Financhill
Buy
67

LUV Quote, Financials, Valuation and Earnings

Last price:
$32.4000
Seasonality move :
3.8%
Day range:
$31.6000 - $32.4800
52-week range:
$23.5800 - $36.1200
Dividend yield:
2.24%
P/E ratio:
44.63x
P/S ratio:
0.73x
P/B ratio:
1.84x
Volume:
14.7M
Avg. volume:
11.8M
1-year change:
13.33%
Market cap:
$19B
Revenue:
$27.5B
EPS (TTM):
$0.72
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $5.1B $6.2B $6.8B $6.9B
Revenue Growth (YoY) -64.87% 150.92% 22.19% 10.55% 1.57%
 
Cost of Revenues $2.7B $4.2B $5.2B $6.1B $5.7B
Gross Profit -$647M $879M $1B $727M $1.2B
Gross Profit Margin -32.14% 17.4% 16.32% 10.66% 17.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$63M -$10M $44M $18M -$7M
Operating Expenses $521M $684M $1.4B $1.1B $950M
Operating Income -$1.2B $195M -$385M -$404M $278M
 
Net Interest Expenses $100M $108M -- -- --
EBT. Incl. Unusual Items -$1.3B $77M -$285M -$286M $329M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$423M $9M -$65M -$34M $68M
Net Income to Company -$908M $68M -$220M -$252M $261M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$908M $68M -$220M -$252M $261M
 
Basic EPS (Cont. Ops) -$1.54 $0.11 -$0.37 -$0.37 $0.44
Diluted EPS (Cont. Ops) -$1.54 $0.11 -$0.37 -$0.37 $0.42
Weighted Average Basic Share $484M $595M $593M $595M $598M
Weighted Average Diluted Share $488M $606M $639M $643M $643M
 
EBITDA -$914M $515M $142M $187M $783M
EBIT -$1.2B $192M -$225M -$228M $376M
 
Revenue (Reported) $2B $5.1B $6.2B $6.8B $6.9B
Operating Income (Reported) -$1.2B $195M -$385M -$404M $278M
Operating Income (Adjusted) -$1.2B $192M -$225M -$228M $376M
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) -- -- -- -- --
 
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 -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$158M $23M -$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 $419M $84M -- --
EBT. Incl. Unusual Items -$4.3B $1.3B $728M $632M $598M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2B $347M $189M $167M $134M
Net Income to Company -$3.1B $977M $539M $465M $465M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.1B $978M $539M $465M $464M
 
Basic EPS (Cont. Ops) -$5.31 $1.65 $0.92 $0.83 $0.77
Diluted EPS (Cont. Ops) -$5.31 $1.60 $0.80 $0.75 $0.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $15.8B $23.8B $26.1B $27.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.7B $19.1B $21.9B $23B --
Gross Profit $4.1B $4.8B $4.2B $4.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $23M -$205M $62M -$6M --
Operating Expenses $2.4B $3.7B $4B $4.1B --
Operating Income $1.7B $1B $224M $321M --
 
Net Interest Expenses $419M $140M -- -- --
EBT. Incl. Unusual Items $1.3B $728M $632M $598M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $347M $189M $167M $134M --
Net Income to Company $977M $539M $465M $465M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $978M $539M $465M $464M --
 
Basic EPS (Cont. Ops) $1.65 $0.92 $0.83 $0.77 --
Diluted EPS (Cont. Ops) $1.60 $0.80 $0.75 $0.72 --
Weighted Average Basic Share $2.4B $2.4B $2.4B $2.4B --
Weighted Average Diluted Share $2.4B $2.5B $2.5B $2.5B --
 
EBITDA $3B $2.4B $2.4B $2.5B --
EBIT $1.8B $1B $869M $812M --
 
Revenue (Reported) $15.8B $23.8B $26.1B $27.5B --
Operating Income (Reported) $1.7B $1B $224M $321M --
Operating Income (Adjusted) $1.8B $1B $869M $812M --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$908M $68M -$220M -$252M $261M
Depreciation & Amoritzation $315M $323M $367M $415M $407M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$234M $118M $260M $316M $99M
Change in Inventories -- -- -- -- --
Cash From Operations -$596M $247M $579M $425M $476M
 
Capital Expenditures $90M $183M $1.4B $718M $460M
Cash Acquisitions -- -- -- -- --
Cash From Investing $91M -$183M -$933M -$664M $73M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$544M -$607M -$612M -$7M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9M $31M $2M $25M $2M
Cash From Financing -$541M -$564M -$597M $30M -$1.5B
 
Beginning Cash (CF) $12.1B $13B $10.4B $9.5B $8.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1B -$500M -$951M -$209M -$994M
Ending Cash (CF) $11.1B $12.5B $9.5B $9.3B $7.5B
 
Levered Free Cash Flow -$686M $64M -$785M -$293M $16M
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 -- -- -- --
Other Financing Activities -$144M $77M $8M $29M -$17M
Cash From Financing $9.7B $359M -$3B -$436M -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.5B $1.4B -$3B -$204M -$1.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.6B $1.8B -$156M -$389M -$1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $977M $539M $465M $465M --
Depreciation & Amoritzation $1.3B $1.4B $1.5B $1.7B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$701M $422M -$89M $19M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $3.8B $3.2B $462M --
 
Capital Expenditures $511M $3.9B $3.6B $2.1B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B -$3.7B -$2.9B -$261M --
 
Dividends Paid (Ex Special Dividend) -- -- -$428M -$430M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B -- -- -- --
Long-Term Debt Repaid -$905M -$3.1B -$85M -$1.3B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $77M $8M $29M -$17M --
Cash From Financing $359M -$3B -$436M -$2B --
 
Beginning Cash (CF) $50.1B $49.3B $36.5B $34.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B -$3B -$204M -$1.8B --
Ending Cash (CF) $51.6B $46.3B $36.3B $32.5B --
 
Levered Free Cash Flow $1.8B -$156M -$389M -$1.6B --

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

GET BETTER TRADE IDEAS

Popular

Is the Market Going to Go Lower?
Is the Market Going to Go Lower?

The last month has been extremely difficult for the stock…

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

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

Buy
54
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
63
EXOD alert for Mar 18

Exodus Movement [EXOD] is down 3.96% over the past day.

Sell
45
MNPR alert for Mar 18

Monopar Therapeutics [MNPR] is up 0.93% over the past day.

Sell
47
CELH alert for Mar 18

Celsius Holdings [CELH] is up 1.44% over the past day.

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

Show me the best stock