Detailed financial statements for Southwest Airlines Co. (LUV): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year: ten fiscal years free and up to 20 with Premium.
Southwest Airlines Co. functions as a passenger airline, offering scheduled air travel services predominantly across the United States and to select neighboring international markets. As of December 31, 2021, the company maintained a consistent fleet of 728 Boeing 737 aircraft. Its extensive route network served 121 different locations, spanning 42 U.S. states, the District of Columbia, and the Commonwealth of Puerto Rico, along with 10 international countries close by.
Analysis Summary
Southwest Airlines Co. reported revenue of $28.06B in the most recent fiscal year, growing at a 5-year CAGR of 25.4%.
Trailing-twelve-month margins: gross margin 55.7%, operating margin 4.4%, net margin 3.3%.
At $42.43 (closing price, October 30, 2026), LUV trades at a P/E of 20.40 and an ROE of 14.39%. Market capitalisation stands at $20.8B, placing it among large-cap names.
Balance sheet quality for LUV: debt-to-equity ratio of 0.94, current ratio of 0.47 over the last 12 months, net debt of $2.75B at the end of the last fiscal year. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Long-term track record: over the past decade, LUV has compounded revenue at 3.5% annually and net income at -14.8%. This decade-long view smooths out cyclical fluctuations and reveals the underlying business momentum more reliably than single-year snapshots.
Cash flow quality is below average: free cash flow of -$831.0M represents -188% conversion of reported net income. High conversion (above 90%) suggests earnings translate cleanly into cash; lower conversion may indicate working capital tightness or accounting timing differences.
Income Statement (10y)
| Year | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $5.56B | $5.52B | $5.94B | $6.53B | $7.58B | $9.09B | $9.86B | $11.02B | $10.35B | $12.10B | $15.66B | $17.09B | $17.70B | $18.61B | $19.82B | $20.43B | $21.17B | $21.96B | $22.43B | $9.05B | $15.79B | $23.81B | $26.09B | $27.48B | $28.06B |
| Cost of Revenue | $3.15B | $3.23B | $3.35B | $3.69B | $4.21B | $5.24B | $2.59B | $3.62B | $4.67B | $9.69B | $12.95B | $14.24B | $14.21B | $14.05B | $13.42B | $14.06B | $14.89B | $15.91B | $16.45B | $10.94B | $11.68B | $19.06B | $21.87B | $23.02B | $23.17B |
| Gross Profit | $2.41B | $2.29B | $2.58B | $2.84B | $3.37B | $3.85B | $7.27B | $7.41B | $5.68B | $2.41B | $2.71B | $2.85B | $3.49B | $4.56B | $6.40B | $6.22B | $6.25B | $6.06B | $5.98B | -$1.89B | $4.12B | $4.75B | $4.22B | $4.46B | $4.89B |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $1.86B | $2.58B | $2.83B | $3.03B | $3.32B | $3.71B | $3.21B | $3.34B | $3.47B | $3.70B | $4.37B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | $185.0M | $224.0M | $266.0M | $346.0M | $4.47B |
| Operating Expenses | $1.77B | $1.95B | $2.21B | $2.29B | $2.65B | $2.91B | $6.48B | $6.96B | $5.42B | $1.43B | $2.01B | $2.22B | $2.21B | $2.33B | $2.28B | $2.70B | $2.85B | $2.85B | $3.03B | $1.93B | $2.39B | $3.73B | $4.00B | $4.14B | $4.47B |
| Operating Income | $631.1M | $341.0M | $379.0M | $554.0M | $725.0M | $934.0M | $791.0M | $449.0M | $262.0M | $988.0M | $693.0M | $623.0M | $1.28B | $2.23B | $4.12B | $3.52B | $3.41B | $3.21B | $2.96B | -$3.82B | $1.72B | $1.02B | $224.0M | $321.0M | $428.0M |
| EBITDA | $949.0M | -$3.07B | $763.0M | -$3.29B | $1.19B | $1.45B | $1.73B | $982.0M | $945.0M | $1.52B | $1.22B | $1.66B | $2.18B | $2.86B | $4.58B | $4.75B | $4.55B | $4.46B | $4.26B | -$2.69B | $3.03B | $2.38B | $2.39B | $2.47B | $2.24B |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | $119.0M | $105.0M | $165.0M | $149.0M | $182.0M | $126.0M | $107.0M | $107.0M | $90.0M | $75.0M | $65.0M | $93.0M | $82.0M | $314.0M | $431.0M | $301.0M | $236.0M | $214.0M | $113.0M |
| Pre-tax Income | $827.7M | $317.0M | $604.0M | $489.0M | $779.0M | $790.0M | $1.06B | $278.0M | $164.0M | $745.0M | $323.0M | $685.0M | $1.21B | $1.82B | $3.48B | $3.45B | $3.27B | $3.16B | $2.96B | -$4.26B | $1.32B | $728.0M | $633.0M | $598.0M | $563.0M |
| Income Tax | $316.5M | $152.0M | $232.0M | $176.0M | $295.0M | $291.0M | $413.0M | $100.0M | $65.0M | $286.0M | $145.0M | $264.0M | $455.0M | $680.0M | $1.30B | $1.27B | -$92.0M | $699.0M | $657.0M | -$1.18B | $348.0M | $189.0M | $168.0M | $133.0M | $122.0M |
| Net Income | $511.1M | $241.0M | $442.0M | $313.0M | $548.0M | $499.0M | $645.0M | $178.0M | $99.0M | $459.0M | $178.0M | $421.0M | $754.0M | $1.14B | $2.18B | $2.24B | $3.49B | $2.46B | $2.30B | -$3.07B | $977.0M | $539.0M | $465.0M | $465.0M | $441.0M |
| EPS | $0.67 | $0.24 | $0.57 | $0.40 | $0.69 | $0.63 | $0.85 | $0.24 | $0.13 | $0.62 | $0.23 | $0.56 | $1.06 | $1.65 | $3.30 | $3.58 | $5.80 | $4.30 | $4.28 | -$5.44 | $1.65 | $0.91 | $0.81 | $0.81 | $0.82 |
| EPS (Diluted) | $0.63 | $0.24 | $0.55 | $0.38 | $0.68 | $0.61 | $0.84 | $0.24 | $0.13 | $0.61 | $0.23 | $0.56 | $1.05 | $1.63 | $3.26 | $3.55 | $5.78 | $4.29 | $4.27 | -$5.44 | $1.61 | $0.87 | $0.76 | $0.75 | $0.79 |
| Shares Outstanding (Diluted) | 811.3 M | 1,004.2 M | 808.7 M | 823.7 M | 806.7 M | 818.0 M | 767.9 M | 739.0 M | 741.0 M | 747.0 M | 775.0 M | 757.0 M | 718.0 M | 696.0 M | 669.0 M | 633.0 M | 603.0 M | 574.0 M | 539.0 M | 565.0 M | 609.0 M | 642.0 M | 640.0 M | 643.0 M | 558.0 M |
Income Statement (Quarterly)
| Year | 2025-Q4 | 2026-Q1 | 2026-Q2 | 2026-Q3 |
|---|---|---|---|---|
| Revenue | $7.44B | $7.25B | $8.43B | $8.42B |
| Gross Profit | $1.51B | $728.0M | $14.95B | $379.0M |
| Operating Income | $391.0M | $330.0M | $285.0M | $379.0M |
| EBITDA | $809.0M | $725.0M | $690.0M | $810.0M |
| Net Income | $323.0M | $227.0M | $233.0M | $270.0M |
| EPS | $0.63 | $0.45 | $0.48 | $0.55 |
| EPS (Diluted) | $0.61 | $0.45 | $0.47 | $0.55 |
Balance Sheet (10y)
| Year | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2.28B | $1.82B | $1.86B | $1.30B | $2.28B | $1.39B | $2.21B | $1.37B | $1.11B | $1.26B | $829.0M | $1.11B | $1.35B | $1.28B | $1.58B | $1.68B | $1.50B | $1.85B | $2.55B | $11.06B | $12.48B | $9.49B | $9.29B | $7.51B | $2.83B |
| Short-term Investments | 0 | 0 | 0 | 0 | $251.0M | $369.0M | $566.0M | $435.0M | $1.48B | $2.28B | $2.31B | $1.86B | $1.80B | $1.71B | $1.47B | $1.62B | $1.78B | $1.83B | $1.52B | $2.27B | $3.02B | $2.80B | $2.19B | $1.22B | $400.0M |
| Receivables | $71.3M | $175.0M | $132.0M | $248.0M | $258.0M | $241.0M | $279.0M | $209.0M | $169.0M | $195.0M | $299.0M | $332.0M | $419.0M | $365.0M | $474.0M | $546.0M | $662.0M | $568.0M | $1.09B | $1.13B | $1.36B | $1.04B | $1.15B | $1.11B | $1.15B |
| Inventory | $70.6M | $86.0M | $93.0M | $137.0M | $150.0M | $181.0M | $259.0M | $203.0M | $221.0M | $243.0M | $401.0M | $469.0M | $467.0M | $342.0M | $311.0M | $337.0M | $420.0M | $461.0M | $529.0M | $414.0M | $537.0M | $790.0M | $807.0M | $800.0M | $775.0M |
| Total Current Assets | $2.52B | $2.23B | $2.31B | $2.17B | $3.62B | $2.60B | $4.44B | $2.89B | $3.36B | $4.28B | $4.34B | $4.22B | $4.46B | $4.27B | $4.02B | $4.50B | $4.82B | $5.03B | $5.97B | $15.17B | $18.04B | $14.81B | $13.96B | $11.27B | $5.64B |
| Property, Plant & Equipment | $6.45B | $6.65B | $7.44B | $8.72B | $9.43B | $10.09B | $10.87B | $11.04B | $10.63B | $10.58B | $12.13B | $12.77B | $13.39B | $14.29B | $15.60B | $17.04B | $18.54B | $19.52B | $18.37B | $17.72B | $16.43B | $18.74B | $20.60B | $20.43B | $21.33B |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | $970.0M | $970.0M | $970.0M | $970.0M | $970.0M | $970.0M | $970.0M | $970.0M | $970.0M | $970.0M | $970.0M | $970.0M | $970.0M | $970.0M | $970.0M |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | $155.0M | $138.0M | $166.0M | $363.0M | $464.0M | $426.0M | $413.0M | $399.0M | $296.0M | $295.0M | $295.0M | $296.0M | $296.0M | $300.0M | $296.0M |
| Total Assets | $9.00B | $8.95B | $9.69B | $11.34B | $14.00B | $13.46B | $16.77B | $14.07B | $14.27B | $15.46B | $18.07B | $18.60B | $19.34B | $19.72B | $21.31B | $23.29B | $25.11B | $26.24B | $25.89B | $34.59B | $36.32B | $35.37B | $36.49B | $33.75B | $29.06B |
| Accounts Payable | $504.8M | $362.0M | $405.0M | $420.0M | $524.0M | $643.0M | $759.0M | $668.0M | $746.0M | $739.0M | $1.06B | $174.0M | $189.0M | $123.0M | $178.0M | $138.0M | $186.0M | $263.0M | $304.0M | $111.0M | $156.0M | $277.0M | $265.0M | $339.0M | $389.0M |
| Short-term Debt | $514.6M | $131.0M | $206.0M | $146.0M | $601.0M | $122.0M | $41.0M | $163.0M | $190.0M | $505.0M | $644.0M | $271.0M | $629.0M | $258.0M | $637.0M | $566.0M | $348.0M | $606.0M | $734.0M | $137.0M | $371.0M | $42.0M | $29.0M | $1.63B | $324.0M |
| Total Current Liabilities | $2.24B | $1.43B | $1.72B | $2.14B | $3.85B | $2.89B | $4.84B | $2.81B | $2.68B | $3.31B | $4.53B | $4.65B | $5.68B | $5.92B | $7.41B | $6.84B | $6.91B | $7.91B | $8.95B | $7.51B | $9.16B | $10.38B | $12.26B | $12.28B | $10.92B |
| Long-term Debt | $1.33B | $1.55B | $1.33B | $1.70B | $1.39B | $1.57B | $2.05B | $3.50B | $3.33B | $2.88B | $3.11B | $2.88B | $2.19B | $2.43B | $2.54B | $2.82B | $3.32B | $2.77B | $1.30B | $9.65B | $9.90B | $7.90B | $7.98B | $5.07B | $4.58B |
| Total Liabilities | $4.98B | $4.53B | $4.83B | $5.81B | $7.54B | $7.01B | $9.83B | $9.36B | $8.80B | $9.23B | $11.19B | $11.62B | $12.01B | $13.29B | $13.95B | $14.85B | $14.68B | $16.39B | $16.06B | $25.71B | $25.91B | $24.68B | $25.97B | $23.40B | $21.08B |
| Retained Earnings | $3.23B | $3.46B | $3.88B | $4.09B | $4.56B | $4.31B | $4.79B | $4.92B | $4.98B | $5.40B | $5.39B | $5.77B | $6.43B | $7.42B | $9.41B | $11.42B | $14.62B | $15.97B | $17.95B | $14.78B | $15.77B | $16.26B | $16.30B | $16.33B | $16.39B |
| Total Equity | $4.01B | $4.42B | $5.05B | $5.52B | $6.67B | $6.45B | $6.94B | $4.95B | $5.47B | $6.24B | $6.88B | $6.97B | $7.34B | $6.78B | $7.36B | $8.44B | $10.43B | $9.85B | $9.83B | $8.88B | $10.41B | $10.69B | $10.52B | $10.35B | $7.98B |
| Total Debt | $1.84B | $1.68B | $1.54B | $1.85B | $2.00B | $1.69B | $2.09B | $3.66B | $3.52B | $3.38B | $3.75B | $3.15B | $2.82B | $2.69B | $3.18B | $3.39B | $3.67B | $3.38B | $4.00B | $12.20B | $12.28B | $9.47B | $9.20B | $8.06B | $5.98B |
| Net Debt | -$438.1M | -$131.4M | -$327.0M | $541.0M | -$536.0M | -$70.0M | -$688.0M | $1.86B | $922.0M | -$158.0M | $607.0M | $184.0M | -$332.0M | -$296.0M | $127.0M | $82.0M | $395.0M | -$312.0M | -$76.0M | -$1.14B | -$3.22B | -$2.82B | -$2.27B | -$667.0M | $2.75B |
| Working Capital | $281.0M | $798.1M | $590.0M | $30.0M | -$228.0M | -$286.0M | -$395.0M | $87.0M | $682.0M | $974.0M | -$188.0M | -$432.0M | -$1.22B | -$1.66B | -$3.38B | -$2.35B | -$2.09B | -$2.88B | -$2.98B | $7.67B | $8.87B | $4.43B | $1.70B | -$1.00B | -$5.28B |
Balance Sheet (Quarterly)
| Year | 2025-Q4 | 2026-Q1 | 2026-Q2 | 2026-Q3 |
|---|---|---|---|---|
| Cash & Equivalents | $2.83B | $2.88B | $3.79B | $3.62B |
| Total Assets | $29.06B | $29.36B | $30.12B | $30.54B |
| Total Liabilities | $21.08B | $22.48B | $23.04B | $23.21B |
| Total Equity | $7.98B | $6.88B | $7.08B | $7.33B |
| Total Debt | $5.98B | $6.40B | $6.89B | $6.87B |
Cash Flow (10y)
| Year | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $511.1M | $241.0M | $442.0M | $313.0M | $548.0M | $499.0M | $645.0M | $178.0M | $99.0M | $459.0M | $178.0M | $421.0M | $754.0M | $1.14B | $2.18B | $2.24B | $3.49B | $2.46B | $2.30B | -$3.07B | $977.0M | $539.0M | $465.0M | $465.0M | $441.0M |
| Depreciation & Amortization | $317.8M | $356.3M | $384.0M | $431.0M | $469.0M | $515.0M | $555.0M | $599.0M | $616.0M | $628.0M | $715.0M | $844.0M | $867.0M | $938.0M | $1.01B | $1.22B | $1.22B | $1.20B | $1.22B | $1.25B | $1.27B | $1.35B | $1.52B | $1.66B | $1.56B |
| Stock-based Compensation | 0 | 0 | 0 | 0 | 0 | $80.0M | $80.0M | $18.0M | $12.0M | 0 | 0 | $16.0M | $18.0M | $21.0M | $29.0M | $33.0M | $37.0M | $46.0M | $55.0M | 0 | $58.0M | $84.0M | 0 | 0 | 0 |
| Change in Working Capital | $333.6M | -$300.3M | $203.0M | $180.0M | $907.0M | $9.0M | $1.47B | -$2.36B | $184.0M | $216.0M | $293.0M | $383.0M | $680.0M | $558.0M | $1.07B | $182.0M | $227.0M | $941.0M | $606.0M | $1.67B | -$100.0M | $1.48B | $1.25B | -$1.59B | -$278.0M |
| Operating Cash Flow | $1.48B | $520.2M | $1.34B | $1.16B | $2.23B | $1.41B | $2.85B | -$1.52B | $985.0M | $1.56B | $1.39B | $2.06B | $2.49B | $2.90B | $3.24B | $4.29B | $3.93B | $4.89B | $3.99B | -$1.13B | $2.32B | $3.79B | $3.16B | $462.0M | $1.84B |
| Capital Expenditure | -$997.8M | -$603.1M | -$1.24B | -$1.77B | -$1.21B | -$1.40B | -$1.33B | -$923.0M | -$585.0M | -$493.0M | -$968.0M | -$1.35B | -$1.45B | -$1.83B | -$2.14B | -$2.15B | -$2.25B | -$1.98B | -$1.03B | -$515.0M | -$511.0M | -$3.95B | -$3.52B | -$2.08B | -$2.67B |
| Acquisitions | 0 | 0 | 0 | -$34.0M | -$6.0M | -$20.0M | -$21.0M | 0 | 0 | -$2.0M | -$35.0M | 0 | 0 | -$1.75B | -$2.04B | $2.04B | $2.12B | $1.92B | $1.03B | $515.0M | $505.0M | $22.0M | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | -$246.0M | -$55.0M | -$800.0M | -$1.00B | -$54.0M | 0 | 0 | -$225.0M | -$400.0M | -$540.0M | -$955.0M | -$1.18B | -$1.75B | -$1.60B | -$2.00B | -$2.00B | -$451.0M | 0 | 0 | 0 | -$250.0M | -$2.55B |
| Dividends Paid | -$13.4M | -$13.9M | -$14.0M | -$14.0M | -$14.0M | -$14.0M | -$14.0M | -$13.0M | -$13.0M | -$13.0M | -$14.0M | -$22.0M | -$71.0M | -$139.0M | -$180.0M | -$222.0M | -$274.0M | -$332.0M | -$372.0M | -$188.0M | 0 | 0 | -$428.0M | -$430.0M | -$399.0M |
| Free Cash Flow | $486.8M | -$82.9M | $98.0M | -$618.0M | $1.02B | $7.0M | $1.51B | -$2.44B | $400.0M | $1.07B | $417.0M | $716.0M | $1.04B | $1.07B | $1.09B | $2.15B | $1.68B | $2.92B | $2.96B | -$1.64B | $1.81B | -$156.0M | -$356.0M | -$1.62B | -$831.0M |
Cash Flow (Quarterly)
| Year | 2025-Q4 | 2026-Q1 | 2026-Q2 | 2026-Q3 |
|---|---|---|---|---|
| Operating Cash Flow | $295.0M | $1.42B | $364.0M | $511.0M |
| Capital Expenditure | -$859.0M | -$630.0M | -$818.0M | -$1.01B |
| Free Cash Flow | -$564.0M | $788.0M | -$454.0M | -$495.0M |
| Dividends Paid | 0 | -$93.0M | -$88.0M | -$176.0M |
| Stock-based Compensation | 0 | 0 | 0 | 0 |
Growth & Margins (10y)
| Year | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | -0.6% | +7.5% | +10.0% | +16.1% | +19.8% | +8.5% | +11.8% | -6.1% | +16.9% | +29.4% | +9.1% | +3.6% | +5.1% | +6.5% | +3.1% | +3.7% | +3.8% | +2.1% | -59.7% | +74.5% | +50.8% | +9.6% | +5.3% | +2.1% | |
| Net Income Growth (YoY) | -52.9% | +83.4% | -29.2% | +75.1% | -8.9% | +29.3% | -72.4% | -44.4% | +363.6% | -61.2% | +136.5% | +79.1% | +50.7% | +92.0% | +2.9% | +55.4% | -29.3% | -6.7% | -233.7% | +131.8% | -44.8% | -13.7% | +0.0% | -5.2% | |
| EPS Growth (YoY) | -64.2% | +137.5% | -29.8% | +72.5% | -8.7% | +34.9% | -71.8% | -45.8% | +376.9% | -62.9% | +143.5% | +89.3% | +55.7% | +100.0% | +8.5% | +62.0% | -25.9% | -0.5% | -227.1% | +130.3% | -44.8% | -11.0% | +0.0% | +1.2% | |
| Shares Change (YoY) | +23.8% | -19.5% | +1.9% | -2.1% | +1.4% | -6.1% | -3.8% | +0.3% | +0.8% | +3.7% | -2.3% | -5.2% | -3.1% | -3.9% | -5.4% | -4.7% | -4.8% | -6.1% | +4.8% | +7.8% | +5.4% | -0.3% | +0.5% | -13.2% | |
| FCF Growth (YoY) | -117.0% | +218.3% | -730.6% | +264.9% | -99.3% | +21,528.6% | -261.4% | +116.4% | +167.0% | -61.0% | +71.7% | +45.7% | +3.0% | +2.0% | +96.0% | -21.7% | +73.6% | +1.5% | -155.5% | +210.3% | -108.6% | -128.2% | -354.5% | +48.6% | |
| Gross Margin | 43.3% | 41.5% | 43.5% | 43.5% | 44.5% | 42.4% | 73.7% | 67.2% | 54.9% | 19.9% | 17.3% | 16.6% | 19.7% | 24.5% | 32.3% | 30.5% | 29.5% | 27.6% | 26.7% | -20.9% | 26.1% | 20.0% | 16.2% | 16.2% | 17.4% |
| Operating Margin | 11.4% | 6.2% | 6.4% | 8.5% | 9.6% | 10.3% | 8.0% | 4.1% | 2.5% | 8.2% | 4.4% | 3.6% | 7.2% | 12.0% | 20.8% | 17.2% | 16.1% | 14.6% | 13.2% | -42.2% | 10.9% | 4.3% | 0.9% | 1.2% | 1.5% |
| EBITDA Margin | 17.1% | -55.6% | 12.9% | -50.4% | 15.7% | 15.9% | 17.6% | 8.9% | 9.1% | 12.6% | 7.8% | 9.7% | 12.3% | 15.4% | 23.1% | 23.2% | 21.5% | 20.3% | 19.0% | -29.7% | 19.2% | 10.0% | 9.2% | 9.0% | 8.0% |
| Net Margin | 9.2% | 4.4% | 7.4% | 4.8% | 7.2% | 5.5% | 6.5% | 1.6% | 1.0% | 3.8% | 1.1% | 2.5% | 4.3% | 6.1% | 11.0% | 11.0% | 16.5% | 11.2% | 10.3% | -34.0% | 6.2% | 2.3% | 1.8% | 1.7% | 1.6% |
| FCF Margin | 8.8% | -1.5% | 1.7% | -9.5% | 13.4% | 0.1% | 15.4% | -22.2% | 3.9% | 8.8% | 2.7% | 4.2% | 5.9% | 5.8% | 5.5% | 10.5% | 7.9% | 13.3% | 13.2% | -18.1% | 11.5% | -0.7% | -1.4% | -5.9% | -3.0% |
| Effective Tax Rate | 38.2% | 47.9% | 38.4% | 36.0% | 37.9% | 36.8% | 39.0% | 36.0% | 39.6% | 38.4% | 44.9% | 38.5% | 37.6% | 37.4% | 37.3% | 36.7% | -2.8% | 22.1% | 22.2% | 27.8% | 26.3% | 26.0% | 26.5% | 22.2% | 21.7% |
Per-Share Data (10y)
| Year | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $0.60 | -$0.08 | $0.12 | -$0.75 | $1.26 | $0.01 | $1.97 | -$3.31 | $0.54 | $1.43 | $0.54 | $0.95 | $1.45 | $1.54 | $1.64 | $3.39 | $2.79 | $5.08 | $5.49 | -$2.91 | $2.97 | -$0.24 | -$0.56 | -$2.52 | -$1.49 |
| Dividends Per Share | $0.02 | $0.01 | $0.02 | $0.02 | $0.02 | $0.02 | $0.02 | $0.02 | $0.02 | $0.02 | $0.02 | $0.03 | $0.10 | $0.20 | $0.27 | $0.35 | $0.45 | $0.58 | $0.69 | $0.33 | $0.00 | $0.00 | $0.67 | $0.67 | $0.72 |
| Shares Outstanding (Basic) | 762.9 M | 1,004.2 M | 775.0 M | 782.5 M | 793.4 M | 792.1 M | 758.8 M | 735.0 M | 741.0 M | 746.0 M | 774.0 M | 750.0 M | 710.0 M | 687.0 M | 661.0 M | 627.0 M | 601.0 M | 573.0 M | 538.0 M | 565.0 M | 592.0 M | 593.0 M | 595.0 M | 598.0 M | 540.0 M |
What to look at in Industrials
Aerospace, defence, machinery, transport. Semi-cyclical. Key: backlog, operating margins, and FCF conversion.
- 5y revenue growth — Without growth, there is no long-term value creation
- Operating margin — The best indicator of operational discipline in industrials
- ROIC — Quality industrials have ROIC >15% — the rest destroy capital
- FCF conversion — FCF / Net Income — in industrials good >85%
- Net debt / EBITDA — Cyclical industrials with high debt suffer hard in recessions
- Capex / Revenue — Maintaining the machinery. <4% = possible underinvestment (future decline)
- Altman Z-Score — Bankruptcy model (NYU 1968) — combines liquidity, leverage and profitability. Key in cyclicals
Profitability
| Return on Equity | 14.39% |
| Return on Invested Capital | 5.60% |
| Return on Assets | 3.45% |
| Gross Margin | 55.70% |
| Operating Margin | 4.39% |
| Net Margin | 3.34% |
Financial Health
| Debt / Equity | 0.94 |
| Current Ratio | 0.47 |
| Piotroski F-Score | 7 |
| Altman Z-Score | 2.22 |
Key Ratios (10y)
| Year | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 27.58 | 57.92 | 28.32 | 40.70 | 23.81 | 24.32 | 14.35 | 35.92 | 87.92 | 20.94 | 37.22 | 18.29 | 17.77 | 25.65 | 13.05 | 13.92 | 11.28 | 10.81 | 12.61 | -8.57 | 25.96 | 37.00 | 35.65 | 41.51 | 50.40 |
| P/B | 3.51 | 3.16 | 2.48 | 2.31 | 1.95 | 1.88 | 1.33 | 1.28 | 1.55 | 1.55 | 0.96 | 1.10 | 1.82 | 4.29 | 3.87 | 3.70 | 3.77 | 2.70 | 2.95 | 2.97 | 2.44 | 1.87 | 1.63 | 1.94 | 2.80 |
| P/S | 2.54 | 2.53 | 2.11 | 1.95 | 1.72 | 1.34 | 0.94 | 0.57 | 0.82 | 0.80 | 0.42 | 0.45 | 0.76 | 1.56 | 1.44 | 1.53 | 1.86 | 1.21 | 1.29 | 2.91 | 1.61 | 0.84 | 0.66 | 0.73 | 0.80 |
| Gross Margin | 43.3% | 41.5% | 43.5% | 43.5% | 44.5% | 42.4% | 73.7% | 67.2% | 54.9% | 19.9% | 17.3% | 16.6% | 19.7% | 24.5% | 32.3% | 30.5% | 29.5% | 27.6% | 26.7% | -20.9% | 26.1% | 20.0% | 16.2% | 16.2% | 17.4% |
| Operating Margin | 11.4% | 6.2% | 6.4% | 8.5% | 9.6% | 10.3% | 8.0% | 4.1% | 2.5% | 8.2% | 4.4% | 3.6% | 7.2% | 12.0% | 20.8% | 17.2% | 16.1% | 14.6% | 13.2% | -42.2% | 10.9% | 4.3% | 0.9% | 1.2% | 1.5% |
| Net Margin | 9.2% | 4.4% | 7.4% | 4.8% | 7.2% | 5.5% | 6.5% | 1.6% | 1.0% | 3.8% | 1.1% | 2.5% | 4.3% | 6.1% | 11.0% | 11.0% | 16.5% | 11.2% | 10.3% | -34.0% | 6.2% | 2.3% | 1.8% | 1.7% | 1.6% |
Related companies: RYAAY · UAL · AAL · DAL · ALK
Explore sector: Industrials · Airlines, Airports & Air Services
More sections of LUV: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Weekly Radar: the S&P 500 through the Buffett and Lynch methods · Companies that pass the Buffett method · Companies that pass the Lynch method · Stocks that pass Graham's defensive investor test today · Investment Academy — learn to analyze stocks