
Alaska Air (ALK) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
3.1B
Gross Profit
255.0M
8.13%
Operating Income
-106.0M
-3.38%
Net Income
-166.0M
-5.29%
EPS (Diluted)
$-1.35
Balance Sheet Metrics
Total Assets
19.8B
Total Liabilities
15.7B
Shareholders Equity
4.1B
Debt to Equity
3.79
Cash Flow Metrics
Operating Cash Flow
459.0M
Free Cash Flow
221.0M
Revenue & Profitability Trend
Alaska Air Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 11.7B | - | 9.6B | 6.2B | 3.6B |
Cost of Goods Sold | 9.6B | - | 8.0B | 4.8B | 4.0B |
Gross Profit | 2.1B | - | 1.7B | 1.4B | -414.0M |
Gross Margin % | 18.0% | 0.0% | 17.2% | 21.9% | -11.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 349.0M | - | 295.0M | 173.0M | 101.0M |
Other Operating Expenses | 854.0M | - | 717.0M | 507.0M | 407.0M |
Total Operating Expenses | 1.2B | 0 | 1.0B | 680.0M | 508.0M |
Operating Income | 915.0M | - | 650.0M | 674.0M | -922.0M |
Operating Margin % | 7.8% | 0.0% | 6.7% | 10.9% | -25.9% |
Non-Operating Items | |||||
Interest Income | 101.0M | - | 53.0M | 25.0M | 31.0M |
Interest Expense | 142.0M | - | 94.0M | 117.0M | 87.0M |
Other Non-Operating Income | -329.0M | - | -530.0M | 47.0M | -862.0M |
Pre-tax Income | 545.0M | - | 79.0M | 629.0M | -1.8B |
Income Tax | 150.0M | - | 21.0M | 151.0M | -516.0M |
Effective Tax Rate % | 27.5% | 0.0% | 26.6% | 24.0% | 0.0% |
Net Income | 395.0M | - | 58.0M | 478.0M | -1.3B |
Net Margin % | 3.4% | 0.0% | 0.6% | 7.7% | -37.1% |
Key Metrics | |||||
EBITDA | 1.6B | - | 1.2B | 1.1B | -480.0M |
EPS (Basic) | $3.13 | $1.84 | $0.46 | $3.82 | $-10.59 |
EPS (Diluted) | $3.08 | $1.83 | $0.45 | $3.77 | $-10.59 |
Basic Shares Outstanding | 126136000 | 127375000 | 126657000 | 125063000 | 123450000 |
Diluted Shares Outstanding | 126136000 | 127375000 | 126657000 | 125063000 | 123450000 |
Income Statement Trend
Alaska Air Balance Sheet From 2019 to 2024
Metric | 2024 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.2B | 338.0M | 470.0M | 1.4B | 221.0M |
Short-term Investments | 1.3B | 2.1B | 2.6B | 2.0B | 1.3B |
Accounts Receivable | 558.0M | 296.0M | 546.0M | 480.0M | 323.0M |
Inventory | 199.0M | 104.0M | 62.0M | 57.0M | 72.0M |
Other Current Assets | 192.0M | 60.0M | 76.0M | - | - |
Total Current Assets | 3.8B | 3.0B | 3.9B | 4.0B | 2.0B |
Non-Current Assets | |||||
Property, Plant & Equipment | 3.5B | 1.7B | 1.5B | 1.4B | 1.3B |
Goodwill | 6.3B | 2.0B | 2.0B | 4.0B | 4.0B |
Intangible Assets | 873.0M | - | - | 107.0M | 122.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 334.0M | 380.0M | 396.0M | 379.0M | 278.0M |
Total Non-Current Assets | 16.0B | 11.1B | 10.0B | 10.0B | 11.0B |
Total Assets | 19.8B | 14.2B | 14.0B | 14.0B | 13.0B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 186.0M | 221.0M | 200.0M | 108.0M | 146.0M |
Short-term Debt | 657.0M | 504.0M | 634.0M | 1.4B | 504.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 6.1B | 4.5B | 4.0B | 4.3B | 3.2B |
Non-Current Liabilities | |||||
Long-term Debt | 5.7B | 3.3B | 3.5B | 3.6B | 2.7B |
Deferred Tax Liabilities | 934.0M | 574.0M | 578.0M | 407.0M | 715.0M |
Other Non-Current Liabilities | 457.0M | 305.0M | 378.0M | 524.0M | 232.0M |
Total Non-Current Liabilities | 9.3B | 5.9B | 6.2B | 6.8B | 5.5B |
Total Liabilities | 15.4B | 10.4B | 10.2B | 11.1B | 8.7B |
Equity | |||||
Common Stock | 1.0M | 1.0M | 1.0M | 1.0M | 1.0M |
Retained Earnings | 4.9B | 4.3B | 4.2B | 3.8B | 5.1B |
Treasury Stock | 1.1B | 674.0M | 674.0M | 674.0M | 643.0M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 4.4B | 3.8B | 3.8B | 3.0B | 4.3B |
Key Metrics | |||||
Total Debt | 6.4B | 3.8B | 4.1B | 5.1B | 3.2B |
Working Capital | -2.4B | -1.5B | -71.0M | -287.0M | -1.2B |
Balance Sheet Composition
Alaska Air Cash Flow Statement From 2019 to 2024
Metric | 2024 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 395.0M | 58.0M | 478.0M | -1.3B | 769.0M |
Depreciation & Amortization | 583.0M | 415.0M | 394.0M | 420.0M | 423.0M |
Stock-Based Compensation | 63.0M | 42.0M | 51.0M | 24.0M | 29.0M |
Working Capital Changes | 493.0M | 407.0M | 118.0M | -201.0M | 501.0M |
Operating Cash Flow | 1.5B | 922.0M | 1.0B | -861.0M | 1.7B |
Investing Activities | |||||
Capital Expenditures | -1.3B | -1.7B | -292.0M | -222.0M | -696.0M |
Acquisitions | -659.0M | - | - | - | - |
Investment Purchases | -832.0M | -1.8B | -4.3B | -3.0B | -1.8B |
Investment Sales | 1.8B | 2.3B | 3.6B | 2.3B | 1.7B |
Investing Cash Flow | -634.0M | -1.2B | -1.0B | -593.0M | -791.0M |
Financing Activities | |||||
Share Repurchases | -312.0M | 0 | 0 | -31.0M | -75.0M |
Dividends Paid | - | 0 | 0 | -45.0M | -173.0M |
Debt Issuance | 2.3B | 0 | 363.0M | 2.6B | 450.0M |
Debt Repayment | -1.9B | -385.0M | -1.3B | -565.0M | -1.1B |
Financing Cash Flow | 119.0M | -325.0M | -914.0M | 2.0B | -813.0M |
Free Cash Flow | 183.0M | -253.0M | 738.0M | -456.0M | 1.0B |
Net Change in Cash | 949.0M | -621.0M | -892.0M | 527.0M | 118.0M |
Cash Flow Trend
Alaska Air Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
22.51
Forward P/E
10.17
Price to Book
1.61
Price to Sales
0.47
PEG Ratio
-1.35
Profitability Ratios
Profit Margin
2.33%
Operating Margin
9.02%
Return on Equity
7.66%
Return on Assets
2.83%
Financial Health
Current Ratio
0.52
Debt to Equity
161.67
Beta
1.46
Per Share Data
EPS (TTM)
$2.44
Book Value per Share
$34.20
Revenue per Share
$108.84
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
alk | 6.3B | 22.51 | 1.61 | 7.66% | 2.33% | 161.67 |
United Airlines | 33.1B | 10.25 | 2.47 | 27.71% | 5.71% | 245.17 |
Delta Air Lines | 32.1B | 8.72 | 2.06 | 27.52% | 5.91% | 151.36 |
American Airlines | 7.3B | 11.06 | -1.59 | -21.27% | 1.26% | -8.12 |
Copa Holdings S.A | 4.7B | 7.40 | 1.83 | 26.59% | 18.34% | 80.13 |
SkyWest | 4.7B | 11.83 | 1.82 | 16.95% | 10.62% | 99.77 |
Financial data is updated regularly. All figures are in the company's reporting currency.