Financhill
Buy
54

LUV Quote, Financials, Valuation and Earnings

Last price:
$30.9500
Seasonality move :
6.97%
Day range:
$30.5000 - $31.2100
52-week range:
$23.5800 - $36.1200
Dividend yield:
2.33%
P/E ratio:
36.41x
P/S ratio:
0.69x
P/B ratio:
1.88x
Volume:
8.8M
Avg. volume:
12.3M
1-year change:
16.14%
Market cap:
$17.6B
Revenue:
$27.5B
EPS (TTM):
$0.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9B $15.8B $23.8B $26.1B $27.5B
Revenue Growth (YoY) -59.66% 74.51% 50.82% 9.56% 5.34%
 
Cost of Revenues $10.9B $11.7B $19.1B $21.9B $23B
Gross Profit -$1.9B $4.1B $4.8B $4.2B $4.5B
Gross Profit Margin -20.89% 26.06% 19.96% 16.19% 16.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$158M $22M -$205M $62M -$6M
Operating Expenses $1.9B $2.4B $3.7B $4B $4.1B
Operating Income -$3.8B $1.7B $1B $224M $321M
 
Net Interest Expenses $282M $418M $84M -- --
EBT. Incl. Unusual Items -$4.3B $1.3B $728M $633M $598M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2B $348M $189M $168M $133M
Net Income to Company -$3.1B $977M $539M $465M $465M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.1B $977M $539M $465M $465M
 
Basic EPS (Cont. Ops) -$5.44 $1.65 $0.91 $0.78 $0.78
Diluted EPS (Cont. Ops) -$5.44 $1.61 $0.87 $0.76 $0.76
Weighted Average Basic Share $538M $592M $593M $595M $598M
Weighted Average Diluted Share $539M $609M $642M $640M $643M
 
EBITDA -$2.7B $3B $2.4B $2.4B $2.5B
EBIT -$3.9B $1.8B $1B $869M $812M
 
Revenue (Reported) $9B $15.8B $23.8B $26.1B $27.5B
Operating Income (Reported) -$3.8B $1.7B $1B $224M $321M
Operating Income (Adjusted) -$3.9B $1.8B $1B $869M $812M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.1B $4.7B $5.7B $6.3B $6.4B
Revenue Growth (YoY) -51.54% 128.75% 21.56% 10.92% 1.56%
 
Cost of Revenues $1.4B $4.1B $5B $5.7B $5.6B
Gross Profit $662M $580M $668M $625M $867M
Gross Profit Margin 32.26% 12.36% 11.71% 9.88% 13.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $48M -$144M $14M $12M -$18M
Operating Expenses $463M $731M $952M $1B $1.1B
Operating Income $199M -$151M -$284M -$393M -$223M
 
Net Interest Expenses $101M $81M -- -- --
EBT. Incl. Unusual Items $146M -$376M -$205M -$298M -$192M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30M -$98M -$46M -$67M -$43M
Net Income to Company $116M -$278M -$159M -$231M -$149M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $116M -$278M -$159M -$231M -$149M
 
Basic EPS (Cont. Ops) $0.20 -$0.47 -$0.27 -$0.39 -$0.26
Diluted EPS (Cont. Ops) $0.19 -$0.47 -$0.27 -$0.39 -$0.26
Weighted Average Basic Share $591M $592M $594M $597M $584M
Weighted Average Diluted Share $609M $592M $594M $597M $584M
 
EBITDA $561M $32M $220M $168M $239M
EBIT $249M -$292M -$145M -$240M -$157M
 
Revenue (Reported) $2.1B $4.7B $5.7B $6.3B $6.4B
Operating Income (Reported) $199M -$151M -$284M -$393M -$223M
Operating Income (Adjusted) $249M -$292M -$145M -$240M -$157M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.9B $18.4B $24.8B $26.7B $27.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.7B $14.4B $20B $22.5B $22.9B
Gross Profit -$1.8B $4B $4.8B $4.2B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$82M -$169M -$47M $60M -$36M
Operating Expenses $1.7B $2.7B $4B $4.1B $4.2B
Operating Income -$3.5B $1.4B $884M $115M $491M
 
Net Interest Expenses $377M $399M -- -- --
EBT. Incl. Unusual Items -$4B $803M $899M $539M $704M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1B $219M $241M $146M $158M
Net Income to Company -$2.9B $583M $658M $393M $547M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.9B $584M $658M $393M $546M
 
Basic EPS (Cont. Ops) -$4.93 $0.98 $1.12 $0.71 $0.90
Diluted EPS (Cont. Ops) -$4.94 $0.94 $1.00 $0.63 $0.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.3B $2.5B $2.6B $2.3B $2.5B
EBIT -$3.6B $1.2B $1.2B $774M $895M
 
Revenue (Reported) $6.9B $18.4B $24.8B $26.7B $27.6B
Operating Income (Reported) -$3.5B $1.4B $884M $115M $491M
Operating Income (Adjusted) -$3.6B $1.2B $1.2B $774M $895M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.1B $4.7B $5.7B $6.3B $6.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $4.1B $5B $5.7B $5.6B
Gross Profit $662M $580M $668M $625M $867M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $48M -$144M $14M $12M -$18M
Operating Expenses $463M $731M $952M $1B $1.1B
Operating Income $199M -$151M -$284M -$393M -$223M
 
Net Interest Expenses $101M $81M -- -- --
EBT. Incl. Unusual Items $146M -$376M -$205M -$298M -$192M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30M -$98M -$46M -$67M -$43M
Net Income to Company $116M -$278M -$159M -$231M -$149M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $116M -$278M -$159M -$231M -$149M
 
Basic EPS (Cont. Ops) $0.20 -$0.47 -$0.27 -$0.39 -$0.26
Diluted EPS (Cont. Ops) $0.19 -$0.47 -$0.27 -$0.39 -$0.26
Weighted Average Basic Share $591M $592M $594M $597M $584M
Weighted Average Diluted Share $609M $592M $594M $597M $584M
 
EBITDA $561M $32M $220M $168M $239M
EBIT $249M -$292M -$145M -$240M -$157M
 
Revenue (Reported) $2.1B $4.7B $5.7B $6.3B $6.4B
Operating Income (Reported) $199M -$151M -$284M -$393M -$223M
Operating Income (Adjusted) $249M -$292M -$145M -$240M -$157M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.1B $12.5B $9.5B $9.3B $7.5B
Short Term Investments $2.3B $3B $2.8B $2.2B $1.2B
Accounts Receivable, Net $46M $58M $117M $104M $47M
Inventory $414M $537M $790M $807M $800M
Prepaid Expenses -- -- -- -- --
Other Current Assets $285M $309M $440M $449M $621M
Total Current Assets $15.2B $18B $14.8B $14B $11.3B
 
Property Plant And Equipment $17.7B $16.4B $18.7B $20.6B $20.4B
Long-Term Investments -- -- $235M $280M $367M
Goodwill $970M $970M $970M $970M $970M
Other Intangibles $295M $295M $296M $296M $300M
Other Long-Term Assets $337M $395M $31M $28M $61M
Total Assets $34.6B $36.3B $35.4B $36.5B $33.8B
 
Accounts Payable $111M $156M $277M $265M $339M
Accrued Expenses $306M $231M $491M $582M $646M
Current Portion Of Long-Term Debt $137M $371M -- $29M $1.6B
Current Portion Of Capital Lease Obligations $389M $321M $267M $208M $328M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.5B $9.2B $10.4B $12.3B $12.3B
 
Long-Term Debt $9.7B $9.9B $7.9B $8B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $25.7B $25.9B $24.7B $26B $23.4B
 
Common Stock $888M $888M $888M $888M $888M
Other Common Equity Adj -$62M $322M $174M -$149M -$192M
Common Equity $8.9B $10.4B $10.7B $10.5B $10.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.9B $10.4B $10.7B $10.5B $10.4B
 
Total Liabilities and Equity $34.6B $36.3B $35.4B $36.5B $33.8B
Cash and Short Terms $13.3B $15.5B $12.3B $11.5B $8.7B
Total Debt $9.8B $10.3B $7.9B $8B $6.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $12B $13.1B $8.4B $8.4B $8.1B
Short Term Investments $2.4B $2.6B $3.3B $2.1B $118M
Accounts Receivable, Net $59M $70M $64M $58M $47M
Inventory $448M $623M $736M $812M $786M
Prepaid Expenses -- -- -- -- --
Other Current Assets $315M $374M $451M $512M $597M
Total Current Assets $16.1B $18.8B $14.3B $13.3B $10.7B
 
Property Plant And Equipment $17.7B $16.5B $19.4B $20.7B $20.5B
Long-Term Investments -- -- $236M $286M $352M
Goodwill $970M $970M $970M $970M $970M
Other Intangibles $295M $295M $295M $295M $299M
Other Long-Term Assets $317M $360M $198M $63M $64M
Total Assets $35.5B $37.3B $35.5B $36B $33.2B
 
Accounts Payable $169M $320M $272M $281M $396M
Accrued Expenses $233M $402M $628M $580M $477M
Current Portion Of Long-Term Debt $225M $415M $32M $28M $2.6B
Current Portion Of Capital Lease Obligations $292M $240M $233M $206M $331M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.2B $10.1B $11.3B $12.2B $13.9B
 
Long-Term Debt $10.5B $10.3B $8B $8B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $26.4B $26.8B $25.2B $25.8B $23.8B
 
Common Stock $888M $888M $888M $888M $888M
Other Common Equity Adj -$17M $825M $27M -$130M -$191M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.1B $10.4B $10.3B $10.2B $9.4B
 
Total Liabilities and Equity $35.5B $37.3B $35.5B $36B $33.2B
Cash and Short Terms $14.3B $15.7B $11.7B $10.5B $8.3B
Total Debt $10.8B $10.7B $8B $8B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.1B $977M $539M $465M $465M
Depreciation & Amoritzation $1.3B $1.3B $1.4B $1.5B $1.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$294M -$701M $422M -$89M $19M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.1B $2.3B $3.8B $3.2B $462M
 
Capital Expenditures $515M $511M $3.9B $3.6B $2.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16M -$1.3B -$3.7B -$2.9B -$261M
 
Dividends Paid (Ex Special Dividend) -$188M -- -- -$428M -$430M
Special Dividend Paid
Long-Term Debt Issued $13.6B $1.1B -- -- --
Long-Term Debt Repaid -$5.5B -$905M -$3.1B -$85M -$1.3B
Repurchase of Common Stock -$451M -- -- -- -$250M
Other Financing Activities -$144M $77M $8M $29M -$17M
Cash From Financing $9.7B $359M -$3B -$436M -$2B
 
Beginning Cash (CF) $2.5B $11.1B $12.5B $9.5B $9.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.5B $1.4B -$3B -$204M -$1.8B
Ending Cash (CF) $11.1B $12.5B $9.5B $9.3B $7.5B
 
Levered Free Cash Flow -$1.6B $1.8B -$156M -$389M -$1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $116M -$278M -$159M -$231M -$149M
Depreciation & Amoritzation $312M $324M $365M $408M $396M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$234M -$334M -$232M -$308M $57M
Change in Inventories -- -- -- -- --
Cash From Operations $645M $1.1B $706M -$104M $860M
 
Capital Expenditures $95M $514M $1.1B $592M $501M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$201M -$139M -$1.6B -$585M $623M
 
Dividends Paid (Ex Special Dividend) -- -- -$214M -$215M -$107M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $511M -- -- -- --
Long-Term Debt Repaid -$67M -$323M -$59M -$8M -$5M
Repurchase of Common Stock -- -- -- -- -$750M
Other Financing Activities $7M $3M $2M -$24M -$13M
Cash From Financing $464M -$314M -$262M -$232M -$858M
 
Beginning Cash (CF) $11.1B $12.5B $9.5B $9.3B $7.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $908M $618M -$1.1B -$921M $625M
Ending Cash (CF) $12B $13.1B $8.4B $8.4B $8.1B
 
Levered Free Cash Flow $550M $557M -$346M -$696M $359M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.9B $583M $658M $393M $547M
Depreciation & Amoritzation $1.3B $1.3B $1.4B $1.6B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$711M -$801M $524M -$165M $384M
Change in Inventories -- -- -- -- --
Cash From Operations -$105M $2.7B $3.4B $2.4B $1.4B
 
Capital Expenditures $386M $930M $4.5B $3.1B $2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$212M -$1.2B -$5.2B -$1.9B $947M
 
Dividends Paid (Ex Special Dividend) -- -- -$214M -$429M -$322M
Special Dividend Paid
Long-Term Debt Issued $11.6B -- -- -- --
Long-Term Debt Repaid -$5.5B -$1.2B -$2.8B -$34M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$117M $73M $7M $3M -$6M
Cash From Financing $8.3B -$419M -$3B -$406M -$2.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8B $1.1B -$4.7B $8M -$233M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$491M $1.8B -$1.1B -$739M -$563M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $116M -$278M -$159M -$231M -$149M
Depreciation & Amoritzation $312M $324M $365M $408M $396M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$234M -$334M -$232M -$308M $57M
Change in Inventories -- -- -- -- --
Cash From Operations $645M $1.1B $706M -$104M $860M
 
Capital Expenditures $95M $514M $1.1B $592M $501M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$201M -$139M -$1.6B -$585M $623M
 
Dividends Paid (Ex Special Dividend) -- -- -$214M -$215M -$107M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $511M -- -- -- --
Long-Term Debt Repaid -$67M -$323M -$59M -$8M -$5M
Repurchase of Common Stock -- -- -- -- -$750M
Other Financing Activities $7M $3M $2M -$24M -$13M
Cash From Financing $464M -$314M -$262M -$232M -$858M
 
Beginning Cash (CF) $11.1B $12.5B $9.5B $9.3B $7.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $908M $618M -$1.1B -$921M $625M
Ending Cash (CF) $12B $13.1B $8.4B $8.4B $8.1B
 
Levered Free Cash Flow $550M $557M -$346M -$696M $359M

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

GET BETTER TRADE IDEAS

Popular

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

If you’ve ever wondered what it’s like to invest in…

Rambus (RMBS) Stock Forecast, Can the Rally Continue in 2025?
Rambus (RMBS) Stock Forecast, Can the Rally Continue in 2025?

Rambus has flown under the radar, but the numbers tell…

Celsius Stock Forecast: Will Earnings Spark Another Surge?
Celsius Stock Forecast: Will Earnings Spark Another Surge?

Energy drink seller Celsius Holdings, Inc. (NASDAQ:CELH) has reported somewhat…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 38x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 45x

Sell
33
Is AAPL Stock a Buy?

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

Alerts

Buy
60
MRUS alert for May 24

Merus NV [MRUS] is up 32.55% over the past day.

Buy
57
RGC alert for May 24

Regencell Bioscience Holdings [RGC] is up 28.43% over the past day.

Buy
90
OKLO alert for May 24

Oklo [OKLO] is up 23.11% over the past day.

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

Show me the best stock