559.9m | 606.7m | 573.5m | 643.2m |
Gross profit | 134.8m | 74.7m | 38.1m | 85.8m | 42.7m | 82.5m |
Gross profit Margin, % | 14% | 10% | 6% | 12% | 7% | 11% |
General and administrative expense | 58.4m | 44.4m | 45.4m | 54.0m | 60.2m | 54.9m |
Operating expense total | 58.4m | 44.4m | 45.4m | 54.0m | 60.2m | 54.9m |
EBIT | 68.4m | (273.4m) | (9.6m) | 31.8m | (11.3m) | 29.9m |
EBIT margin, % | 7% | (35%) | (2%) | 5% | (2%) | 4% |
Interest expense | 25.1m | |||||
Pre tax profit | 34.4m | (327.3m) | (46.2m) | 3.1m | (40.4m) | 77.2m |
Income tax expense | 10.8m | 92.6m | 800.0k | 5.5m | 4.0m | 22.0m |
Net Income | 23.6m | (419.9m) | (47.0m) | (2.4m) | (44.4m) | 55.2m |
EPS | 0.2 | (3.3) | (0.4) | (0.1) | (0.4) | 0.4 |
USD | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|
Cash | 490.8m | 645.9m | 687.7m |
Accounts Receivable | 554.1m | 345.8m | 470.0m |
Inventories | 1.2b | 997.1m | 1.0b |
Current Assets | 2.3b | 2.1b | 2.3b |
PP&E | 2.5b | 1.5b | 1.5b |
Goodwill | 525.8m | 240.7m | 227.9m |
Total Assets | 5.6b | 4.0b | 4.3b |
Accounts Payable | 521.2m | 290.6m | 375.5m |
Short-term debt | 11.5m | 17.8m | 131.3m |
Current Liabilities | 849.2m | 653.3m | 856.4m |
Long-term debt | 1.4b | 1.6b | 1.7b |
Total Debt | 1.4b | 1.6b | 1.8b |
Total Liabilities | 3.4b | 3.4b | 3.5b |
Common Stock | 12.7m | 12.7m | 12.7m |
Additional Paid-in Capital | 1.6b | 1.6b | 1.6b |
Retained Earnings | 1.7b | 106.5m | 72.7m |
Total Equity | 2.2b | 641.4m | 832.7m |
Debt to Equity Ratio | 0.6 x | 2.4 x | 2.2 x |
Debt to Assets Ratio | 0.2 x | 0.4 x | 0.4 x |
Financial Leverage | 2.6 x | 6.3 x | 5.1 x |
USD | Q1, 2020 | Q2, 2020 | Q3, 2020 | Q1, 2021 | Q2, 2021 | Q3, 2021 |
---|---|---|---|---|---|---|
Cash | 639.0m | 539.1m | 572.2m | 541.7m | 472.5m | 1.0b |
Accounts Receivable | 593.4m | 483.6m | 388.0m | 423.9m | 362.2m | 502.0m |
Inventories | 1.2b | 1.1b | 1.0b | 1.0b | 1.1b | 1.1b |
Current Assets | 2.5b | 2.2b | 2.1b | 2.1b | 2.0b | 2.7b |
PP&E | 2.4b | 2.5b | 2.5b | 1.5b | 1.5b | 1.5b |
Goodwill | 520.8m | 236.4m | 238.4m | 241.6m | 241.9m | 229.0m |
Total Assets | 5.8b | 5.2b | 5.1b | 4.1b | 4.0b | 4.6b |
Accounts Payable | 424.6m | 275.8m | 240.7m | 324.8m | 265.8m | 290.7m |
Short-term debt | 310.7m | 12.8m | 12.2m | 15.7m | 19.3m | 606.9m |
Current Liabilities | 1.1b | 614.4m | 563.7m | 689.2m | 599.1m | 1.2b |
Long-term debt | 1.4b | 1.5b | 1.5b | 1.6b | 1.6b | 1.7b |
Total Debt | 1.7b | 1.5b | 1.5b | 1.6b | 1.6b | 2.3b |
Total Liabilities | 3.6b | 3.3b | 3.2b | 3.5b | 3.4b | 3.9b |
Common Stock | 12.7m | 12.7m | 12.7m | 12.7m | 12.7m | 12.7m |
Additional Paid-in Capital | 1.6b | 1.6b | 1.6b | 1.6b | 1.6b | 1.6b |
Retained Earnings | 1.7b | 1.3b | 1.2b | 103.0m | 53.8m | 102.5m |
Total Equity | 2.2b | 1.8b | 1.8b | 609.3m | 606.1m | 680.2m |
Debt to Equity Ratio | 0.8 x | 0.8 x | 0.8 x | 2.6 x | 2.7 x | 3.4 x |
Debt to Assets Ratio | 0.3 x | 0.3 x | 0.3 x | 0.4 x | 0.4 x | 0.5 x |
Financial Leverage | 2.6 x | 2.8 x | 2.7 x | 6.7 x | 6.6 x | 6.8 x |
USD | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|
Net Income | 270.1m | (1.6b) | (16.2m) |
Depreciation and Amortization | 151.1m | 143.3m | 143.9m |
Accounts Receivable | (52.1m) | 208.4m | (126.0m) |
Inventories | 25.4m | 158.2m | (53.9m) |
Accounts Payable | 30.1m | (230.5m) | 88.5m |
Cash From Operating Activities | 230.1m | 166.9m | 16.1m |
Purchases of PP&E | (168.2m) | (136.5m) | (152.6m) |
Cash From Investing Activities | 81.7m | (128.7m) | (77.3m) |
Long-term Borrowings | (523.6m) | (231.3m) | (515.6m) |
Dividends Paid | (14.0m) | (7.2m) | |
Cash From Financing Activities | (203.0m) | 116.9m | 103.0m |
Net Change in Cash | 108.8m | 155.1m | 41.8m |
USD | Q1, 2020 | Q2, 2020 | Q3, 2020 | Q1, 2021 | Q2, 2021 | Q3, 2021 |
---|---|---|---|---|---|---|
Net Income | 23.6m | (396.3m) | (443.3m) | (2.4m) | (46.8m) | 8.4m |
Depreciation and Amortization | 37.3m | 72.9m | 108.3m | 36.1m | 72.4m | 108.0m |
Accounts Receivable | (39.2m) | 70.5m | 166.2m | (78.1m) | (16.4m) | (158.0m) |
Inventories | (25.8m) | 51.8m | 119.3m | (50.8m) | (61.9m) | (63.4m) |
Accounts Payable | (96.5m) | (245.4m) | (280.5m) | 34.1m | (24.9m) | 600.0k |
Cash From Operating Activities | (115.4m) | (14.4m) | 45.0m | (68.1m) | (102.6m) | (244.8m) |
Purchases of PP&E | (29.1m) | (66.0m) | (94.6m) | (26.4m) | (61.4m) | (104.2m) |
Cash From Investing Activities | (25.2m) | (61.8m) | (89.2m) | (25.1m) | (58.8m) | (48.5m) |
Long-term Borrowings | (296.6m) | (225.6m) | (229.5m) | (6.3m) | (8.0m) | (11.0m) |
Cash From Financing Activities | 288.8m | 124.5m | 125.6m | (11.0m) | (12.0m) | 654.2m |
Net Change in Cash | 148.2m | 48.3m | 81.4m | (104.2m) | (173.4m) | 360.9m |
USD | FY, 2019 |
---|---|
EV/EBIT | 9.5 x |
EV/CFO | 15.2 x |
Revenue/Employee | 509.0k |
Debt/Equity | 0.6 x |
Debt/Assets | 0.2 x |
Financial Leverage | 2.6 x |
P/E Ratio | 11.2 |