Financhill
Buy
51

UAL Quote, Financials, Valuation and Earnings

Last price:
$73.68
Seasonality move :
-6.02%
Day range:
$69.86 - $74.28
52-week range:
$37.02 - $116.00
Dividend yield:
0%
P/E ratio:
7.81x
P/S ratio:
0.43x
P/B ratio:
1.90x
Volume:
7.5M
Avg. volume:
8.3M
1-year change:
71.93%
Market cap:
$24.1B
Revenue:
$57.1B
EPS (TTM):
$9.43
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 -$648M -$112M -$826M -$364M
Operating Expenses $409M $1.1B $8.2B $10B $11.3B
Operating Income -$5.4B -$368M $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 -$368M $2.5B $5.2B $5.2B
Operating Income (Adjusted) -$7.8B -$980M $2.7B $5.2B $5.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.4B $8.2B $12.4B $13.6B $14.7B
Revenue Growth (YoY) -68.66% 140.09% 51.37% 9.89% 7.85%
 
Cost of Revenues $4.8B $6.9B $8.8B $9.9B $10.2B
Gross Profit -$1.4B $1.3B $3.6B $3.7B $4.5B
Gross Profit Margin -40.39% 15.72% 28.81% 27.07% 30.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $80M $235M $434M $571M $551M
Other Inc / (Exp) -$213M -$93M $28M -$52M -$120M
Operating Expenses $453M $1.6B $2.2B $2.6B $2.9B
Operating Income -$1.8B -$353M $1.4B $1B $1.6B
 
Net Interest Expenses $329M $400M $291M $223M $144M
EBT. Incl. Unusual Items -$2.4B -$846M $1.1B $769M $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$476M -$199M $286M $170M $322M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.9B -$647M $842M $599M $984M
 
Basic EPS (Cont. Ops) -$6.08 -$1.99 $2.58 $1.83 $3.00
Diluted EPS (Cont. Ops) -$6.39 -$1.99 $2.55 $1.81 $2.95
Weighted Average Basic Share $297.1M $323.7M $327M $327.8M $328.3M
Weighted Average Diluted Share $297.1M $323.7M $341.8M $332.2M $332.9M
 
EBITDA -$2B -$440M $1.6B $1.2B $1.6B
EBIT -$2B -$440M $1.6B $1.2B $1.6B
 
Revenue (Reported) $3.4B $8.2B $12.4B $13.6B $14.7B
Operating Income (Reported) -$1.8B -$353M $1.4B $1B $1.6B
Operating Income (Adjusted) -$2B -$440M $1.6B $1.2B $1.6B
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) -- -- -- -- --
 
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 -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $459M $677M $1.5B $2B $2.2B
Other Inc / (Exp) -$2.4B -$647M -$112M -$826M -$364M
Operating Expenses $409M $1.1B $8.2B $10B $11.3B
Operating Income -$5.4B -$369M $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 $254M $768M $1B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.1B -$2B $736M $2.6B $3.1B
 
Basic EPS (Cont. Ops) -$25.06 -$6.17 $2.23 $7.99 $9.57
Diluted EPS (Cont. Ops) -$25.37 -$6.19 $2.17 $7.88 $9.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$7.8B -$980M $2.7B $5.2B $5.6B
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 -$369M $2.5B $5.2B $5.2B
Operating Income (Adjusted) -$7.8B -$980M $2.7B $5.2B $5.6B
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 --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.9B $34.3B $38.5B $40.6B --
Gross Profit $721M $10.6B $15.2B $16.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $677M $1.5B $2B $2.2B --
Other Inc / (Exp) -$647M -$112M -$826M -$364M --
Operating Expenses $1.1B $8.2B $10B $11.3B --
Operating Income -$369M $2.5B $5.2B $5.2B --
 
Net Interest Expenses $1.5B $1.4B $947M $676M --
EBT. Incl. Unusual Items -$2.6B $990M $3.4B $4.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$593M $254M $768M $1B --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2B $736M $2.6B $3.1B --
 
Basic EPS (Cont. Ops) -$6.16 $2.23 $7.99 $9.57 --
Diluted EPS (Cont. Ops) -$6.18 $2.17 $7.88 $9.43 --
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B --
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B --
 
EBITDA -$980M $2.7B $5.2B $5.6B --
EBIT -$980M $2.7B $5.2B $5.6B --
 
Revenue (Reported) $24.6B $45B $53.7B $57.1B --
Operating Income (Reported) -$369M $2.5B $5.2B $5.2B --
Operating Income (Adjusted) -$980M $2.7B $5.2B $5.6B --
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 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 -- --
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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.2B -$269M $1.2B -$910M $2.2B
 
Capital Expenditures $97M $536M $2.5B $2.1B $1.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing $40M -$348M -$4.4B -$743M -$1.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.9B -$2M $526M $703M $837M
Long-Term Debt Repaid -$3.4B -$573M -$1.4B -$825M -$1.3B
Repurchase of Common Stock -- -- -- -- -$80M
Other Financing Activities -$1M -- $3M -$1M -$2M
Cash From Financing $481M -$575M -$877M -$123M -$591M
 
Beginning Cash (CF) $13.4B $19.7B $11.5B $8.1B $9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7B -$1.2B -$4.1B -$1.8B -$82M
Ending Cash (CF) $11.7B $18.5B $7.4B $6.3B $8.9B
 
Levered Free Cash Flow -$2.3B -$805M -$1.4B -$3B $549M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
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 -- -- -- --
Other Financing Activities -$20M -- -$74M -$32M -$21M
Cash From Financing $13B $6.4B -$3.3B -$1.9B -$4.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.9B $6.8B -$11.1B -$1.1B $2.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$5.9B -$40M $1.2B -$260M $3.8B
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 --
 
Capital Expenditures $2.1B $4.8B $7.2B $5.6B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7B -$13.8B -$6.1B -$2.7B --
 
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 --
Other Financing Activities -$27M -$74M -$32M -$21M --
Cash From Financing $6.4B -$3.3B -$1.9B -$4.2B --
 
Beginning Cash (CF) $65.9B $65.9B $33.4B $35.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.8B -$11.1B -$1.1B $2.6B --
Ending Cash (CF) $72.7B $54.8B $32.4B $37.8B --
 
Levered Free Cash Flow -$40M $1.2B -$260M $3.8B --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock