Financhill
Buy
67

UAL Quote, Financials, Valuation and Earnings

Last price:
$116.35
Seasonality move :
-4.58%
Day range:
$114.46 - $116.61
52-week range:
$52.00 - $119.21
Dividend yield:
0%
P/E ratio:
11.36x
P/S ratio:
0.65x
P/B ratio:
2.63x
Volume:
4.8M
Avg. volume:
5.1M
1-year change:
6.61%
Market cap:
$37.6B
Revenue:
$59.1B
EPS (TTM):
$10.23
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $24.6B $45B $53.7B $57.1B $59.1B
Revenue Growth (YoY) 60.43% 82.49% 19.49% 6.23% 3.52%
 
Cost of Revenues $28.3B $40.9B $46.6B $40.6B $52B
Gross Profit -$3.7B $4B $7.1B $16.5B $7.1B
Gross Profit Margin -15.07% 8.93% 13.29% 28.9% 11.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $677M $1.5B $2B $2.2B $2.1B
Other Inc / (Exp) $3.4B -$112M -$826M -$364M --
Operating Expenses $677M $1.5B $2B $11.3B $2.1B
Operating Income -$4.4B $2.5B $5.2B $5.2B $5B
 
Net Interest Expenses $1.6B $1.7B $1.8B $1.4B $1.2B
EBT. Incl. Unusual Items -$2.6B $990M $3.4B $4.2B $4.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$593M $253M $769M $1B $953M
Net Income to Company -$2B $737M $2.6B $3.1B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2B $737M $2.6B $3.1B $3.4B
 
Basic EPS (Cont. Ops) -$6.10 $2.26 $7.99 $9.58 --
Diluted EPS (Cont. Ops) -$6.10 $2.23 $7.89 $9.45 $10.21
Weighted Average Basic Share $321.9M $326.4M $327.8M $328.6M --
Weighted Average Diluted Share $321.9M $330.1M $331.9M $333.2M $328.5M
 
EBITDA -$1.9B $4.9B $7.8B $8.1B $7.9B
EBIT -$4.4B $2.5B $5.2B $5.2B $5B
 
Revenue (Reported) $24.6B $45B $53.7B $57.1B $59.1B
Operating Income (Reported) -$4.4B $2.5B $5.2B $5.2B $5B
Operating Income (Adjusted) -$4.4B $2.5B $5.2B $5.2B $5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8.2B $12.4B $13.6B $14.7B $15.4B
Revenue Growth (YoY) 140.09% 51.37% 9.89% 7.85% 4.78%
 
Cost of Revenues $8.3B $10.6B $12B $10.2B $13.4B
Gross Profit -$117M $1.8B $1.6B $4.5B $2B
Gross Profit Margin -1.43% 14.73% 11.86% 30.7% 12.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $235M $434M $571M $551M $571M
Other Inc / (Exp) -$93M $28M -$52M -$120M --
Operating Expenses $235M $434M $571M $2.9B $571M
Operating Income -$352M $1.4B $1B $1.6B $1.4B
 
Net Interest Expenses $406M $447M $430M $316M $270M
EBT. Incl. Unusual Items -$845M $1.1B $771M $1.3B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$199M $287M $171M $322M $281M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$646M $843M $600M $985M $1B
 
Basic EPS (Cont. Ops) -$2.00 $2.58 $1.83 $3.00 --
Diluted EPS (Cont. Ops) -$2.00 $2.55 $1.81 $2.94 $3.19
Weighted Average Basic Share $323.8M $326.9M $328M $327.9M --
Weighted Average Diluted Share $323.8M $330.4M $331.3M $334.5M $327M
 
EBITDA $267M $2B $1.7B $2.3B $2.1B
EBIT -$352M $1.4B $1B $1.6B $1.4B
 
Revenue (Reported) $8.2B $12.4B $13.6B $14.7B $15.4B
Operating Income (Reported) -$352M $1.4B $1B $1.6B $1.4B
Operating Income (Adjusted) -$352M $1.4B $1B $1.6B $1.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $24.6B $45B $53.7B $57.1B $59.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.3B $40.9B $46.6B $47.2B $44.6B
Gross Profit -$3.7B $4B $7.1B $9.8B $14.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $677M $1.5B $2B $2.2B $2.1B
Other Inc / (Exp) $3.4B -$112M -$826M -$364M --
Operating Expenses $677M $1.5B $2B $4.6B $9.5B
Operating Income -$4.4B $2.5B $5.2B $5.2B $5B
 
Net Interest Expenses $1.6B $1.7B $1.8B $1.4B $1.2B
EBT. Incl. Unusual Items -$2.6B $990M $3.4B $4.2B $4.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$593M $253M $769M $1B $953M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2B $737M $2.6B $3.1B $3.4B
 
Basic EPS (Cont. Ops) -$6.16 $2.23 $7.98 $9.58 --
Diluted EPS (Cont. Ops) -$6.18 $2.17 $7.88 $9.43 $10.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.9B $4.9B $7.8B $8.1B $7.9B
EBIT -$4.4B $2.5B $5.2B $5.2B $5B
 
Revenue (Reported) $24.6B $45B $53.7B $57.1B $59.1B
Operating Income (Reported) -$4.4B $2.5B $5.2B $5.2B $5B
Operating Income (Adjusted) -$4.4B $2.5B $5.2B $5.2B $5B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $45B $53.7B $57.1B $59.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $40.9B $46.6B $47.2B $44.6B --
Gross Profit $4B $7.1B $9.8B $14.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $2B $2.2B $2.1B --
Other Inc / (Exp) -$112M -$826M -$364M -$257M --
Operating Expenses $1.5B $2B $4.6B $9.5B --
Operating Income $2.5B $5.2B $5.2B $5B --
 
Net Interest Expenses $1.7B $1.8B $1.4B $1.2B --
EBT. Incl. Unusual Items $990M $3.4B $4.2B $4.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $253M $769M $1B $953M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $737M $2.6B $3.1B $3.4B --
 
Basic EPS (Cont. Ops) $2.23 $7.98 $9.58 $7.11 --
Diluted EPS (Cont. Ops) $2.17 $7.88 $9.43 $10.23 --
Weighted Average Basic Share $1.3B $1.3B $1.3B $976M --
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B --
 
EBITDA $4.9B $7.8B $8.1B $7.9B --
EBIT $2.5B $5.2B $5.2B $5B --
 
Revenue (Reported) $45B $53.7B $57.1B $59.1B --
Operating Income (Reported) $2.5B $5.2B $5.2B $5B --
Operating Income (Adjusted) $2.5B $5.2B $5.2B $5B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $18.4B $16.5B $14.4B $14.5B $12.2B
Short Term Investments $123M $9.2B $8.3B $5.7B --
Accounts Receivable, Net $1.7B $1.8B $1.9B $2.2B $2.4B
Inventory $983M $1.1B $1.6B $1.6B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $745M $689M $640M $673M --
Total Current Assets $21.8B $20.1B $18.5B $18.9B $16.9B
 
Property Plant And Equipment $36.7B $38.3B $43.7B $46.7B $51.1B
Long-Term Investments $289M $311M $348M $238M --
Goodwill $4.5B $4.5B $4.5B $4.5B --
Other Intangibles $2.8B $2.8B $2.7B $2.7B --
Other Long-Term Assets $213M $210M $245M -- --
Total Assets $75B $74.7B $71.1B $74.1B $76.4B
 
Accounts Payable $2.6B $3.4B $3.8B $4.2B $4.6B
Accrued Expenses $2.1B $2B $2.9B $3.3B --
Current Portion Of Long-Term Debt $3B $2.9B $4.2B $3.5B --
Current Portion Of Capital Lease Obligations $632M $665M $576M $467M --
Other Current Liabilities $1.4B $802M $806M $948M --
Total Current Liabilities $18.3B $20B $22.2B $23.3B $26.1B
 
Long-Term Debt $36.6B $33.7B $31.9B $29.7B $26B
Capital Leases -- -- -- -- --
Total Liabilities $70B $67.8B $61.8B $61.4B $61.2B
 
Common Stock $4M $4M $4M $4M --
Other Common Equity Adj -$942M $175M -$62M $188M --
Common Equity $5B $6.9B $9.3B $12.7B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5B $6.9B $9.3B $12.7B $15.3B
 
Total Liabilities and Equity $75B $74.7B $71.1B $74.1B $76.4B
Cash and Short Terms $18.4B $16.5B $14.4B $14.5B $12.2B
Total Debt $40.5B $36.7B $36.2B $33.2B $30.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $18.4B $16.5B $14.4B $14.5B $12.2B
Short Term Investments $123M $9.2B $8.3B $5.7B --
Accounts Receivable, Net $1.7B $1.8B $1.9B $2.2B $2.4B
Inventory $983M $1.1B $1.6B $1.6B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $745M $689M $640M $673M --
Total Current Assets $21.8B $20.1B $18.5B $18.9B $16.9B
 
Property Plant And Equipment $36.7B $38.3B $43.7B $46.7B $51.1B
Long-Term Investments $289M $311M $348M $238M --
Goodwill $4.5B $4.5B $4.5B $4.5B --
Other Intangibles $2.8B $2.8B $2.7B $2.7B --
Other Long-Term Assets $213M $210M -- -- --
Total Assets $75B $74.7B $71.1B $74.1B $76.4B
 
Accounts Payable $2.6B $3.4B $3.8B $4.2B $4.6B
Accrued Expenses $2.1B $2B $2.9B $3.3B --
Current Portion Of Long-Term Debt $3B $2.9B $4.2B $3.5B --
Current Portion Of Capital Lease Obligations $632M $665M $576M $467M --
Other Current Liabilities $1.4B $802M $806M $948M --
Total Current Liabilities $18.3B $20B $22.2B $23.3B $26.1B
 
Long-Term Debt $36.6B $33.7B $31.9B $29.7B $26B
Capital Leases -- -- -- -- --
Total Liabilities $70B $67.8B $61.8B $61.4B $61.2B
 
Common Stock $4M $4M $4M $4M --
Other Common Equity Adj -$942M $175M -$62M $188M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5B $6.9B $9.3B $12.7B $15.3B
 
Total Liabilities and Equity $75B $74.7B $71.1B $74.1B $76.4B
Cash and Short Terms $18.4B $16.5B $14.4B $14.5B $12.2B
Total Debt $40.5B $36.7B $36.2B $33.2B $30.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$2B $737M $2.6B $3.1B --
Depreciation & Amoritzation $2.5B $2.5B $2.7B $2.9B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$448M -$158M -$100M $280M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B $6.1B $6.9B $9.4B $8.4B
 
Capital Expenditures $2.1B $4.8B $7.2B $5.6B $5.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7B -$13.8B -$6.1B -$2.7B -$6.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $11.1B $736M $2.4B $6.1B --
Long-Term Debt Repaid -$5.2B -$4B -$4.2B -$10.1B --
Repurchase of Common Stock -- -- -- $162M $637M
Other Financing Activities -$27M -$74M -$32M -$21M --
Cash From Financing $6.4B -$3.3B -$1.9B -$4.2B -$4.9B
 
Beginning Cash (CF) $18.3B $7.2B $6.1B $8.8B $5.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.8B -$11.1B -$1.1B $2.6B -$2.9B
Ending Cash (CF) $25.1B -$3.9B $5B $11.4B $3.1B
 
Levered Free Cash Flow -$40M $1.2B -$260M $3.8B $2.6B
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 -$269M $1.2B -$910M $2.2B $1.3B
 
Capital Expenditures $536M $2.5B $2.1B $1.7B $1.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$348M -$4.4B -$743M -$1.7B -$1.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$2M $526M $703M $837M --
Long-Term Debt Repaid -$573M -$1.4B -$825M -$1.3B --
Repurchase of Common Stock -- -- -- $80M $27M
Other Financing Activities -- $3M -$1M -$2M --
Cash From Financing -$575M -$877M -$123M -$591M -$509M
 
Beginning Cash (CF) $18.3B $7.2B $6.1B $8.8B $5.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2B -$4.1B -$1.8B -$82M -$790M
Ending Cash (CF) $17.1B $3.1B $4.3B $8.7B $5.2B
 
Levered Free Cash Flow -$805M -$1.4B -$3B $549M -$604M
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 $2.1B $6.1B $6.9B $9.4B $8.4B
 
Capital Expenditures $2.1B $4.8B $7.2B $5.6B $5.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7B -$13.8B -$6.1B -$2.7B -$6.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $11.1B $736M $2.4B $6.1B --
Long-Term Debt Repaid -$5.2B -$4B -$4.2B -$10.1B --
Repurchase of Common Stock -- -- -- $162M $637M
Other Financing Activities -- -$74M -$32M -$21M --
Cash From Financing $6.4B -$3.3B -$1.9B -$4.2B -$4.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.8B -$11.1B -$1.1B $2.6B -$2.9B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$40M $1.2B -$260M $3.8B $2.6B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.1B $6.9B $9.4B $8.4B --
 
Capital Expenditures $4.8B $7.2B $5.6B $5.9B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.8B -$6.1B -$2.7B -$6.4B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $736M $2.4B $6.1B -- --
Long-Term Debt Repaid -$4B -$4.2B -$10.1B -$1.6B --
Repurchase of Common Stock -- -- $162M $637M --
Other Financing Activities -$74M -$32M -$21M -$100M --
Cash From Financing -$3.3B -$1.9B -$4.2B -$4.9B --
 
Beginning Cash (CF) $54B $31.4B $37B $31.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.1B -$1.1B $2.6B -$2.9B --
Ending Cash (CF) $42.9B $30.3B $39.6B $28.7B --
 
Levered Free Cash Flow $1.2B -$260M $3.8B $2.6B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
84
VAL alert for Feb 10

Valaris Ltd. [VAL] is down 4.76% over the past day.

Sell
18
MNDY alert for Feb 10

monday.com Ltd. [MNDY] is down 4.66% over the past day.

Buy
69
GDXU alert for Feb 10

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 0.1% over the past day.

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

Show me the best stock