Financhill
Sell
18

AAL Quote, Financials, Valuation and Earnings

Last price:
$13.44
Seasonality move :
-4.59%
Day range:
$13.36 - $14.65
52-week range:
$8.50 - $17.47
Dividend yield:
0%
P/E ratio:
80.72x
P/S ratio:
0.16x
P/B ratio:
--
Volume:
101.8M
Avg. volume:
57.3M
1-year change:
-21.22%
Market cap:
$8.9B
Revenue:
$54.6B
EPS (TTM):
$0.17
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $29.9B $49B $52.8B $54.2B $54.6B
Revenue Growth (YoY) 72.36% 63.88% 7.79% 2.7% 0.78%
 
Cost of Revenues $30.3B $39.9B $41B $42.7B $44.2B
Gross Profit -$422M $9B $11.8B $11.5B $10.5B
Gross Profit Margin -1.41% 18.46% 22.39% 21.21% 19.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.8B $1.8B $1.8B --
Other Inc / (Exp) $4.3B $132M -$1.3B -$604M --
Operating Expenses $5.1B $7.2B $7.8B $8.2B $8.8B
Operating Income -$5.5B $1.8B $4B $3.3B $1.6B
 
Net Interest Expenses $1.8B $2B $2.1B $1.9B $1.7B
EBT. Incl. Unusual Items -$2.5B $186M $1.1B $1.2B $190M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$555M $59M $299M $308M $79M
Net Income to Company -$2B $127M $822M $846M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2B $127M $822M $846M $111M
 
Basic EPS (Cont. Ops) -$3.09 $0.20 $1.26 $1.29 $0.17
Diluted EPS (Cont. Ops) -$3.09 $0.19 $1.14 $1.17 $0.17
Weighted Average Basic Share $644M $650.3M $653.6M $657M $660M
Weighted Average Diluted Share $644M $655.1M $719.7M $721.3M $661.1M
 
EBITDA -$3.2B $3.8B $5.9B $5.2B $3.8B
EBIT -$5.5B $1.8B $4B $3.3B $1.6B
 
Revenue (Reported) $29.9B $49B $52.8B $54.2B $54.6B
Operating Income (Reported) -$5.5B $1.8B $4B $3.3B $1.6B
Operating Income (Adjusted) -$5.5B $1.8B $4B $3.3B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.4B $13.2B $13.1B $13.7B $14B
Revenue Growth (YoY) 134.04% 39.91% -0.96% 4.58% 2.48%
 
Cost of Revenues $8.7B $9.9B $10.4B $10.5B $11.2B
Gross Profit $764M $3.3B $2.6B $3.2B $2.8B
Gross Profit Margin 8.1% 24.71% 20.11% 23.32% 20.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $353M $484M $443M $480M --
Other Inc / (Exp) $72M $47M -$249M $41M --
Operating Expenses $1.6B $1.9B $2B $2.1B $2.3B
Operating Income -$800M $1.4B $665M $1.1B $486M
 
Net Interest Expenses $468M $532M $519M $470M $423M
EBT. Incl. Unusual Items -$1.2B $1B $32M $795M $141M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$260M $208M $13M $205M $42M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$931M $803M $19M $590M $99M
 
Basic EPS (Cont. Ops) -$1.44 $1.23 $0.03 $0.90 $0.15
Diluted EPS (Cont. Ops) -$1.44 $1.12 $0.03 $0.82 $0.15
Weighted Average Basic Share $648.8M $650.9M $654.7M $657.7M $660.5M
Weighted Average Diluted Share $648.8M $716.1M $657.1M $723.7M $661.9M
 
EBITDA -$142M $2B $1.2B $1.7B $1B
EBIT -$800M $1.4B $665M $1.1B $486M
 
Revenue (Reported) $9.4B $13.2B $13.1B $13.7B $14B
Operating Income (Reported) -$800M $1.4B $665M $1.1B $486M
Operating Income (Adjusted) -$800M $1.4B $665M $1.1B $486M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $29.9B $49B $52.8B $54.2B $54.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.3B $39.9B $41B $42.7B $44.2B
Gross Profit -$421M $9B $11.8B $11.5B $10.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.8B $1.8B $1.8B $1.5B
Other Inc / (Exp) $4.3B $132M -$1.3B -$604M --
Operating Expenses $5.1B $7.2B $7.8B $8.2B $8.8B
Operating Income -$5.5B $1.8B $4B $3.2B $1.6B
 
Net Interest Expenses $1.8B $2B $2.1B $1.9B $1.7B
EBT. Incl. Unusual Items -$2.5B $186M $1.1B $1.2B $189M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$556M $59M $300M $308M $78M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2B $127M $822M $846M $111M
 
Basic EPS (Cont. Ops) -$3.11 $0.19 $1.26 $1.29 $0.17
Diluted EPS (Cont. Ops) -$3.12 $0.01 $1.09 $1.11 $0.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.2B $4.1B $6.2B $5.2B $3.6B
EBIT -$5.5B $1.8B $4B $3.2B $1.6B
 
Revenue (Reported) $29.9B $49B $52.8B $54.2B $54.6B
Operating Income (Reported) -$5.5B $1.8B $4B $3.2B $1.6B
Operating Income (Adjusted) -$5.5B $1.8B $4B $3.2B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $29.9B $49B $52.8B $54.2B $54.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.3B $39.9B $41B $42.7B $44.2B
Gross Profit -$421M $9B $11.8B $11.5B $10.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.8B $1.8B $1.8B $1.5B
Other Inc / (Exp) $4.3B $132M -$1.3B -$604M -$125M
Operating Expenses $5.1B $7.2B $7.8B $8.2B $8.8B
Operating Income -$5.5B $1.8B $4B $3.2B $1.6B
 
Net Interest Expenses $1.8B $2B $2.1B $1.9B $1.7B
EBT. Incl. Unusual Items -$2.5B $186M $1.1B $1.2B $189M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$556M $59M $300M $308M $78M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2B $127M $822M $846M $111M
 
Basic EPS (Cont. Ops) -$3.11 $0.19 $1.26 $1.29 $0.17
Diluted EPS (Cont. Ops) -$3.12 $0.01 $1.09 $1.11 $0.17
Weighted Average Basic Share $2.6B $2.6B $2.6B $2.6B $2.6B
Weighted Average Diluted Share $2.7B $2.8B $2.7B $2.8B $2.6B
 
EBITDA -$3.2B $4.1B $6.2B $5.2B $3.6B
EBIT -$5.5B $1.8B $4B $3.2B $1.6B
 
Revenue (Reported) $29.9B $49B $52.8B $54.2B $54.6B
Operating Income (Reported) -$5.5B $1.8B $4B $3.2B $1.6B
Operating Income (Adjusted) -$5.5B $1.8B $4B $3.2B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $13.4B $10B $8.5B $7.7B $6.6B
Short Term Investments $12.2B $8.5B $7B $6.2B --
Accounts Receivable, Net $1.5B $2.1B $2B $2B $2.1B
Inventory $1.8B $2.3B $2.4B $2.6B $2.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $615M $892M $658M $794M --
Total Current Assets $17.3B $15.3B $13.6B $13.2B $12.2B
 
Property Plant And Equipment $37.4B $38.3B $38.7B $38.5B $39.6B
Long-Term Investments $239M $245M $163M $161M --
Goodwill $4.1B $4.1B $4.1B $4.1B --
Other Intangibles $2B $2.1B $2.1B $2B --
Other Long-Term Assets $2.1B $1.9B $1.8B $1.5B --
Total Assets $66.5B $64.7B $63.1B $61.8B $61.8B
 
Accounts Payable $1.8B $2.1B $2.4B $2.5B $2.8B
Accrued Expenses $4.3B $4.7B $5.1B $5.1B --
Current Portion Of Long-Term Debt $2.5B $3.3B $3.6B $5.3B --
Current Portion Of Capital Lease Obligations $1.5B $1.5B $1.3B $1.1B --
Other Current Liabilities -- -- -- $3.6B --
Total Current Liabilities $19B $21.5B $22.1B $24.3B $24.5B
 
Long-Term Debt $42.2B $38.9B $35.7B $31.1B $31.2B
Capital Leases -- -- -- -- --
Total Liabilities $73.8B $70.5B $68.3B $65.8B $65.5B
 
Common Stock $6M $6M $7M $7M $7M
Other Common Equity Adj -$5.9B -$4.6B -$4.9B -$4.6B --
Common Equity -$7.3B -$5.8B -$5.2B -$4B -$3.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$7.3B -$5.8B -$5.2B -$4B -$3.7B
 
Total Liabilities and Equity $66.5B $64.7B $63.1B $61.8B $61.8B
Cash and Short Terms $13.4B $10B $8.5B $7.7B $6.6B
Total Debt $44.7B $42.2B $39.4B $36.5B $34.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $13.4B $10B $8.5B $7.7B $6.6B
Short Term Investments $12.2B $8.5B $7B $6.2B --
Accounts Receivable, Net $1.5B $2.1B $2B $2B $2.1B
Inventory $1.8B $2.3B $2.4B $2.6B $2.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $615M $892M $658M $794M --
Total Current Assets $17.3B $15.3B $13.6B $13.2B $12.2B
 
Property Plant And Equipment $37.4B $38.3B $38.7B $38.5B $39.6B
Long-Term Investments $239M $245M $163M $161M --
Goodwill $4.1B $4.1B $4.1B $4.1B --
Other Intangibles $2B $2.1B $2.1B $2B --
Other Long-Term Assets $2.1B $1.9B $1.8B $1.5B --
Total Assets $66.5B $64.7B $63.1B $61.8B $61.8B
 
Accounts Payable $1.8B $2.1B $2.4B $2.5B $2.8B
Accrued Expenses $4.3B $4.7B $5.1B $5.1B --
Current Portion Of Long-Term Debt $2.5B $3.3B $3.6B $5.3B --
Current Portion Of Capital Lease Obligations $1.5B $1.5B $1.3B $1.1B --
Other Current Liabilities -- -- -- $3.6B --
Total Current Liabilities $19B $21.5B $22.1B $24.3B $24.5B
 
Long-Term Debt $42.2B $38.9B $35.7B $31.1B $31.2B
Capital Leases -- -- -- -- --
Total Liabilities $73.8B $70.5B $68.3B $65.8B $65.5B
 
Common Stock $6M $6M $7M $7M $7M
Other Common Equity Adj -$5.9B -$4.6B -$4.9B -$4.6B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$7.3B -$5.8B -$5.2B -$4B -$3.7B
 
Total Liabilities and Equity $66.5B $64.7B $63.1B $61.8B $61.8B
Cash and Short Terms $13.4B $10B $8.5B $7.7B $6.6B
Total Debt $44.7B $42.2B $39.4B $36.5B $34.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$2B $127M $822M $846M --
Depreciation & Amoritzation $2.3B $2.3B $2.3B $2.2B --
Stock-Based Compensation $98M $78M $102M $92M --
Change in Accounts Receivable -$304M -$637M $95M $35M --
Change in Inventories -- -- -- -- --
Cash From Operations $704M $2.2B $3.8B $4B $3.1B
 
Capital Expenditures $412M $2.9B $2.6B $2.7B $3.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6B $636M -$502M -$968M -$1.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $12.2B $1.1B $4.8B $1.7B --
Long-Term Debt Repaid -$7.3B -$3.8B -$7.7B -$4.5B --
Repurchase of Common Stock $18M $21M -- -- --
Other Financing Activities -$19M $52M -$310M $3M --
Cash From Financing $5.3B -$2.6B -$3.2B -$2.8B -$1.1B
 
Beginning Cash (CF) $516M $1.3B $1.5B $1.6B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9M $178M $95M $221M $154M
Ending Cash (CF) $525M $1.5B $1.6B $1.8B $1.8B
 
Levered Free Cash Flow $292M -$733M $1.2B $1.3B -$680M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.2B -$158M -$1.4B $398M -$274M
 
Capital Expenditures $387M $1B $843M $740M $1.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.7B $1.6B $2.2B $866M -$390M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $94M $370M $2.5B $418M --
Long-Term Debt Repaid -$704M -$1.7B -$3.1B -$1.8B --
Repurchase of Common Stock $5M $5M -- -- --
Other Financing Activities $49M $60M -$218M $56M --
Cash From Financing -$561M -$1.3B -$814M -$1.3B $782M
 
Beginning Cash (CF) $516M $1.3B $1.5B $1.6B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23M $110M -$6M -$31M $118M
Ending Cash (CF) $493M $1.4B $1.5B $1.6B $1.8B
 
Levered Free Cash Flow -$1.6B -$1.2B -$2.2B -$342M -$1.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $704M $2.2B $3.8B $4B $3.1B
 
Capital Expenditures $387M $2.9B $2.6B $2.7B $3.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6B $636M -$502M -$968M -$1.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $12.2B $1.1B $4.8B $1.7B --
Long-Term Debt Repaid -$7.3B -$3.8B -$7.7B -$4.5B --
Repurchase of Common Stock $18M $21M -- -- --
Other Financing Activities -$19M $52M -$310M $3M --
Cash From Financing $5.3B -$2.6B -$3.2B -$2.8B -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9M $178M $95M $221M $154M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $317M -$733M $1.2B $1.3B -$680M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $704M $2.2B $3.8B $4B $3.1B
 
Capital Expenditures $387M $2.9B $2.6B $2.7B $3.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6B $636M -$502M -$968M -$1.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.2B $1.1B $4.8B $1.7B $1.7B
Long-Term Debt Repaid -$7.3B -$3.8B -$7.7B -$4.5B -$2.4B
Repurchase of Common Stock $18M $21M -- -- --
Other Financing Activities -$19M $52M -$310M $3M -$206M
Cash From Financing $5.3B -$2.6B -$3.2B -$2.8B -$1.1B
 
Beginning Cash (CF) $15.7B $6.3B $11.5B $7.6B $8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9M $178M $95M $221M $154M
Ending Cash (CF) $15.7B $6.5B $11.6B $7.8B $8.1B
 
Levered Free Cash Flow $317M -$733M $1.2B $1.3B -$680M

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

GET BETTER TRADE IDEAS

Popular

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Is Palantir Stock Going to Crash?
Is Palantir Stock Going to Crash?

AI and data analytics major Palantir (NASDAQ:PLTR) has become something…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 42x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 42x

Alerts

Buy
72
BNAI alert for Jan 28

Brand Engagement Network, Inc. [BNAI] is up 20.87% over the past day.

Sell
44
SANM alert for Jan 28

Sanmina Corp. [SANM] is up 6.61% over the past day.

Buy
74
CVNA alert for Jan 28

Carvana Co. [CVNA] is down 14.79% over the past day.

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

Show me the best stock