Howmet Aerospace Inc
NYSE:HWM
Balance Sheet
Balance Sheet Decomposition
Howmet Aerospace Inc
Howmet Aerospace Inc
Balance Sheet
Howmet Aerospace Inc
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
344
|
576
|
457
|
762
|
506
|
483
|
762
|
1 481
|
1 543
|
1 939
|
1 861
|
1 437
|
1 877
|
1 362
|
1 863
|
2 150
|
2 277
|
1 577
|
1 610
|
720
|
791
|
610
|
564
|
742
|
|
| Cash Equivalents |
344
|
576
|
457
|
762
|
506
|
483
|
762
|
1 481
|
1 543
|
1 939
|
1 861
|
1 437
|
1 877
|
1 362
|
1 863
|
2 150
|
2 277
|
1 577
|
1 610
|
720
|
791
|
610
|
564
|
742
|
|
| Total Receivables |
2 532
|
2 843
|
2 950
|
3 036
|
3 089
|
2 808
|
2 591
|
2 182
|
1 917
|
1 942
|
1 739
|
1 818
|
2 128
|
1 354
|
1 451
|
1 374
|
1 498
|
932
|
357
|
420
|
537
|
692
|
709
|
796
|
|
| Accounts Receivables |
2 361
|
2 492
|
2 694
|
2 616
|
2 788
|
2 381
|
1 883
|
1 529
|
1 591
|
1 571
|
1 399
|
1 221
|
1 395
|
960
|
974
|
1 035
|
1 047
|
583
|
328
|
367
|
506
|
675
|
689
|
779
|
|
| Other Receivables |
171
|
351
|
256
|
420
|
301
|
427
|
708
|
653
|
326
|
371
|
340
|
597
|
733
|
394
|
477
|
339
|
451
|
349
|
29
|
53
|
31
|
17
|
20
|
17
|
|
| Inventory |
2 414
|
2 505
|
2 968
|
3 191
|
3 380
|
3 084
|
3 238
|
2 328
|
2 584
|
2 899
|
2 825
|
2 705
|
3 082
|
2 284
|
2 253
|
2 480
|
2 492
|
1 607
|
1 488
|
1 402
|
1 609
|
1 765
|
1 840
|
1 849
|
|
| Other Current Assets |
975
|
759
|
1 067
|
1 224
|
1 378
|
1 199
|
1 559
|
1 031
|
875
|
933
|
1 275
|
1 009
|
1 182
|
2 953
|
325
|
374
|
314
|
1 727
|
217
|
195
|
206
|
249
|
249
|
392
|
|
| Total Current Assets |
6 265
|
6 683
|
7 442
|
8 213
|
8 353
|
7 574
|
8 150
|
7 022
|
6 919
|
7 713
|
7 700
|
6 969
|
8 269
|
7 953
|
5 892
|
6 378
|
6 581
|
5 843
|
3 672
|
2 737
|
3 143
|
3 316
|
3 362
|
3 779
|
|
| PP&E Net |
12 110
|
12 500
|
12 325
|
12 571
|
14 007
|
16 541
|
17 455
|
19 828
|
20 183
|
19 282
|
18 947
|
17 639
|
16 426
|
5 425
|
5 499
|
5 594
|
5 704
|
2 754
|
2 723
|
2 575
|
2 443
|
2 456
|
2 541
|
2 755
|
|
| PP&E Gross |
12 110
|
12 500
|
12 325
|
12 571
|
14 007
|
16 541
|
17 455
|
19 828
|
20 183
|
19 282
|
18 947
|
17 639
|
16 426
|
5 425
|
5 499
|
5 594
|
5 704
|
2 754
|
2 723
|
2 575
|
2 443
|
2 456
|
2 541
|
2 755
|
|
| Accumulated Depreciation |
10 708
|
12 275
|
13 244
|
13 168
|
13 682
|
14 104
|
13 846
|
15 697
|
17 487
|
18 326
|
19 190
|
19 227
|
19 091
|
6 143
|
6 073
|
6 392
|
6 769
|
2 449
|
2 626
|
2 772
|
2 858
|
3 081
|
3 150
|
3 236
|
|
| Intangible Assets |
742
|
788
|
987
|
987
|
614
|
602
|
610
|
590
|
524
|
481
|
407
|
399
|
737
|
1 104
|
988
|
987
|
919
|
599
|
571
|
549
|
521
|
505
|
475
|
457
|
|
| Goodwill |
6 379
|
6 443
|
6 412
|
6 108
|
4 885
|
4 799
|
4 981
|
5 051
|
5 122
|
5 157
|
5 170
|
3 415
|
5 247
|
5 249
|
5 148
|
4 535
|
4 500
|
4 067
|
4 102
|
4 067
|
4 013
|
4 035
|
4 010
|
4 022
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
385
|
495
|
510
|
408
|
339
|
294
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1 478
|
2 005
|
2 066
|
1 370
|
1 718
|
2 038
|
1 915
|
1 146
|
1 432
|
1 670
|
2 224
|
2 127
|
2 107
|
193
|
1 122
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
2 836
|
3 292
|
3 377
|
4 447
|
7 606
|
7 249
|
4 711
|
4 450
|
4 618
|
5 307
|
5 323
|
4 854
|
4 319
|
16 553
|
1 389
|
1 224
|
989
|
4 299
|
375
|
291
|
135
|
116
|
131
|
166
|
|
| Other Assets |
6 379
|
6 443
|
6 412
|
6 108
|
4 885
|
4 799
|
4 981
|
5 051
|
5 122
|
5 157
|
5 170
|
3 415
|
5 247
|
5 249
|
5 148
|
4 535
|
4 500
|
4 067
|
4 102
|
4 067
|
4 013
|
4 035
|
4 010
|
4 022
|
|
| Total Assets |
29 810
N/A
|
31 711
+6%
|
32 609
+3%
|
33 696
+3%
|
37 183
+10%
|
38 803
+4%
|
37 822
-3%
|
38 472
+2%
|
39 293
+2%
|
40 120
+2%
|
40 179
+0%
|
35 742
-11%
|
37 399
+5%
|
36 477
-2%
|
20 038
-45%
|
18 718
-7%
|
18 693
0%
|
17 562
-6%
|
11 443
-35%
|
10 219
-11%
|
10 255
+0%
|
10 428
+2%
|
10 519
+1%
|
11 179
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 621
|
1 958
|
2 218
|
2 420
|
2 407
|
2 644
|
2 518
|
1 954
|
2 331
|
2 692
|
2 702
|
2 960
|
3 152
|
1 510
|
1 744
|
1 839
|
2 129
|
976
|
599
|
732
|
962
|
982
|
948
|
845
|
|
| Accrued Liabilities |
936
|
948
|
1 013
|
1 069
|
949
|
994
|
866
|
925
|
932
|
985
|
1 058
|
1 013
|
937
|
580
|
551
|
523
|
483
|
435
|
332
|
305
|
302
|
360
|
401
|
432
|
|
| Short-Term Debt |
39
|
50
|
897
|
1 208
|
802
|
1 419
|
2 013
|
176
|
92
|
286
|
53
|
57
|
54
|
38
|
36
|
37
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
83
|
523
|
57
|
58
|
510
|
202
|
56
|
669
|
231
|
445
|
465
|
655
|
29
|
3
|
4
|
1
|
405
|
1 034
|
376
|
5
|
0
|
206
|
6
|
191
|
|
| Other Current Liabilities |
1 780
|
1 603
|
2 091
|
2 307
|
2 211
|
1 778
|
1 826
|
1 690
|
1 665
|
1 605
|
1 664
|
1 420
|
1 369
|
3 080
|
414
|
424
|
474
|
1 680
|
353
|
211
|
218
|
236
|
194
|
303
|
|
| Total Current Liabilities |
4 459
|
5 082
|
6 276
|
7 062
|
6 879
|
7 037
|
7 279
|
5 414
|
5 251
|
6 013
|
5 942
|
6 105
|
5 541
|
5 211
|
2 749
|
2 824
|
3 520
|
4 125
|
1 660
|
1 253
|
1 482
|
1 784
|
1 549
|
1 771
|
|
| Long-Term Debt |
8 366
|
6 693
|
5 345
|
5 276
|
5 909
|
6 371
|
8 509
|
9 014
|
8 842
|
8 640
|
8 311
|
7 607
|
8 769
|
8 786
|
8 044
|
6 806
|
5 896
|
4 906
|
4 699
|
4 227
|
4 162
|
3 500
|
3 309
|
2 859
|
|
| Deferred Income Tax |
520
|
815
|
789
|
865
|
762
|
545
|
321
|
376
|
388
|
395
|
460
|
403
|
330
|
13
|
154
|
162
|
146
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
1 293
|
1 340
|
1 416
|
1 365
|
1 800
|
2 460
|
2 597
|
3 100
|
3 475
|
3 351
|
3 324
|
2 929
|
2 488
|
2 085
|
26
|
14
|
12
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
5 245
|
5 706
|
5 483
|
5 755
|
7 202
|
6 374
|
7 381
|
8 148
|
7 726
|
7 877
|
8 943
|
8 105
|
7 965
|
8 336
|
3 950
|
4 002
|
3 546
|
3 926
|
1 507
|
1 231
|
1 010
|
1 107
|
1 107
|
1 196
|
|
| Total Liabilities |
19 883
N/A
|
19 636
-1%
|
19 309
-2%
|
20 323
+5%
|
22 552
+11%
|
22 787
+1%
|
26 087
+14%
|
26 052
0%
|
25 682
-1%
|
26 276
+2%
|
26 980
+3%
|
25 149
-7%
|
25 093
0%
|
24 431
-3%
|
14 923
-39%
|
13 808
-7%
|
13 120
-5%
|
12 971
-1%
|
7 866
-39%
|
6 711
-15%
|
6 654
-1%
|
6 391
-4%
|
5 965
-7%
|
5 826
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
980
|
980
|
980
|
980
|
980
|
980
|
980
|
1 152
|
1 196
|
1 233
|
1 233
|
1 233
|
1 362
|
1 449
|
496
|
536
|
538
|
488
|
488
|
477
|
467
|
465
|
460
|
402
|
|
| Retained Earnings |
7 428
|
7 850
|
8 636
|
9 345
|
11 066
|
13 039
|
12 400
|
11 020
|
11 149
|
11 629
|
11 689
|
9 272
|
9 379
|
8 834
|
1 027
|
1 248
|
358
|
113
|
364
|
603
|
1 028
|
1 720
|
2 766
|
4 093
|
|
| Additional Paid In Capital |
6 101
|
5 831
|
5 775
|
5 720
|
5 817
|
5 774
|
5 850
|
6 608
|
7 087
|
7 561
|
7 560
|
7 509
|
9 284
|
10 019
|
8 214
|
8 266
|
8 319
|
7 319
|
4 668
|
4 291
|
3 947
|
3 682
|
3 206
|
2 531
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
0
|
5
|
132
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
2 828
|
2 017
|
1 926
|
1 899
|
1 999
|
3 440
|
4 326
|
4 268
|
4 146
|
3 952
|
3 881
|
3 762
|
3 042
|
2 825
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1 754
|
569
|
165
|
773
|
1 233
|
337
|
3 169
|
2 092
|
1 675
|
2 627
|
3 405
|
3 661
|
4 677
|
5 426
|
2 700
|
2 642
|
2 923
|
3 329
|
1 943
|
1 863
|
1 841
|
1 830
|
1 878
|
1 673
|
|
| Total Equity |
9 927
N/A
|
12 075
+22%
|
13 300
+10%
|
13 373
+1%
|
14 631
+9%
|
16 016
+9%
|
11 735
-27%
|
12 420
+6%
|
13 611
+10%
|
13 844
+2%
|
13 199
-5%
|
10 593
-20%
|
12 306
+16%
|
12 046
-2%
|
5 115
-58%
|
4 910
-4%
|
5 573
+14%
|
4 591
-18%
|
3 577
-22%
|
3 508
-2%
|
3 601
+3%
|
4 037
+12%
|
4 554
+13%
|
5 353
+18%
|
|
| Total Liabilities & Equity |
29 810
N/A
|
31 711
+6%
|
32 609
+3%
|
33 696
+3%
|
37 183
+10%
|
38 803
+4%
|
37 822
-3%
|
38 472
+2%
|
39 293
+2%
|
40 120
+2%
|
40 179
+0%
|
35 742
-11%
|
37 399
+5%
|
36 477
-2%
|
20 038
-45%
|
18 718
-7%
|
18 693
0%
|
17 562
-6%
|
11 443
-35%
|
10 219
-11%
|
10 255
+0%
|
10 428
+2%
|
10 519
+1%
|
11 179
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
282
|
289
|
290
|
290
|
289
|
276
|
267
|
325
|
341
|
355
|
356
|
357
|
406
|
437
|
439
|
481
|
483
|
433
|
433
|
422
|
412
|
410
|
405
|
402
|
|
| Preferred Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|