Financhill
Buy
58

UAL Quote, Financials, Valuation and Earnings

Last price:
$77.28
Seasonality move :
-2.25%
Day range:
$75.84 - $80.67
52-week range:
$37.02 - $116.00
Dividend yield:
0%
P/E ratio:
7.24x
P/S ratio:
0.46x
P/B ratio:
2.06x
Volume:
8.4M
Avg. volume:
10.5M
1-year change:
49.77%
Market cap:
$25.9B
Revenue:
$57.1B
EPS (TTM):
$10.97
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $15.4B $24.6B $45B $53.7B $57.1B
Revenue Growth (YoY) -64.51% 60.43% 82.49% 19.49% 6.23%
 
Cost of Revenues $20.4B $23.9B $34.3B $38.5B $40.6B
Gross Profit -$5B $721M $10.6B $15.2B $16.5B
Gross Profit Margin -32.76% 2.93% 23.67% 28.3% 28.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $459M $677M $1.5B $2B $2.2B
Other Inc / (Exp) -$2.4B $3.4B -$112M -$826M -$364M
Operating Expenses $409M $5.1B $8.2B $10B $11.3B
Operating Income -$5.4B -$4.4B $2.5B $5.2B $5.2B
 
Net Interest Expenses $942M $1.5B $1.4B $947M $676M
EBT. Incl. Unusual Items -$8.8B -$2.6B $990M $3.4B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.8B -$593M $253M $769M $1B
Net Income to Company -$7.1B -$2B $737M $2.6B $3.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.1B -$2B $737M $2.6B $3.1B
 
Basic EPS (Cont. Ops) -$25.30 -$6.10 $2.26 $7.98 $9.58
Diluted EPS (Cont. Ops) -$25.30 -$6.10 $2.23 $7.89 $9.45
Weighted Average Basic Share $279.4M $321.9M $326.4M $327.8M $328.6M
Weighted Average Diluted Share $279.4M $321.9M $330.1M $331.9M $333.2M
 
EBITDA -$5.3B $1.5B $5.1B $7.8B $8.5B
EBIT -$7.8B -$980M $2.7B $5.2B $5.6B
 
Revenue (Reported) $15.4B $24.6B $45B $53.7B $57.1B
Operating Income (Reported) -$5.4B -$4.4B $2.5B $5.2B $5.2B
Operating Income (Adjusted) -$7.8B -$980M $2.7B $5.2B $5.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.2B $7.6B $11.4B $12.5B $13.2B
Revenue Growth (YoY) -59.63% 134.9% 51.06% 9.71% 5.37%
 
Cost of Revenues $5B $7.3B $9.2B $9.8B $9.9B
Gross Profit -$1.8B $293M $2.2B $2.7B $3.3B
Gross Profit Margin -55.85% 3.87% 19.14% 21.85% 25.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $85M $226M $403M $480M $496M
Other Inc / (Exp) -$474M $27M $51M -$60M $123M
Operating Expenses -$851M $1.7B $2.2B $2.6B $2.8B
Operating Income -$948M -$1.4B -$29M $112M $502M
 
Net Interest Expenses $329M $395M $278M $216M $144M
EBT. Incl. Unusual Items -$1.8B -$1.8B -$256M -$164M $478M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$394M -$374M -$62M -$40M $91M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.4B -$1.4B -$194M -$124M $387M
 
Basic EPS (Cont. Ops) -$4.29 -$4.24 -$0.59 -$0.38 $1.18
Diluted EPS (Cont. Ops) -$4.29 -$4.24 -$0.59 -$0.38 $1.16
Weighted Average Basic Share $316.6M $325M $327.4M $328.3M $327.7M
Weighted Average Diluted Share $316.6M $325M $327.4M $328.3M $333M
 
EBITDA -$1.4B -$1.4B $192M $229M $786M
EBIT -$1.4B -$1.4B $192M $229M $786M
 
Revenue (Reported) $3.2B $7.6B $11.4B $12.5B $13.2B
Operating Income (Reported) -$948M -$1.4B -$29M $112M $502M
Operating Income (Adjusted) -$1.4B -$1.4B $192M $229M $786M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $10.6B $29B $48.8B $54.8B $57.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.3B $26.2B $36.3B $39.1B $40.7B
Gross Profit -$7.7B $2.8B $12.5B $15.8B $17.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $249M $818M $1.7B $2.1B $2.2B
Other Inc / (Exp) -$1.8B $2.1B -$88M -$937M -$181M
Operating Expenses -$2.2B $5.8B $8.7B $10.5B $11.5B
Operating Income -$5.5B -$3B $3.8B $5.3B $5.6B
 
Net Interest Expenses $1.1B $1.6B $1.3B $885M $604M
EBT. Incl. Unusual Items -$8.5B -$2.6B $2.5B $3.5B $4.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.7B -$573M $566M $790M $1.2B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.7B -$2B $1.9B $2.7B $3.7B
 
Basic EPS (Cont. Ops) -$22.49 -$6.12 $5.88 $8.20 $11.13
Diluted EPS (Cont. Ops) -$22.80 -$6.14 $5.82 $8.09 $10.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$7.3B -$916M $4.2B $5.2B $6.1B
EBIT -$7.3B -$916M $4.2B $5.2B $6.1B
 
Revenue (Reported) $10.6B $29B $48.8B $54.8B $57.7B
Operating Income (Reported) -$5.5B -$3B $3.8B $5.3B $5.6B
Operating Income (Adjusted) -$7.3B -$916M $4.2B $5.2B $6.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.2B $7.6B $11.4B $12.5B $13.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5B $7.3B $9.2B $9.8B $9.9B
Gross Profit -$1.8B $293M $2.2B $2.7B $3.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $85M $226M $403M $480M $496M
Other Inc / (Exp) -$474M $27M $51M -$60M $123M
Operating Expenses -$851M $1.7B $2.2B $2.6B $2.8B
Operating Income -$948M -$1.4B -$29M $112M $502M
 
Net Interest Expenses $329M $395M $278M $216M $144M
EBT. Incl. Unusual Items -$1.8B -$1.8B -$256M -$164M $478M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$394M -$374M -$62M -$40M $91M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.4B -$1.4B -$194M -$124M $387M
 
Basic EPS (Cont. Ops) -$4.29 -$4.24 -$0.59 -$0.38 $1.18
Diluted EPS (Cont. Ops) -$4.29 -$4.24 -$0.59 -$0.38 $1.16
Weighted Average Basic Share $316.6M $325M $327.4M $328.3M $327.7M
Weighted Average Diluted Share $316.6M $325M $327.4M $328.3M $333M
 
EBITDA -$1.4B -$1.4B $192M $229M $786M
EBIT -$1.4B -$1.4B $192M $229M $786M
 
Revenue (Reported) $3.2B $7.6B $11.4B $12.5B $13.2B
Operating Income (Reported) -$948M -$1.4B -$29M $112M $502M
Operating Income (Adjusted) -$1.4B -$1.4B $192M $229M $786M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.3B $18.3B $7.2B $6.1B $8.8B
Short Term Investments $414M $123M $9.2B $8.3B $5.7B
Accounts Receivable, Net $1.3B $1.7B $1.8B $1.9B $2.2B
Inventory $932M $983M $1.1B $1.6B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $635M $745M $689M $640M $673M
Total Current Assets $14.8B $21.8B $20.1B $18.5B $18.9B
 
Property Plant And Equipment $36B $36.7B $38.3B $43.7B $46.7B
Long-Term Investments $1B $1.4B $1.4B $1.6B $1.3B
Goodwill $4.5B $4.5B $4.5B $4.5B $4.5B
Other Intangibles $2.8B $2.8B $2.8B $2.7B $2.7B
Other Long-Term Assets $218M $213M $210M $245M --
Total Assets $59.5B $68.2B $67.4B $71.1B $74.1B
 
Accounts Payable $1.6B $2.6B $3.4B $3.8B $4.2B
Accrued Expenses $2B $2.1B $2B $2.9B $3.3B
Current Portion Of Long-Term Debt $1.9B $3B $2.9B $4.2B $3.5B
Current Portion Of Capital Lease Obligations $794M $632M $665M $576M $467M
Other Current Liabilities $724M $1.4B $802M $806M $948M
Total Current Liabilities $12.7B $18.3B $20B $22.2B $23.3B
 
Long-Term Debt $24.8B $30.4B $28.3B $27.4B $25.2B
Capital Leases -- -- -- -- --
Total Liabilities $53.6B $63.1B $60.5B $61.8B $61.4B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$1.1B -$942M $175M -$62M $188M
Common Equity $6B $5B $6.9B $9.3B $12.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6B $5B $6.9B $9.3B $12.7B
 
Total Liabilities and Equity $59.5B $68.2B $67.4B $71.1B $74.1B
Cash and Short Terms $11.7B $18.4B $16.4B $14.4B $14.5B
Total Debt $26.7B $33.4B $31.2B $31.7B $28.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $12.7B $18.5B $7.6B $8.4B $9.4B
Short Term Investments $309M $211M $9.5B $5.6B $6B
Accounts Receivable, Net $1.4B $2.1B $2.3B $2.3B $2.3B
Inventory $918M $1.1B $1.2B $1.7B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $483M $762M $787M $730M $929M
Total Current Assets $16B $22.6B $21.6B $18.7B $20.1B
 
Property Plant And Equipment $36.4B $36.5B $39.9B $44.4B $47.5B
Long-Term Investments $1.1B $1.4B $1.3B $1.4B $1.2B
Goodwill $4.5B $4.5B $4.5B $4.5B $4.5B
Other Intangibles $2.8B $2.8B $2.8B $2.7B $2.7B
Other Long-Term Assets $218M $214M $225M $244M --
Total Assets $61.7B $69B $70.4B $71.9B $76.1B
 
Accounts Payable $1.8B $3B $3.9B $4.3B $4.7B
Accrued Expenses $2.3B $2B $2B $2.1B $2.4B
Current Portion Of Long-Term Debt $1.8B $3B $3.2B $4B $3.3B
Current Portion Of Capital Lease Obligations $802M $602M $685M $674M $506M
Other Current Liabilities $724M $1.8B $926M $973M $989M
Total Current Liabilities $14.2B $21.8B $23.6B $24.8B $25.8B
 
Long-Term Debt $25.8B $29.7B $27.5B $23.1B $24.4B
Capital Leases -- -- -- -- --
Total Liabilities $56.5B $65.4B $63.7B $62.7B $63.5B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -$1.1B -$937M $161M -$81M $164M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.2B $3.6B $6.7B $9.2B $12.6B
 
Total Liabilities and Equity $61.7B $69B $70.4B $71.9B $76.1B
Cash and Short Terms $13B $18.7B $17.2B $14B $15.3B
Total Debt $27.6B $32.7B $30.7B $27B $27.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7.1B -$2B $737M $2.6B $3.1B
Depreciation & Amoritzation $2.5B $2.5B $2.5B $2.7B $2.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $135M -$448M -$158M -$100M $280M
Change in Inventories -- -- -- -- --
Cash From Operations -$4.1B $2.1B $6.1B $6.9B $9.4B
 
Capital Expenditures $1.7B $2.1B $4.8B $7.2B $5.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing $50M -$1.7B -$13.8B -$6.1B -$2.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $15.7B $11.1B $736M $2.4B $6.1B
Long-Term Debt Repaid -$4.4B -$5.2B -$4B -$4.2B -$10.1B
Repurchase of Common Stock -$353M -- -- -- -$162M
Other Financing Activities -$20M -$27M -$74M -$32M -$21M
Cash From Financing $13B $6.4B -$3.3B -$1.9B -$4.2B
 
Beginning Cash (CF) $2.9B $11.7B $18.5B $7.4B $6.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.9B $6.8B -$11.1B -$1.1B $2.6B
Ending Cash (CF) $11.7B $18.5B $7.4B $6.3B $8.9B
 
Levered Free Cash Flow -$5.9B -$40M $1.2B -$260M $3.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $426M $1.5B $3.1B $2.8B $3.7B
 
Capital Expenditures $444M $402M $1.8B $1.4B $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$329M -$430M -$2B $1.4B -$1.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B -- $288M $3.1B --
Long-Term Debt Repaid -$569M -$783M -$820M -$5B -$1B
Repurchase of Common Stock -- -- -- -- -$349M
Other Financing Activities -- -$73M -$31M -$18M -$94M
Cash From Financing $1.3B -$856M -$563M -$1.9B -$1.5B
 
Beginning Cash (CF) $11.7B $18.5B $7.4B $6.3B $8.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $190M $611M $2.4B $791M
Ending Cash (CF) $13.1B $18.7B $8B $8.7B $9.7B
 
Levered Free Cash Flow -$18M $1.1B $1.3B $1.5B $2.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$3.8B $3.1B $7.7B $6.6B $10.3B
 
Capital Expenditures $212M $2.1B $6.3B $6.7B $5.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.3B -$1.8B -$15.4B -$2.7B -$5.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $14.2B $9.8B $1B $5.2B --
Long-Term Debt Repaid -$4.8B -$5.4B -$4B -$8.5B -$6.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$100M -$32M -$19M -$97M
Cash From Financing $12.1B $4.2B -$3.1B -$3.3B -$3.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.6B $5.6B -$10.7B $653M $1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4B $1.1B $1.5B -$77M $4.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $426M $1.5B $3.1B $2.8B $3.7B
 
Capital Expenditures $444M $402M $1.8B $1.4B $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$329M -$430M -$2B $1.4B -$1.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B -- $288M $3.1B --
Long-Term Debt Repaid -$569M -$783M -$820M -$5B -$1B
Repurchase of Common Stock -- -- -- -- -$349M
Other Financing Activities -- -$73M -$31M -$18M -$94M
Cash From Financing $1.3B -$856M -$563M -$1.9B -$1.5B
 
Beginning Cash (CF) $11.7B $18.5B $7.4B $6.3B $8.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $190M $611M $2.4B $791M
Ending Cash (CF) $13.1B $18.7B $8B $8.7B $9.7B
 
Levered Free Cash Flow -$18M $1.1B $1.3B $1.5B $2.5B

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

GET BETTER TRADE IDEAS

Popular

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 9.31% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.22% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 9.61% over the past day.

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

Show me the best stock