United Airlines Holdings Inc
NASDAQ:UAL
Income Statement
Earnings Waterfall
United Airlines Holdings Inc
Revenue
|
54.8B
USD
|
Cost of Revenue
|
-21B
USD
|
Gross Profit
|
33.9B
USD
|
Operating Expenses
|
-28.6B
USD
|
Operating Income
|
5.3B
USD
|
Other Expenses
|
-2.6B
USD
|
Net Income
|
2.7B
USD
|
Income Statement
United Airlines Holdings Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
38 254
N/A
|
38 582
+1%
|
38 917
+1%
|
38 901
0%
|
38 813
0%
|
38 398
-1%
|
38 141
-1%
|
37 864
-1%
|
37 451
-1%
|
36 933
-1%
|
36 540
-1%
|
36 558
+0%
|
36 787
+1%
|
37 399
+2%
|
37 385
0%
|
37 784
+1%
|
38 390
+2%
|
39 159
+2%
|
40 263
+3%
|
41 303
+3%
|
41 860
+1%
|
42 485
+1%
|
42 862
+1%
|
43 259
+1%
|
41 649
-4%
|
31 722
-24%
|
22 831
-28%
|
15 355
-33%
|
10 597
-31%
|
14 593
+38%
|
19 854
+36%
|
24 634
+24%
|
28 979
+18%
|
35 620
+23%
|
40 747
+14%
|
44 955
+10%
|
48 818
+9%
|
50 884
+4%
|
52 491
+3%
|
53 717
+2%
|
54 827
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(19 528)
|
(19 562)
|
(19 384)
|
(18 955)
|
(17 800)
|
(16 715)
|
(15 433)
|
(14 420)
|
(13 690)
|
(12 975)
|
(12 649)
|
(12 604)
|
(13 032)
|
(13 263)
|
(13 480)
|
(13 968)
|
(14 436)
|
(15 318)
|
(16 191)
|
(16 605)
|
(16 652)
|
(16 641)
|
(16 430)
|
(16 427)
|
(16 209)
|
(13 169)
|
(10 548)
|
(8 375)
|
(6 978)
|
(8 461)
|
(10 149)
|
(11 862)
|
(13 564)
|
(16 507)
|
(18 895)
|
(20 393)
|
(21 782)
|
(21 061)
|
(20 852)
|
(21 060)
|
(20 955)
|
|
Gross Profit |
18 726
N/A
|
19 020
+2%
|
19 533
+3%
|
19 946
+2%
|
21 013
+5%
|
21 683
+3%
|
22 708
+5%
|
23 444
+3%
|
23 761
+1%
|
23 958
+1%
|
23 891
0%
|
23 954
+0%
|
23 755
-1%
|
24 136
+2%
|
23 905
-1%
|
23 816
0%
|
23 954
+1%
|
23 841
0%
|
24 072
+1%
|
24 698
+3%
|
25 208
+2%
|
25 844
+3%
|
26 432
+2%
|
26 832
+2%
|
25 440
-5%
|
18 553
-27%
|
12 283
-34%
|
6 980
-43%
|
3 619
-48%
|
6 132
+69%
|
9 705
+58%
|
12 772
+32%
|
15 415
+21%
|
19 113
+24%
|
21 852
+14%
|
24 562
+12%
|
27 036
+10%
|
29 823
+10%
|
31 639
+6%
|
32 657
+3%
|
33 872
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(17 082)
|
(17 123)
|
(17 121)
|
(17 130)
|
(17 095)
|
(17 340)
|
(17 624)
|
(17 952)
|
(18 235)
|
(18 438)
|
(18 677)
|
(18 865)
|
(19 247)
|
(19 641)
|
(19 891)
|
(20 022)
|
(20 229)
|
(20 323)
|
(20 538)
|
(20 982)
|
(21 281)
|
(21 648)
|
(21 940)
|
(22 285)
|
(22 315)
|
(20 057)
|
(17 983)
|
(15 955)
|
(14 443)
|
(15 088)
|
(16 026)
|
(17 161)
|
(18 430)
|
(19 920)
|
(21 120)
|
(22 085)
|
(23 204)
|
(24 605)
|
(26 131)
|
(27 494)
|
(28 568)
|
|
Selling, General & Administrative |
(10 031)
|
(10 042)
|
(10 175)
|
(10 487)
|
(10 450)
|
(10 719)
|
(10 900)
|
(11 256)
|
(11 235)
|
(11 364)
|
(11 434)
|
(11 791)
|
(11 740)
|
(12 036)
|
(12 228)
|
(12 593)
|
(12 489)
|
(12 533)
|
(12 728)
|
(13 227)
|
(13 181)
|
(13 409)
|
(13 547)
|
(13 934)
|
(13 739)
|
(12 441)
|
(11 228)
|
(10 068)
|
(9 040)
|
(9 254)
|
(9 677)
|
(10 342)
|
(10 947)
|
(11 761)
|
(12 381)
|
(13 166)
|
(13 713)
|
(14 681)
|
(15 786)
|
(16 985)
|
(17 451)
|
|
Depreciation & Amortization |
(1 690)
|
(1 682)
|
(1 669)
|
(1 679)
|
(1 699)
|
(1 727)
|
(1 774)
|
(1 819)
|
(1 869)
|
(1 915)
|
(1 949)
|
(1 977)
|
(2 016)
|
(2 061)
|
(2 114)
|
(2 096)
|
(2 102)
|
(2 104)
|
(2 093)
|
(2 165)
|
(2 188)
|
(2 210)
|
(2 240)
|
(2 288)
|
(2 356)
|
(2 414)
|
(2 465)
|
(2 488)
|
(2 496)
|
(2 498)
|
(2 495)
|
(2 485)
|
(2 473)
|
(2 464)
|
(2 451)
|
(2 456)
|
(2 500)
|
(2 558)
|
(2 611)
|
(2 671)
|
(2 724)
|
|
Other Operating Expenses |
(5 361)
|
(5 399)
|
(5 277)
|
(4 964)
|
(4 946)
|
(4 894)
|
(4 950)
|
(4 877)
|
(5 131)
|
(5 159)
|
(5 294)
|
(5 097)
|
(5 491)
|
(5 544)
|
(5 549)
|
(5 333)
|
(5 638)
|
(5 686)
|
(5 717)
|
(5 590)
|
(5 912)
|
(6 029)
|
(6 153)
|
(6 063)
|
(6 220)
|
(5 202)
|
(4 290)
|
(3 399)
|
(2 907)
|
(3 336)
|
(3 854)
|
(4 334)
|
(5 010)
|
(5 695)
|
(6 288)
|
(6 463)
|
(6 991)
|
(7 366)
|
(7 734)
|
(7 838)
|
(8 393)
|
|
Operating Income |
1 644
N/A
|
1 897
+15%
|
2 412
+27%
|
2 816
+17%
|
3 918
+39%
|
4 343
+11%
|
5 084
+17%
|
5 492
+8%
|
5 526
+1%
|
5 520
0%
|
5 214
-6%
|
5 089
-2%
|
4 508
-11%
|
4 495
0%
|
4 014
-11%
|
3 794
-5%
|
3 725
-2%
|
3 518
-6%
|
3 534
+0%
|
3 716
+5%
|
3 927
+6%
|
4 196
+7%
|
4 492
+7%
|
4 547
+1%
|
3 125
-31%
|
(1 504)
N/A
|
(5 700)
-279%
|
(8 975)
-57%
|
(10 824)
-21%
|
(8 956)
+17%
|
(6 321)
+29%
|
(4 389)
+31%
|
(3 015)
+31%
|
(807)
+73%
|
732
N/A
|
2 477
+238%
|
3 832
+55%
|
5 218
+36%
|
5 508
+6%
|
5 163
-6%
|
5 304
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(715)
|
(583)
|
(742)
|
(661)
|
(715)
|
(738)
|
(676)
|
(595)
|
(643)
|
(629)
|
(532)
|
(560)
|
(491)
|
(490)
|
(506)
|
(495)
|
(494)
|
(487)
|
(483)
|
(509)
|
(519)
|
(525)
|
(530)
|
(360)
|
(666)
|
(693)
|
(866)
|
(1 136)
|
(1 044)
|
(1 130)
|
(1 278)
|
(1 575)
|
(1 619)
|
(1 779)
|
(1 621)
|
(1 355)
|
(1 214)
|
(960)
|
(929)
|
(920)
|
(919)
|
|
Non-Reccuring Items |
(480)
|
(597)
|
(429)
|
(443)
|
(455)
|
(341)
|
(374)
|
(326)
|
(452)
|
(831)
|
(800)
|
(745)
|
(499)
|
(109)
|
(114)
|
(176)
|
(165)
|
(250)
|
(217)
|
(487)
|
(465)
|
(407)
|
(417)
|
(246)
|
(291)
|
1 229
|
2 337
|
2 616
|
4 056
|
3 555
|
3 572
|
3 367
|
1 998
|
938
|
(180)
|
(140)
|
(162)
|
(909)
|
(918)
|
(949)
|
(948)
|
|
Total Other Income |
(90)
|
(38)
|
(24)
|
(584)
|
(503)
|
(613)
|
(697)
|
(352)
|
(229)
|
(124)
|
(42)
|
(11)
|
(43)
|
(75)
|
(90)
|
(100)
|
(11)
|
(148)
|
(136)
|
(72)
|
(110)
|
68
|
78
|
(27)
|
(735)
|
(956)
|
(1 376)
|
(1 327)
|
(647)
|
(489)
|
(58)
|
40
|
78
|
113
|
84
|
8
|
30
|
65
|
85
|
96
|
45
|
|
Pre-Tax Income |
359
N/A
|
679
+89%
|
1 217
+79%
|
1 128
-7%
|
2 245
+99%
|
2 651
+18%
|
3 337
+26%
|
4 219
+26%
|
4 202
0%
|
3 936
-6%
|
3 840
-2%
|
3 773
-2%
|
3 475
-8%
|
3 821
+10%
|
3 304
-14%
|
3 023
-9%
|
3 055
+1%
|
2 633
-14%
|
2 698
+2%
|
2 648
-2%
|
2 833
+7%
|
3 332
+18%
|
3 623
+9%
|
3 914
+8%
|
1 433
-63%
|
(1 924)
N/A
|
(5 605)
-191%
|
(8 822)
-57%
|
(8 459)
+4%
|
(7 020)
+17%
|
(4 085)
+42%
|
(2 557)
+37%
|
(2 558)
0%
|
(1 535)
+40%
|
(985)
+36%
|
990
N/A
|
2 486
+151%
|
3 414
+37%
|
3 746
+10%
|
3 390
-10%
|
3 482
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
20
|
20
|
27
|
4
|
4
|
2
|
(10)
|
(9)
|
(187)
|
(526)
|
(1 063)
|
(1 539)
|
(1 246)
|
(1 359)
|
(1 162)
|
(1 069)
|
(1 055)
|
(771)
|
(648)
|
(531)
|
(569)
|
(699)
|
(799)
|
(905)
|
(420)
|
258
|
1 074
|
1 753
|
1 737
|
1 491
|
870
|
593
|
574
|
314
|
233
|
(253)
|
(566)
|
(748)
|
(885)
|
(770)
|
(792)
|
|
Income from Continuing Operations |
379
|
699
|
1 244
|
1 132
|
2 249
|
2 653
|
3 327
|
4 210
|
4 015
|
3 410
|
2 777
|
2 234
|
2 229
|
2 462
|
2 142
|
1 954
|
2 000
|
1 862
|
2 050
|
2 117
|
2 264
|
2 633
|
2 824
|
3 009
|
1 013
|
(1 666)
|
(4 531)
|
(7 069)
|
(6 722)
|
(5 529)
|
(3 215)
|
(1 964)
|
(1 984)
|
(1 221)
|
(752)
|
737
|
1 920
|
2 666
|
2 861
|
2 620
|
2 690
|
|
Net Income (Common) |
378
N/A
|
698
+85%
|
1 244
+78%
|
1 132
-9%
|
2 250
+99%
|
2 655
+18%
|
6 547
+147%
|
7 340
+12%
|
7 145
-3%
|
6 540
-8%
|
2 689
-59%
|
2 234
-17%
|
2 049
-8%
|
2 282
+11%
|
1 962
-14%
|
2 143
+9%
|
2 189
+2%
|
2 051
-6%
|
2 239
+9%
|
2 122
-5%
|
2 269
+7%
|
2 638
+16%
|
2 829
+7%
|
3 009
+6%
|
1 013
-66%
|
(1 666)
N/A
|
(4 531)
-172%
|
(7 069)
-56%
|
(6 722)
+5%
|
(5 529)
+18%
|
(3 215)
+42%
|
(1 964)
+39%
|
(1 984)
-1%
|
(1 221)
+38%
|
(752)
+38%
|
737
N/A
|
1 920
+161%
|
2 666
+39%
|
2 861
+7%
|
2 620
-8%
|
2 690
+3%
|
|
EPS (Diluted) |
1.02
N/A
|
1.76
+73%
|
3.16
+80%
|
2.9
-8%
|
5.85
+102%
|
6.98
+19%
|
17.41
+149%
|
19.46
+12%
|
20.12
+3%
|
19.75
-2%
|
8.37
-58%
|
6.76
-19%
|
6.5
-4%
|
7.4
+14%
|
6.51
-12%
|
7.04
+8%
|
7.68
+9%
|
7.43
-3%
|
8.17
+10%
|
7.65
-6%
|
8.46
+11%
|
10.06
+19%
|
11.05
+10%
|
11.58
+5%
|
4.06
-65%
|
-5.92
N/A
|
-15.57
-163%
|
-25.33
-63%
|
-21.2
+16%
|
-17.06
+20%
|
-9.77
+43%
|
-6.1
+38%
|
-6.1
N/A
|
-3.7
+39%
|
-2.27
+39%
|
2.23
N/A
|
5.87
+163%
|
8.03
+37%
|
8.61
+7%
|
7.89
-8%
|
8.19
+4%
|