Financhill
Sell
48

LUV Quote, Financials, Valuation and Earnings

Last price:
$34.3700
Seasonality move :
11.83%
Day range:
$33.7550 - $34.3900
52-week range:
$23.5800 - $36.1200
Dividend yield:
2.13%
P/E ratio:
204.00x
P/S ratio:
0.77x
P/B ratio:
1.95x
Volume:
4.8M
Avg. volume:
7M
1-year change:
14.78%
Market cap:
$20.3B
Revenue:
$26.1B
EPS (TTM):
-$0.07
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $22.4B $9B $15.8B $23.8B $26.1B
Revenue Growth (YoY) 2.11% -59.66% 74.51% 50.82% 9.56%
 
Cost of Revenues $16.4B $10.9B $11.7B $19.1B $21.9B
Gross Profit $6B -$1.9B $4.1B $4.8B $4.2B
Gross Profit Margin 26.68% -20.89% 26.06% 19.96% 16.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$8M -$158M $22M -$205M $62M
Operating Expenses $3B $1.9B $2.4B $3.7B $4B
Operating Income $3B -$3.8B $1.7B $1B $224M
 
Net Interest Expenses -- $282M $418M $84M --
EBT. Incl. Unusual Items $3B -$4.3B $1.3B $728M $633M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $657M -$1.2B $348M $189M $168M
Net Income to Company $2.3B -$3.1B $977M $539M $465M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3B -$3.1B $977M $539M $465M
 
Basic EPS (Cont. Ops) $4.28 -$5.44 $1.65 $0.91 $0.78
Diluted EPS (Cont. Ops) $4.27 -$5.44 $1.61 $0.87 $0.76
Weighted Average Basic Share $538M $538M $592M $593M $595M
Weighted Average Diluted Share $539M $539M $609M $642M $640M
 
EBITDA $4.3B -$2.7B $3B $2.4B $2.4B
EBIT $3B -$3.9B $1.8B $1B $869M
 
Revenue (Reported) $22.4B $9B $15.8B $23.8B $26.1B
Operating Income (Reported) $3B -$3.8B $1.7B $1B $224M
Operating Income (Adjusted) $3B -$3.9B $1.8B $1B $869M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.8B $4.7B $6.2B $6.5B $6.9B
Revenue Growth (YoY) -68.2% 160.96% 32.93% 4.9% 5.29%
 
Cost of Revenues $2.7B $3.3B $5B $5.5B $5.8B
Gross Profit -$923M $1.4B $1.2B $1.1B $1.1B
Gross Profit Margin -51.48% 29.81% 19.52% 16.48% 16.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$35M -$29M -$37M $23M -$16M
Operating Expenses $488M $662M $819M $958M $1.1B
Operating Income -$1.4B $733M $395M $117M $38M
 
Net Interest Expenses $96M $104M $5M -- --
EBT. Incl. Unusual Items -$1.5B $600M $353M $237M $89M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$385M $154M $76M $44M $22M
Net Income to Company -$1.2B $446M $277M $193M $67M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.2B $446M $277M $193M $67M
 
Basic EPS (Cont. Ops) -$1.96 $0.75 $0.47 $0.32 $0.11
Diluted EPS (Cont. Ops) -$1.96 $0.73 $0.44 $0.31 $0.11
Weighted Average Basic Share $590M $592M $593M $596M $599M
Weighted Average Diluted Share $590M $607M $639M $640M $601M
 
EBITDA -$1.1B $1B $763M $671M $581M
EBIT -$1.4B $706M $428M $296M $143M
 
Revenue (Reported) $1.8B $4.7B $6.2B $6.5B $6.9B
Operating Income (Reported) -$1.4B $733M $395M $117M $38M
Operating Income (Adjusted) -$1.4B $706M $428M $296M $143M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.8B $12.8B $22.7B $25.4B $27.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.6B $10.2B $18.1B $20.9B $23.4B
Gross Profit $189M $2.6B $4.6B $4.5B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$95M -$30M -$259M $88M $19M
Operating Expenses $2.2B $2.2B $3B $4.3B $4.3B
Operating Income -$2B $358M $1.6B $243M -$361M
 
Net Interest Expenses $181M $411M $248M -- --
EBT. Incl. Unusual Items -$2.3B -$83M $1.1B $633M -$17M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$606M -$85M $263M $136M $32M
Net Income to Company -$1.7B $1M $827M $497M -$48M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.7B $2M $827M $497M -$49M
 
Basic EPS (Cont. Ops) -$2.79 -- $1.40 $0.83 -$0.04
Diluted EPS (Cont. Ops) -$2.79 -$0.05 $1.28 $0.75 -$0.07
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$776M $1.6B $2.8B $2.3B $1.9B
EBIT -$2B $336M $1.4B $872M $208M
 
Revenue (Reported) $12.8B $12.8B $22.7B $25.4B $27.4B
Operating Income (Reported) -$2B $358M $1.6B $243M -$361M
Operating Income (Adjusted) -$2B $336M $1.4B $872M $208M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7B $10.7B $17.6B $19.3B $20.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.3B $7.5B $13.9B $15.8B $17.3B
Gross Profit -$1.2B $3.2B $3.7B $3.5B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$95M $33M -$249M $44M $1M
Operating Expenses $1.4B $1.7B $2.3B $2.9B $3.2B
Operating Income -$2.6B $1.5B $1.4B $628M $43M
 
Net Interest Expenses $182M $311M $140M -- --
EBT. Incl. Unusual Items -$2.9B $1.2B $1B $918M $269M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$759M $338M $254M $201M $66M
Net Income to Company -$2.2B $909M $759M $717M $204M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.2B $910M $759M $717M $203M
 
Basic EPS (Cont. Ops) -$3.77 $1.54 $1.29 $1.20 $0.33
Diluted EPS (Cont. Ops) -$3.77 $1.49 $1.17 $1.12 $0.30
Weighted Average Basic Share $1.7B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.7B $1.8B $1.9B $1.9B $1.8B
 
EBITDA -$1.8B $2.5B $2.2B $2.2B $1.7B
EBIT -$2.7B $1.6B $1.3B $1.1B $436M
 
Revenue (Reported) $7B $10.7B $17.6B $19.3B $20.6B
Operating Income (Reported) -$2.6B $1.5B $1.4B $628M $43M
Operating Income (Adjusted) -$2.7B $1.6B $1.3B $1.1B $436M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.5B $11.1B $12.5B $9.5B $9.3B
Short Term Investments $1.5B $2.3B $3B $2.8B $2.2B
Accounts Receivable, Net $53M $46M $58M $117M $104M
Inventory $529M $414M $537M $790M $807M
Prepaid Expenses -- -- -- -- --
Other Current Assets $249M $285M $309M $440M $449M
Total Current Assets $6B $15.2B $18B $14.8B $14B
 
Property Plant And Equipment $18.4B $17.7B $16.4B $18.7B $20.6B
Long-Term Investments -- -- -- $235M $280M
Goodwill $970M $970M $970M $970M $970M
Other Intangibles $296M $295M $295M $296M $296M
Other Long-Term Assets $232M $337M $395M $31M $28M
Total Assets $25.9B $34.6B $36.3B $35.4B $36.5B
 
Accounts Payable $304M $111M $156M $277M $265M
Accrued Expenses $250M $306M $231M $491M $772M
Current Portion Of Long-Term Debt $734M $137M $371M -- --
Current Portion Of Capital Lease Obligations $438M $389M $321M $267M $237M
Other Current Liabilities $5M -- -- -- --
Total Current Liabilities $9B $7.5B $9.2B $10.4B $12.3B
 
Long-Term Debt $1.3B $9.7B $9.9B $7.9B $7.9B
Capital Leases -- -- -- -- --
Total Liabilities $16.1B $25.7B $25.9B $24.7B $26B
 
Common Stock $808M $888M $888M $888M $888M
Other Common Equity Adj -$81M -$62M $322M $174M -$149M
Common Equity $9.8B $8.9B $10.4B $10.7B $10.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.8B $8.9B $10.4B $10.7B $10.5B
 
Total Liabilities and Equity $25.9B $34.6B $36.3B $35.4B $36.5B
Cash and Short Terms $4.1B $13.3B $15.5B $12.3B $11.5B
Total Debt $2B $9.8B $10.3B $7.9B $7.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $12.1B $13B $10.4B $9.5B $8.5B
Short Term Investments $2.5B $3B $3.2B $2.2B $879M
Accounts Receivable, Net $48M $67M $85M $142M $50M
Inventory $426M $511M $776M $799M $770M
Prepaid Expenses -- -- -- -- --
Other Current Assets $248M $291M $381M $438M $601M
Total Current Assets $16.1B $18.6B $16.4B $14.6B $11.9B
 
Property Plant And Equipment $17.8B $16.7B $17.8B $20.4B $20.9B
Long-Term Investments -- -- -- $249M $354M
Goodwill $970M $970M $970M $970M $970M
Other Intangibles -- $295M $295M $296M $300M
Other Long-Term Assets $307M $373M $333M $255M $56M
Total Assets $35.6B $37.1B $35.9B $37B $34.8B
 
Accounts Payable $169M $234M $279M $329M $389M
Accrued Expenses $437M $414M $348M $586M $489M
Current Portion Of Long-Term Debt $720M $225M $381M $30M $2.9B
Current Portion Of Capital Lease Obligations $316M $243M $233M $220M $202M
Other Current Liabilities $28M -- -- -- --
Total Current Liabilities $7.8B $9.1B $10.4B $12.1B $13.5B
 
Long-Term Debt $10.1B $11B $8.3B $8B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $25.8B $26.9B $25B $25.9B $24.4B
 
Common Stock $888M $888M $888M $888M $888M
Other Common Equity Adj -$102M $310M $239M $31M -$37M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.8B $10.3B $10.9B $11.1B $10.4B
 
Total Liabilities and Equity $35.6B $37.1B $35.9B $37B $34.8B
Cash and Short Terms $14.6B $16B $13.7B $11.7B $9.4B
Total Debt $10.9B $11.2B $8.7B $8B $8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.3B -$3.1B $977M $539M $465M
Depreciation & Amoritzation $1.2B $1.3B $1.3B $1.4B $1.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$94M -$294M -$701M $422M -$89M
Change in Inventories -- -- -- -- --
Cash From Operations $4B -$1.1B $2.3B $3.8B $3.2B
 
Capital Expenditures $1B $515M $511M $3.9B $3.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$303M -$16M -$1.3B -$3.7B -$2.9B
 
Dividends Paid (Ex Special Dividend) -$372M -$188M -- -- -$428M
Special Dividend Paid
Long-Term Debt Issued -- $13.6B $1.1B -- --
Long-Term Debt Repaid -$615M -$5.5B -$905M -$3.1B -$85M
Repurchase of Common Stock -$2B -$451M -- -- --
Other Financing Activities -$43M -$144M $77M $8M $29M
Cash From Financing -$3B $9.7B $359M -$3B -$436M
 
Beginning Cash (CF) $1.9B $2.5B $11.1B $12.5B $9.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $694M $8.5B $1.4B -$3B -$204M
Ending Cash (CF) $2.5B $11.1B $12.5B $9.5B $9.3B
 
Levered Free Cash Flow $3B -$1.6B $1.8B -$156M -$389M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.2B $446M $277M $193M $67M
Depreciation & Amoritzation $316M $322M $335M $376M $438M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$124M -$22M $57M -$217M $194M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.1B -$575M $234M $616M $114M
 
Capital Expenditures $89M $138M $1.1B $850M $527M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$434M -$411M -$1.1B -$64M $457M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$214M -$216M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B -- -- -- --
Long-Term Debt Repaid -$58M -$189M -$1.9B -$11M -$11M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $33M $18M -- -$2M $1M
Cash From Financing $1.2B -$158M -$1.9B -$213M -$210M
 
Beginning Cash (CF) $12.4B $14.1B $13.2B $9.2B $8.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$242M -$1.1B -$2.8B $339M $361M
Ending Cash (CF) $12.1B $13B $10.4B $9.5B $8.5B
 
Levered Free Cash Flow -$1.1B -$713M -$845M -$234M -$413M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.7B $1M $827M $497M -$48M
Depreciation & Amoritzation $1.3B $1.3B $1.3B $1.5B $1.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $138M -$1.1B $280M -$145M $236M
Change in Inventories -- -- -- -- --
Cash From Operations $293M $1.5B $3.5B $3.3B $411M
 
Capital Expenditures $686M $418M $2.8B $4.2B $2.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing $37M -$990M -$3B -$3.2B -$998M
 
Dividends Paid (Ex Special Dividend) -$188M -- -- -$428M -$431M
Special Dividend Paid
Long-Term Debt Issued $13.6B $1.1B -- -- --
Long-Term Debt Repaid -$5.3B -$842M -$3.1B -$690M -$34M
Repurchase of Common Stock -$1B -- -- -- --
Other Financing Activities -$134M $37M $37M $6M $6M
Cash From Financing $9.3B $382M -$3B -$1.1B -$407M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.6B $871M -$2.5B -$946M -$994M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$393M $1.1B $693M -$881M -$1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.2B $909M $759M $717M $204M
Depreciation & Amoritzation $940M $949M $984M $1.1B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$60M -$819M $162M -$405M -$80M
Change in Inventories -- -- -- -- --
Cash From Operations -$531M $2.1B $3.2B $2.7B -$14M
 
Capital Expenditures $425M $328M $2.6B $2.8B $1.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$107M -$1.1B -$2.8B -$2.3B -$334M
 
Dividends Paid (Ex Special Dividend) -$188M -- -- -$428M -$431M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $13.6B $1.1B -- -- --
Long-Term Debt Repaid -$5B -$298M -$2.5B -$78M -$27M
Repurchase of Common Stock -$451M -- -- -- --
Other Financing Activities -$135M $46M $6M $4M -$19M
Cash From Financing $10.2B $923M -$2.4B -$466M -$437M
 
Beginning Cash (CF) $18.8B $37.2B $38.8B $27B $25.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.6B $1.9B -$2B $5M -$785M
Ending Cash (CF) $28.4B $39.1B $36.8B $27B $25B
 
Levered Free Cash Flow -$956M $1.7B $629M -$96M -$1.6B

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock