Financhill
Sell
28

UAL Quote, Financials, Valuation and Earnings

Last price:
$66.99
Seasonality move :
-6.75%
Day range:
$65.26 - $67.32
52-week range:
$37.02 - $116.00
Dividend yield:
0%
P/E ratio:
5.95x
P/S ratio:
0.38x
P/B ratio:
1.69x
Volume:
6.8M
Avg. volume:
11.7M
1-year change:
27.09%
Market cap:
$21.3B
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

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Is TSMC the Best Semiconductor Stock to Buy Now?
Is TSMC the Best Semiconductor Stock to Buy Now?

The new administration has launched a slew of tariffs, paused…

Rocket Lab Vs Intuitive Machines Stock
Rocket Lab Vs Intuitive Machines Stock

The commercialization of outer space is now in full swing,…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

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

Sell
43
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
40
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 33x

Alerts

Buy
61
AGX alert for Apr 23

Argan [AGX] is up 3.08% over the past day.

Sell
44
INOD alert for Apr 22

Innodata [INOD] is up 5.26% over the past day.

Sell
44
UHS alert for Apr 22

Universal Health Services [UHS] is up 2.73% over the past day.

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

Show me the best stock