Free Trial

Southwest Airlines (LUV) Financials

Southwest Airlines logo
$43.49 -0.47 (-1.08%)
Closing price 11/3/2026 03:59 PM Eastern
Extended Trading
$44.01 +0.52 (+1.20%)
As of 06:19 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Southwest Airlines

Annual Income Statements for Southwest Airlines

This table shows Southwest Airlines' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
2,181 2,183 3,357 2,465 2,300 -3,074 977 539 465 465 441
Consolidated Net Income / (Loss)
2,181 2,183 3,357 2,465 2,300 -3,074 977 539 465 465 441
Net Income / (Loss) Continuing Operations
2,181 2,183 3,357 2,465 2,300 -3,074 977 539 465 465 441
Total Pre-Tax Income
3,479 3,450 3,265 3,164 2,957 -4,256 1,325 728 633 598 563
Total Operating Income
4,116 3,522 3,407 3,206 2,957 -3,816 1,721 1,017 224 321 428
Total Gross Profit
8,578 8,657 7,472 7,259 8,565 -1,602 2,427 7,611 7,534 8,078 8,633
Total Revenue
19,820 20,289 21,146 21,965 22,428 9,048 15,790 23,814 26,091 27,483 28,063
Operating Revenue
18,650 20,289 21,146 21,965 22,428 9,048 15,790 23,814 26,091 27,483 28,063
Total Cost of Revenue
11,242 11,632 13,674 14,706 13,863 10,650 13,363 16,203 18,557 19,405 19,430
Operating Cost of Revenue
11,242 11,632 13,674 14,706 13,863 10,650 13,363 16,203 18,557 19,405 19,430
Total Operating Expenses
4,462 5,135 4,065 4,053 5,608 2,214 706 6,594 7,310 7,757 8,205
Selling, General & Admin Expense
2,242 2,703 2,847 2,852 3,026 1,926 2,394 3,735 3,999 4,138 4,467
Depreciation Expense
1,015 1,221 1,218 1,201 1,219 1,255 1,272 1,351 1,522 1,657 1,560
Other Operating Expenses / (Income)
1,166 1,211 - 0.00 1,363 -967 -2,960 1,508 1,789 1,962 2,178
Total Other Income / (Expense), net
-637 -72 -142 -42 0.00 -440 -396 -289 409 277 135
Interest Expense
90 75 65 93 82 314 459 494 236 214 113
Interest & Investment Income
9.00 24 35 69 90 32 13 217 583 497 205
Other Income / (Expense), net
-556 -21 -112 -18 -8.00 -158 50 -12 62 -6.00 43
Income Tax Expense
1,298 1,267 -92 699 657 -1,182 348 189 168 133 122
Basic Earnings per Share
$3.30 - $5.58 $4.30 $4.28 ($5.44) $1.65 $0.91 $0.78 $0.78 $0.82
Weighted Average Basic Shares Outstanding
661M 627M 601M 573M 517.30M 1.18B 592.34M 594.29M 596.66M 592.66M 491.32M
Diluted Earnings per Share
$3.27 - $5.57 $4.29 $4.27 ($5.44) $1.61 $0.87 $0.76 $0.76 $0.79
Weighted Average Diluted Shares Outstanding
661M 627M 601M 573M 517.30M 1.18B 592.34M 594.29M 596.66M 592.66M 491.32M
Weighted Average Basic & Diluted Shares Outstanding
661M 627M 601M 573M 517.30M 1.18B 592.34M 594.29M 596.66M 592.66M 491.32M
Cash Dividends to Common per Share
$0.29 $0.00 $0.00 $0.61 $0.70 $0.18 - $0.18 $0.72 $0.72 $0.72

Quarterly Income Statements for Southwest Airlines

This table shows Southwest Airlines' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-231 367 67 262 -149 213 54 323 227 233 270
Consolidated Net Income / (Loss)
-231 367 67 262 -149 213 54 323 227 233 270
Net Income / (Loss) Continuing Operations
-231 367 67 262 -149 213 54 323 227 233 270
Total Pre-Tax Income
-298 478 89 329 -192 280 68 407 285 306 355
Total Operating Income
-393 398 38 278 -223 225 35 391 330 285 379
Total Gross Profit
1,497 2,406 2,048 2,127 1,785 2,325 2,100 2,423 2,337 2,424 2,425
Total Revenue
6,329 7,354 6,870 6,930 6,428 7,244 6,949 7,442 7,249 8,432 8,422
Operating Revenue
6,329 7,354 6,870 6,930 6,428 7,244 6,949 7,442 7,249 8,432 8,422
Total Cost of Revenue
4,832 4,948 4,822 4,803 4,643 4,919 4,849 5,019 4,912 6,008 5,997
Operating Cost of Revenue
4,832 4,948 4,822 4,803 4,643 4,919 4,849 5,019 4,912 6,008 5,997
Total Operating Expenses
1,890 2,008 2,010 1,849 2,008 2,100 2,065 2,032 2,007 2,139 2,047
Selling, General & Admin Expense
1,018 1,093 1,079 948 1,090 1,133 1,123 1,121 1,037 1,101 1,026
Depreciation Expense
408 404 438 407 396 400 394 370 398 402 398
Other Operating Expenses / (Income)
464 511 493 494 522 567 548 541 572 636 623
Total Other Income / (Expense), net
95 80 51 51 31 55 33 16 -45 21 -23
Interest Expense
58 55 54 49 35 26 22 30 42 52 57
Interest & Investment Income
141 130 121 105 84 54 34 33 23 33 33
Other Income / (Expense), net
12 5.00 -16 -5.00 -18 27 21 13 -26 40 1.00
Income Tax Expense
-67 111 22 67 -43 67 14 84 58 73 85
Basic Earnings per Share
($0.39) $0.61 $0.11 $0.45 ($0.26) $0.40 $0.10 $0.58 $0.45 $0.48 $0.55
Weighted Average Basic Shares Outstanding
597M 599M 599M 592.66M 584M 538M 523M 491.32M 498M 489M 489M
Diluted Earnings per Share
($0.39) $0.58 $0.11 $0.46 ($0.26) $0.39 $0.10 $0.56 $0.45 $0.47 $0.55
Weighted Average Diluted Shares Outstanding
597M 643M 601M 592.66M 584M 541M 526M 491.32M 503M 493M 494M
Weighted Average Basic & Diluted Shares Outstanding
598.46M 599.16M 599.74M 592.66M 569.87M 525.19M 517.16M 491.32M 488.77M 489.21M 489.60M

Annual Cash Flow Statements for Southwest Airlines

This table details how cash moves in and out of Southwest Airlines' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
301 97 -185 359 694 8,515 1,417 -2,988 -204 -1,779 -4,278
Net Cash From Operating Activities
3,238 4,293 3,929 4,893 3,987 -1,127 2,322 3,790 3,164 462 1,842
Net Cash From Continuing Operating Activities
3,012 4,693 3,929 4,893 3,987 -1,127 2,322 3,790 3,164 462 1,842
Net Income / (Loss) Continuing Operations
2,181 2,183 3,357 2,465 2,300 -3,074 977 539 465 465 441
Consolidated Net Income / (Loss)
2,181 2,183 3,357 2,465 2,300 -3,074 977 539 465 465 441
Depreciation Expense
1,015 1,221 1,218 1,201 1,219 1,255 1,272 1,351 1,522 1,657 1,560
Non-Cash Adjustments To Reconcile Net Income
0.00 21 63 0.00 0.00 -190 40 232 0.00 -92 5.00
Changes in Operating Assets and Liabilities, net
-184 1,268 -709 1,227 468 882 33 1,668 1,177 -1,568 -164
Net Cash From Investing Activities
-1,913 -2,272 -2,408 -2,038 -303 -16 -1,264 -3,746 -2,932 -261 -1,429
Net Cash From Continuing Investing Activities
-1,913 -2,272 -2,408 -2,038 -303 -16 -1,264 -3,746 -2,932 -261 -1,429
Purchase of Property, Plant & Equipment
-2,041 -2,038 -2,123 -1,922 -1,027 -515 -505 -3,924 -3,520 -2,054 -2,673
Purchase of Investments
-1,986 -2,388 -2,380 -2,409 -2,122 -5,080 -5,824 -5,592 -6,970 -5,014 -470
Sale and/or Maturity of Investments
2,223 2,263 2,221 2,342 2,446 4,336 5,071 5,792 7,591 5,995 1,693
Other Investing Activities, net
-109 -109 -126 -49 400 1,243 -6.00 -22 -33 812 21
Net Cash From Financing Activities
-1,024 -1,924 -1,706 -2,496 -2,990 9,658 359 -3,032 -436 -1,980 -4,691
Net Cash From Continuing Financing Activities
-1,024 -1,924 -1,706 -2,496 -2,990 9,658 359 -3,032 -436 -1,980 -4,691
Repayment of Debt
-246 -603 -602 -372 -615 -5,473 -828 -3,077 -79 -1,354 -3,301
Repurchase of Preferred Equity
- - - - - - - 0.00 0.00 -6.00 0.00
Repurchase of Common Equity
-1,180 -1,750 -1,600 -2,000 -2,000 -451 - 0.00 0.00 -250 -2,550
Payment of Dividends
-180 -222 -274 -332 -372 -188 0.00 0.00 -428 -430 -399
Issuance of Debt
500 515 615 3.00 -43 12,605 - - 0.00 0.00 1,500
Issuance of Common Equity
46 29 29 35 40 2,342 51 45 48 60 59
Other Financing Activities, net
36 107 126 170 0.00 823 1,136 0.00 23 0.00 0.00
Cash Interest Paid
105 100 81 107 88 212 336 305 228 220 108

Quarterly Cash Flow Statements for Southwest Airlines

This table details how cash moves in and out of Southwest Airlines' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Change in Cash & Equivalents
-921 -225 361 -994 625 -4,659 -573 329 97 463 -167
Net Cash From Operating Activities
-104 -24 114 476 860 401 286 295 1,418 529 513
Net Cash From Continuing Operating Activities
-104 -24 114 476 860 401 286 295 1,418 529 513
Net Income / (Loss) Continuing Operations
-231 368 67 261 -149 213 54 323 227 233 270
Consolidated Net Income / (Loss)
-231 368 67 261 -149 213 54 323 227 233 270
Depreciation Expense
408 404 438 407 396 399 394 371 398 402 398
Non-Cash Adjustments To Reconcile Net Income
0.00 - - -90 -3.00 8.00 - - 0.00 - -360
Changes in Operating Assets and Liabilities, net
-281 -796 -391 -102 616 -219 -162 -399 793 -106 205
Net Cash From Investing Activities
-585 -206 457 73 623 -882 -428 -742 -445 -559 -509
Net Cash From Continuing Investing Activities
-585 -206 457 73 623 -882 -428 -742 -445 -559 -509
Purchase of Property, Plant & Equipment
-583 -494 -517 -460 -527 -635 -678 -859 -630 -818 -1,006
Sale of Property, Plant & Equipment
- - - - 26 - - - 192 258 285
Other Investing Activities, net
-44 - -11 867 21 - -1.00 1.00 -7.00 1.00 212
Net Cash From Financing Activities
-232 5.00 -210 -1,543 -858 -4,178 -431 776 -876 493 -171
Net Cash From Continuing Financing Activities
-232 5.00 -210 -1,543 -858 -4,178 -431 776 -876 493 -171
Repayment of Debt
-8.00 -4.00 9.00 -1,310 -18 -2,593 -5.00 -698 -49 -434 -10
Payment of Dividends
-215 - -216 1.00 -107 -103 -189 - -93 -88 -176
Issuance of Common Equity
15 15 16 14 17 15 14 13 16 15 15
Cash Interest Paid
18 92 14 96 11 53 3.00 41 1.00 92 17

Annual Balance Sheets for Southwest Airlines

This table presents Southwest Airlines' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
21,312 23,286 25,110 26,243 25,895 34,588 36,320 35,369 36,487 33,750 29,061
Total Current Assets
4,024 4,498 4,815 5,028 5,974 15,173 18,036 14,808 13,955 11,274 5,645
Cash & Equivalents
1,583 1,680 1,495 1,854 2,548 11,063 12,480 9,492 9,288 7,509 3,231
Accounts Receivable
474 546 662 568 1,086 1,130 1,357 1,040 1,154 1,110 1,149
Inventories, net
311 337 420 461 529 414 537 790 807 800 775
Prepaid Expenses
188 310 460 310 287 295 638 686 520 639 490
Plant, Property, & Equipment, net
15,601 17,044 18,539 19,525 17,025 15,831 14,842 17,342 19,375 19,056 20,245
Plant, Property & Equipment, gross
24,685 26,464 28,229 29,256 27,713 27,574 27,574 30,984 33,818 33,947 35,945
Accumulated Depreciation
9,084 9,420 9,690 9,731 10,688 11,743 12,732 13,642 14,443 14,891 15,700
Total Noncurrent Assets
1,687 1,744 1,756 1,690 2,319 3,584 3,442 3,219 3,157 3,420 3,171
Goodwill
970 970 970 970 970 970 970 970 970 970 970
Other Noncurrent Operating Assets
717 774 786 720 1,349 2,614 2,472 2,249 2,187 2,450 2,201
Total Liabilities & Shareholders' Equity
21,312 23,286 25,110 26,243 25,895 34,588 36,320 35,369 36,487 33,750 29,061
Total Liabilities
13,954 14,845 15,469 16,390 16,063 25,712 25,906 24,682 25,972 23,400 21,080
Total Current Liabilities
7,406 6,844 6,863 7,905 8,952 7,506 9,164 10,378 12,256 12,276 10,921
Short-Term Debt
637 566 348 606 819 220 453 42 29 1,630 324
Accounts Payable
1,188 1,178 1,320 1,416 1,574 931 1,282 2,004 1,862 1,818 1,991
Accrued Expenses
2,591 1,985 1,700 1,749 1,749 2,259 1,624 2,043 3,606 2,206 2,349
Current Deferred Revenue
2,990 3,115 3,495 4,134 4,457 - 5,566 6,064 6,551 6,294 5,945
Other Current Liabilities
- - - 0.00 353 4,096 239 225 208 328 312
Total Noncurrent Liabilities
6,548 8,001 8,606 8,485 7,111 18,206 16,742 14,304 13,716 11,124 10,159
Long-Term Debt
2,541 2,821 3,320 2,771 1,846 10,111 10,274 8,046 7,978 5,069 4,577
Noncurrent Deferred & Payable Income Tax Liabilities
2,490 3,374 2,119 2,427 2,364 1,634 1,770 1,985 2,044 2,167 2,289
Other Noncurrent Operating Liabilities
1,517 1,806 3,167 3,287 2,901 4,899 4,698 4,273 3,694 3,888 3,293
Total Equity & Noncontrolling Interests
7,358 8,441 9,641 9,853 9,832 8,876 10,414 10,687 10,515 10,350 7,981
Total Preferred & Common Equity
7,358 8,441 9,641 9,853 9,832 8,876 10,414 10,687 10,515 10,350 7,981
Total Common Equity
7,358 8,441 9,641 9,853 9,832 8,876 10,414 10,687 10,515 10,350 7,981
Common Stock
2,182 2,218 2,259 2,318 2,389 5,079 5,112 4,925 5,041 5,087 5,210
Retained Earnings
9,409 11,418 13,832 15,967 17,945 14,777 15,774 16,261 16,297 16,332 16,388
Treasury Stock
-3,182 -4,872 -6,462 -8,452 -10,441 -10,875 -10,860 -10,843 -10,823 -11,044 -13,593
Accumulated Other Comprehensive Income / (Loss)
-1,051 -323 12 20 -61 -105 388 344 0.00 -25 -24

Quarterly Balance Sheets for Southwest Airlines

This table presents Southwest Airlines' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Total Assets
36,487 36,018 35,563 34,847 33,750 33,212 28,712 28,312 29,355 30,122 30,539
Total Current Assets
13,955 13,281 12,751 11,930 11,274 10,734 6,092 5,395 5,969 6,482 6,506
Cash & Equivalents
9,288 8,367 8,142 8,503 7,509 8,134 3,475 2,902 3,328 3,791 3,624
Accounts Receivable
1,154 1,354 1,346 1,177 1,110 1,078 1,013 1,118 1,254 1,218 1,313
Inventories, net
807 812 784 770 800 786 773 792 833 917 997
Prepaid Expenses
520 603 619 601 639 618 467 467 554 556 572
Plant, Property, & Equipment, net
19,375 19,561 19,665 19,773 19,056 19,157 19,401 19,705 20,376 20,642 20,988
Plant, Property & Equipment, gross
33,818 34,097 34,521 34,864 33,947 34,251 34,823 35,275 36,153 36,387 36,641
Accumulated Depreciation
14,443 14,536 14,856 15,091 14,891 15,094 15,422 15,570 15,777 15,745 15,654
Total Noncurrent Assets
3,157 3,176 3,147 3,144 3,420 3,321 3,219 3,212 3,010 2,998 3,045
Goodwill
970 970 970 970 970 970 970 970 970 970 970
Other Noncurrent Operating Assets
2,187 2,206 2,177 2,174 2,450 2,351 2,249 2,242 2,040 2,028 2,075
Total Liabilities & Shareholders' Equity
36,487 36,018 35,563 34,847 33,750 33,212 28,712 28,312 29,355 30,122 30,539
Total Liabilities
25,972 25,822 25,098 24,436 23,400 23,847 20,712 20,536 22,480 23,040 23,210
Total Current Liabilities
12,256 12,225 14,113 13,489 12,276 13,901 10,892 10,994 12,484 13,268 13,738
Short-Term Debt
29 28 2,931 2,930 1,630 2,608 22 23 851 2,156 2,153
Accounts Payable
1,862 1,949 2,028 1,518 1,818 1,925 1,811 1,708 2,114 2,072 1,847
Accrued Expenses
3,606 2,400 1,870 2,096 2,206 1,978 2,040 2,091 2,170 2,247 2,382
Current Deferred Revenue
6,551 7,642 7,086 6,743 6,294 7,059 6,696 6,862 7,049 6,510 7,078
Other Current Liabilities
208 206 198 202 328 331 323 310 300 283 278
Total Noncurrent Liabilities
13,716 13,597 10,985 10,947 11,124 9,946 9,820 9,542 9,996 9,772 9,472
Long-Term Debt
7,978 7,974 5,065 5,075 5,069 4,086 4,081 4,079 4,536 3,790 3,734
Noncurrent Deferred & Payable Income Tax Liabilities
2,044 1,981 2,089 2,094 2,167 2,124 2,186 2,210 2,353 2,421 2,513
Other Noncurrent Operating Liabilities
3,694 3,642 3,831 3,778 3,888 3,736 3,553 3,253 3,107 3,561 3,225
Total Equity & Noncontrolling Interests
10,515 10,196 10,465 10,411 10,350 9,365 8,000 7,776 6,875 7,082 7,329
Total Preferred & Common Equity
10,515 10,196 10,465 10,411 10,350 9,365 8,000 7,776 6,875 7,082 7,329
Total Common Equity
10,515 10,196 10,465 10,411 10,350 9,365 8,000 7,776 6,875 7,082 7,328
Common Stock
5,041 5,026 5,039 5,068 5,087 5,098 5,135 5,171 5,148 5,182 5,214
Retained Earnings
16,297 15,959 16,218 16,178 16,332 16,080 16,199 16,158 16,526 16,672 16,853
Treasury Stock
-10,823 -10,808 -10,803 -10,798 -11,044 -11,789 -13,299 -13,547 -14,798 -14,794 -14,790
Accumulated Other Comprehensive Income / (Loss)
0.00 19 11 -37 -25 -24 -35 -6.00 -1.00 22 51

Annual Metrics And Ratios for Southwest Airlines

This table displays calculated financial ratios and metrics derived from Southwest Airlines' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
6.53% 2.37% 4.22% 3.87% 2.11% -59.66% 74.51% 50.82% 9.56% 5.34% 2.11%
EBITDA Growth
60.30% 3.21% -4.43% -2.75% -5.04% -165.24% 211.92% -22.58% -23.26% 9.18% 2.99%
EBIT Growth
85.80% -1.66% -5.88% -3.25% -7.50% -234.76% 144.56% -43.25% -71.54% 10.84% 49.52%
NOPAT Growth
85.39% -13.63% 57.19% -28.70% -7.92% -216.14% 147.51% -40.66% -78.15% 51.69% 34.31%
Net Income Growth
91.99% 0.09% 53.78% -26.57% -6.69% -233.65% 131.78% -44.83% -13.73% 0.00% -5.16%
EPS Growth
99.39% 0.00% 0.00% -22.98% -0.47% -227.40% 129.60% -45.96% -12.64% 0.00% 3.95%
Operating Cash Flow Growth
11.58% 32.58% -8.48% 24.54% -18.52% -128.27% 306.03% 63.22% -16.52% -85.40% 298.70%
Free Cash Flow Firm Growth
-17.87% -24.38% 67.15% 50.39% 33.42% -156.55% 235.82% -103.03% -330.46% -156.31% 3.38%
Invested Capital Growth
15.53% 13.87% 17.75% -4.93% -17.74% -5.26% -24.18% 15.01% 8.72% 18.10% 15.94%
Revenue Q/Q Growth
1.79% -0.18% 1.53% 2.07% 0.12% -29.12% 23.82% 4.94% 2.56% 0.39% 1.86%
EBITDA Q/Q Growth
13.58% -1.81% -3.03% 6.07% -3.96% -229.18% 89.71% -17.36% 0.06% 49.21% 4.91%
EBIT Q/Q Growth
17.65% -3.87% -3.00% 6.66% -4.96% -91.15% 420.88% -34.91% -14.11% 192.69% 38.53%
NOPAT Q/Q Growth
11.18% -10.20% 67.41% -30.77% -5.93% -92.44% 406.38% -37.78% -13.75% 198.78% 35.84%
Net Income Q/Q Growth
18.86% -3.28% 62.02% -30.72% -5.78% -85.96% 48,750.00% -34.75% -6.44% 1,048.98% 16.05%
EPS Q/Q Growth
20.66% 0.00% 0.00% -29.09% -4.04% -94.29% 994.44% -32.56% -7.32% 1,366.67% 14.49%
Operating Cash Flow Q/Q Growth
3.85% 9.85% -3.58% 9.54% -3.97% -484.64% 57.00% 9.60% -4.64% 12.41% -8.95%
Free Cash Flow Firm Q/Q Growth
-33.91% 5.75% 73.13% 12.19% 21.96% -250.56% 270.14% -112.45% 66.55% 47.41% -335.68%
Invested Capital Q/Q Growth
14.45% 7.94% 13.54% -2.43% -12.31% 22.65% 2.79% 9.01% -3.91% -7.86% 8.93%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
43.28% 42.67% 35.34% 33.05% 38.19% -17.71% 15.37% 31.96% 28.88% 29.39% 30.76%
EBITDA Margin
23.08% 23.27% 21.34% 19.98% 18.58% -30.05% 19.27% 9.89% 6.93% 7.18% 7.24%
Operating Margin
20.77% 17.36% 16.11% 14.60% 13.18% -42.18% 10.90% 4.27% 0.86% 1.17% 1.53%
EBIT Margin
17.96% 17.26% 15.58% 14.51% 13.15% -43.92% 11.22% 4.22% 1.10% 1.15% 1.68%
Profit (Net Income) Margin
11.00% 10.76% 15.88% 11.22% 10.26% -33.97% 6.19% 2.26% 1.78% 1.69% 1.57%
Tax Burden Percent
62.69% 63.28% 102.82% 77.91% 77.78% 72.23% 73.74% 74.04% 73.46% 77.76% 78.33%
Interest Burden Percent
97.72% 98.54% 99.09% 99.25% 100.27% 107.10% 74.82% 72.44% 221.33% 188.64% 119.53%
Effective Tax Rate
37.31% 36.72% -2.82% 22.09% 22.22% 0.00% 26.26% 25.96% 26.54% 22.24% 21.67%
Return on Invested Capital (ROIC)
36.96% 27.84% 37.75% 25.52% 26.45% -34.96% 19.42% 12.43% 2.43% 3.25% 3.73%
ROIC Less NNEP Spread (ROIC-NNEP)
509.55% -15.75% -23.47% -53.33% 26.45% -11.44% 28.81% 17.19% -5.40% -4.59% -55.68%
Return on Net Nonoperating Assets (RNNOA)
-6.09% -0.21% -0.62% -0.23% -3.09% 2.09% -9.29% -7.32% 1.95% 1.21% 1.08%
Return on Equity (ROE)
30.86% 27.63% 37.13% 25.29% 23.37% -32.86% 10.13% 5.11% 4.39% 4.46% 4.81%
Cash Return on Invested Capital (CROIC)
22.55% 14.87% 21.45% 30.57% 45.93% -29.55% 46.92% -1.54% -5.92% -13.35% -11.03%
Operating Return on Assets (OROA)
17.35% 15.70% 13.62% 12.42% 11.31% -13.14% 5.00% 2.80% 0.80% 0.90% 1.50%
Return on Assets (ROA)
10.63% 9.79% 13.87% 9.60% 8.82% -10.16% 2.76% 1.50% 1.29% 1.32% 1.40%
Return on Common Equity (ROCE)
30.86% 27.63% 37.13% 25.29% 23.37% -32.86% 10.13% 5.11% 4.39% 4.46% 4.81%
Return on Equity Simple (ROE_SIMPLE)
29.64% 25.86% 34.82% 25.02% 23.39% -34.63% 9.38% 5.04% 4.42% 4.49% 0.00%
Net Operating Profit after Tax (NOPAT)
2,580 2,229 3,503 2,498 2,300 -2,671 1,269 753 165 250 335
NOPAT Margin
13.02% 10.98% 16.57% 11.37% 10.26% -29.52% 8.04% 3.16% 0.63% 0.91% 1.19%
Net Nonoperating Expense Percent (NNEP)
-472.59% 43.60% 61.22% 78.85% 0.00% -23.52% -9.39% -4.77% 7.83% 7.84% 59.41%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 4.01% 0.89% 1.46% 2.60%
Cost of Revenue to Revenue
56.72% 57.33% 64.66% 66.95% 61.81% 117.71% 84.63% 68.04% 71.12% 70.61% 69.24%
SG&A Expenses to Revenue
11.31% 13.32% 13.46% 12.98% 13.49% 21.29% 15.16% 15.68% 15.33% 15.06% 15.92%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
22.51% 25.31% 19.22% 18.45% 25.00% 24.47% 4.47% 27.69% 28.02% 28.22% 29.24%
Earnings before Interest and Taxes (EBIT)
3,560 3,501 3,295 3,188 2,949 -3,974 1,771 1,005 286 317 471
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
4,575 4,722 4,513 4,389 4,168 -2,719 3,043 2,356 1,808 1,974 2,031
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.54 3.41 3.81 2.54 2.80 3.02 2.37 1.78 1.60 1.95 2.68
Price to Tangible Book Value (P/TBV)
4.08 3.85 4.24 2.81 3.11 3.39 2.61 1.96 1.76 2.15 3.05
Price to Revenue (P/Rev)
1.31 1.42 1.74 1.14 1.23 2.96 1.56 0.80 0.64 0.73 0.76
Price to Earnings (P/E)
11.94 13.18 10.94 10.14 11.97 0.00 25.25 35.26 36.18 43.36 48.47
Dividend Yield
0.71% 0.80% 0.77% 1.36% 1.34% 1.59% 0.00% 0.00% 3.19% 2.14% 1.74%
Earnings Yield
8.38% 7.59% 9.14% 9.87% 8.36% 0.00% 3.96% 2.84% 2.76% 2.31% 2.06%
Enterprise Value to Invested Capital (EV/IC)
3.49 3.39 3.70 2.59 3.33 3.41 3.53 2.28 1.90 2.18 2.39
Enterprise Value to Revenue (EV/Rev)
1.32 1.42 1.76 1.12 1.16 2.80 1.26 0.62 0.51 0.66 0.82
Enterprise Value to EBITDA (EV/EBITDA)
5.72 6.11 8.23 5.62 6.27 0.00 6.54 6.28 7.39 9.19 11.35
Enterprise Value to EBIT (EV/EBIT)
7.35 8.24 11.27 7.74 8.86 0.00 11.23 14.73 46.71 57.22 48.93
Enterprise Value to NOPAT (EV/NOPAT)
10.14 12.95 10.60 9.88 11.36 0.00 15.67 19.66 81.18 72.66 68.74
Enterprise Value to Operating Cash Flow (EV/OCF)
8.08 6.72 9.45 5.04 6.55 0.00 8.57 3.91 4.22 39.26 12.51
Enterprise Value to Free Cash Flow (EV/FCFF)
16.62 24.24 18.66 8.24 6.54 0.00 6.49 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.43 0.40 0.38 0.34 0.27 1.34 1.03 0.76 0.76 0.65 0.61
Long-Term Debt to Equity
0.35 0.33 0.34 0.28 0.19 1.32 0.99 0.75 0.76 0.49 0.57
Financial Leverage
-0.01 0.01 0.03 0.00 -0.12 -0.18 -0.32 -0.43 -0.36 -0.26 -0.02
Leverage Ratio
2.90 2.82 2.68 2.63 2.65 3.23 3.68 3.40 3.39 3.37 3.43
Compound Leverage Factor
2.84 2.78 2.65 2.61 2.66 3.46 2.75 2.46 7.50 6.35 4.10
Debt to Total Capital
30.16% 28.64% 27.56% 25.53% 21.33% 57.26% 50.74% 43.08% 43.23% 39.29% 38.05%
Short-Term Debt to Total Capital
6.05% 4.79% 2.61% 4.58% 6.55% 1.06% 2.14% 0.22% 0.16% 9.56% 2.52%
Long-Term Debt to Total Capital
24.12% 23.85% 24.95% 20.94% 14.77% 56.20% 48.60% 42.85% 43.07% 29.73% 35.53%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
69.84% 71.36% 72.44% 74.47% 78.67% 42.74% 49.26% 56.92% 56.77% 60.71% 61.95%
Debt to EBITDA
0.69 0.72 0.81 0.77 0.64 -4.37 3.53 3.43 4.43 3.39 2.41
Net Debt to EBITDA
0.03 0.02 0.09 -0.07 -0.34 0.53 -1.57 -1.78 -1.92 -1.03 0.82
Long-Term Debt to EBITDA
0.56 0.60 0.74 0.63 0.44 -4.29 3.38 3.42 4.41 2.57 2.25
Debt to NOPAT
1.23 1.52 1.05 1.35 1.16 -4.45 8.45 10.74 48.66 26.84 14.62
Net Debt to NOPAT
0.05 0.04 0.11 -0.12 -0.61 0.54 -3.76 -5.58 -21.07 -8.12 4.98
Long-Term Debt to NOPAT
0.98 1.27 0.95 1.11 0.80 -4.37 8.10 10.69 48.48 20.31 13.65
Altman Z-Score
3.03 3.10 3.37 2.87 3.10 1.37 2.07 2.02 1.81 2.00 2.20
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.54 0.66 0.70 0.64 0.67 2.02 1.97 1.43 1.14 0.92 0.52
Quick Ratio
0.48 0.56 0.57 0.54 0.58 1.93 1.84 1.28 1.03 0.80 0.40
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,574 1,191 1,990 2,993 3,993 -2,258 3,067 -93 -400 -1,026 -992
Operating Cash Flow to CapEx
158.65% 210.65% 185.07% 254.58% 388.22% -218.84% 459.80% 96.59% 89.89% 22.49% 68.91%
Free Cash Flow to Firm to Interest Expense
17.49 15.87 30.62 32.18 48.70 -7.19 6.68 -0.19 -1.70 -4.75 -8.78
Operating Cash Flow to Interest Expense
35.98 57.24 60.45 52.61 48.62 -3.59 5.06 7.67 13.41 2.14 16.30
Operating Cash Flow Less CapEx to Interest Expense
13.30 30.07 27.78 31.95 36.10 -5.23 3.96 -0.27 -1.51 -7.37 -7.35
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.97 0.91 0.87 0.86 0.86 0.30 0.45 0.66 0.73 0.78 0.89
Accounts Receivable Turnover
47.25 39.78 35.01 35.72 27.12 8.17 12.70 19.87 23.78 24.28 24.85
Inventory Turnover
34.43 35.90 36.13 33.38 28.01 22.59 28.10 24.42 23.24 24.15 24.67
Fixed Asset Turnover
1.33 1.24 1.19 1.15 1.23 0.55 1.03 1.48 1.42 1.43 1.43
Accounts Payable Turnover
9.40 9.83 10.95 10.75 9.27 8.50 12.08 9.86 9.60 10.55 10.20
Days Sales Outstanding (DSO)
7.73 9.17 10.43 10.22 13.46 44.70 28.74 18.37 15.35 15.03 14.69
Days Inventory Outstanding (DIO)
10.60 10.17 10.10 10.93 13.03 16.16 12.99 14.95 15.71 15.11 14.79
Days Payable Outstanding (DPO)
38.81 37.12 33.34 33.95 39.36 42.93 30.22 37.01 38.02 34.61 35.78
Cash Conversion Cycle (CCC)
-20.49 -17.78 -12.81 -12.80 -12.87 17.93 11.51 -3.70 -6.97 -4.46 -6.29
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
7,485 8,523 10,036 9,541 7,848 7,435 5,637 6,483 7,048 8,324 9,651
Invested Capital Turnover
2.84 2.53 2.28 2.24 2.58 1.18 2.42 3.93 3.86 3.58 3.12
Increase / (Decrease) in Invested Capital
1,006 1,038 1,513 -495 -1,693 -413 -1,798 846 565 1,276 1,327
Enterprise Value (EV)
26,159 28,861 37,124 24,673 26,122 25,322 19,890 14,802 13,359 18,137 23,044
Market Capitalization
26,032 28,779 36,729 24,985 27,529 26,763 24,667 19,006 16,826 20,163 21,374
Book Value per Share
$11.31 $13.71 $16.25 $17.52 $18.68 $15.04 $17.59 $18.00 $17.64 $17.26 $15.43
Tangible Book Value per Share
$9.82 $12.14 $14.61 $15.80 $16.84 $13.39 $15.95 $16.37 $16.01 $15.64 $13.56
Total Capital
10,536 11,828 13,309 13,230 12,497 20,769 21,141 18,775 18,522 17,049 12,882
Total Debt
3,178 3,387 3,668 3,377 2,665 11,893 10,727 8,088 8,007 6,699 4,901
Total Long-Term Debt
2,541 2,821 3,320 2,771 1,846 11,673 10,274 8,046 7,978 5,069 4,577
Net Debt
127 82 395 -312 -1,407 -1,441 -4,777 -4,204 -3,467 -2,026 1,670
Capital Expenditures (CapEx)
2,041 2,038 2,123 1,922 1,027 515 505 3,924 3,520 2,054 2,673
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-5,796 -5,085 -4,973 -5,960 -6,231 -5,447 -6,179 -7,820 -9,746 -8,097 -8,183
Debt-free Net Working Capital (DFNWC)
-2,745 -1,780 -1,700 -2,271 -2,159 7,887 9,325 4,472 1,728 628 -4,952
Net Working Capital (NWC)
-3,382 -2,346 -2,048 -2,877 -2,978 7,667 8,872 4,430 1,699 -1,002 -5,276
Net Nonoperating Expense (NNE)
399 46 146 33 0.00 403 292 214 -300 -215 -106
Net Nonoperating Obligations (NNO)
127 82 395 -312 -1,984 -1,441 -4,777 -4,204 -3,467 -2,026 1,670
Total Depreciation and Amortization (D&A)
1,015 1,221 1,218 1,201 1,219 1,255 1,272 1,351 1,522 1,657 1,560
Debt-free, Cash-free Net Working Capital to Revenue
-29.24% -25.06% -23.52% -27.13% -27.78% -60.20% -39.13% -32.84% -37.35% -29.46% -29.16%
Debt-free Net Working Capital to Revenue
-13.85% -8.77% -8.04% -10.34% -9.63% 87.17% 59.06% 18.78% 6.62% 2.29% -17.65%
Net Working Capital to Revenue
-17.06% -11.56% -9.69% -13.10% -13.28% 84.74% 56.19% 18.60% 6.51% -3.65% -18.80%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$3.30 $3.58 $5.80 $0.00 $4.28 ($5.44) $1.65 $0.91 $0.78 $0.78 $0.82
Adjusted Weighted Average Basic Shares Outstanding
638.07M 615.25M 587.95M 552.69M 517.30M 1.18B 592.34M 594.29M 596.66M 592.66M 491.32M
Adjusted Diluted Earnings per Share
$3.27 $3.55 $5.79 $0.00 $4.27 ($5.44) $1.61 $0.87 $0.76 $0.76 $0.79
Adjusted Weighted Average Diluted Shares Outstanding
638.07M 615.25M 587.95M 552.69M 517.30M 1.18B 592.34M 594.29M 596.66M 592.66M 491.32M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $4.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
638.07M 615.25M 587.95M 552.69M 517.30M 1.18B 592.34M 594.29M 596.66M 592.66M 491.32M
Normalized Net Operating Profit after Tax (NOPAT)
2,605 2,229 2,385 2,498 2,300 -2,671 1,269 753 165 250 335
Normalized NOPAT Margin
13.14% 10.98% 11.28% 11.37% 10.26% -29.52% 8.04% 3.16% 0.63% 0.91% 1.19%
Pre Tax Income Margin
17.55% 17.00% 15.44% 14.40% 13.18% -47.04% 8.39% 3.06% 2.43% 2.18% 2.01%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
39.56 46.68 50.69 34.28 35.96 -12.66 3.86 2.03 1.21 1.47 4.17
NOPAT to Interest Expense
28.67 29.71 53.89 26.86 28.05 -8.51 2.76 1.52 0.70 1.16 2.97
EBIT Less CapEx to Interest Expense
16.88 19.51 18.03 13.61 23.44 -14.30 2.76 -5.91 -13.70 -8.04 -19.49
NOPAT Less CapEx to Interest Expense
5.99 2.54 21.23 6.19 15.52 -10.15 1.66 -6.42 -14.22 -8.35 -20.69
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
8.25% 10.17% 8.16% 13.47% 16.17% -6.12% 0.00% 0.00% 92.04% 92.47% 90.48%
Augmented Payout Ratio
62.36% 90.33% 55.82% 94.60% 103.13% -20.79% 0.00% 0.00% 92.04% 146.24% 668.71%

Quarterly Metrics And Ratios for Southwest Airlines

This table displays calculated financial ratios and metrics derived from Southwest Airlines' official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
DEI Shares Outstanding
- - - - - - - - 491,317,990.00 488,773,713.00 489,208,201.00
DEI Adjusted Shares Outstanding
- - - - - - - - 491,317,990.00 488,773,713.00 489,208,201.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 0.46 0.48 0.55
Growth Metrics
- - - - - - - - - - -
Revenue Growth
10.92% 4.50% 5.29% 1.57% 1.56% -1.50% 1.15% 7.39% 12.77% 16.40% 21.20%
EBITDA Growth
-71.58% -30.91% -10.85% 2,244.83% 474.07% -19.33% -2.17% 14.31% 352.90% 11.67% 72.89%
EBIT Growth
-41.11% -49.75% -84.29% 170.73% 36.75% -37.47% 154.55% 49.08% 226.14% 28.97% 578.57%
NOPAT Growth
-38.38% -50.14% -69.98% 178.28% 43.26% -43.99% -2.84% 40.16% 268.38% 26.79% 937.10%
Net Income Growth
-45.28% -46.27% -65.29% 203.97% 35.50% -41.96% -19.40% 23.28% 252.35% 9.39% 400.00%
EPS Growth
-44.44% -46.30% -64.52% 227.78% 33.33% -32.76% -9.09% 21.74% 273.08% 20.51% 450.00%
Operating Cash Flow Growth
-114.73% -101.69% -81.49% 12.00% 926.92% 1,770.83% 150.88% -38.03% 64.88% 31.92% 79.37%
Free Cash Flow Firm Growth
-624.19% -91.20% -29.22% -24.39% 78.72% 124.11% 112.08% 3.60% -211.86% -306.46% -319.90%
Invested Capital Growth
15.42% 27.49% 23.16% 18.10% 1.57% -2.31% -1.93% 15.94% 14.44% 11.77% 8.26%
Revenue Q/Q Growth
-7.24% 16.20% -6.58% 0.87% -7.24% 12.69% -4.07% 7.09% -2.59% 16.32% -0.12%
EBITDA Q/Q Growth
-6.90% 2,888.89% -43.00% 47.83% -77.21% 320.00% -30.88% 72.22% -9.42% 3.56% 7.02%
EBIT Q/Q Growth
1.30% 205.77% -94.54% 1,140.91% -188.28% 204.56% -77.78% 621.43% -24.75% 6.91% 16.92%
NOPAT Q/Q Growth
2.72% 211.08% -90.64% 673.89% -170.51% 209.65% -83.76% 1,016.43% -15.29% -17.44% 32.83%
Net Income Q/Q Growth
8.33% 258.87% -81.74% 291.04% -156.87% 242.95% -74.65% 498.15% -29.72% 2.64% 15.88%
EPS Q/Q Growth
0.00% 248.72% -81.03% 318.18% -156.52% 250.00% -74.36% 460.00% -19.64% 4.44% 17.02%
Operating Cash Flow Q/Q Growth
-124.47% 76.92% 575.00% 317.54% 80.67% -53.37% -28.68% 3.15% 380.68% -62.69% -3.02%
Free Cash Flow Firm Q/Q Growth
-53.59% -16.61% -10.01% 36.86% 73.73% 232.14% -44.89% -603.83% 15.00% 12.52% 41.30%
Invested Capital Q/Q Growth
9.05% 10.06% 6.80% -7.86% -6.21% 5.85% 7.21% 8.93% -7.43% 3.39% 3.84%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
23.65% 32.72% 29.81% 30.69% 27.77% 32.10% 30.22% 32.56% 32.24% 28.75% 28.79%
EBITDA Margin
0.43% 10.97% 6.70% 9.81% 2.41% 8.99% 6.48% 10.41% 9.68% 8.62% 9.24%
Operating Margin
-6.21% 5.41% 0.55% 4.01% -3.47% 3.11% 0.50% 5.25% 4.55% 3.38% 4.50%
EBIT Margin
-6.02% 5.48% 0.32% 3.94% -3.75% 3.48% 0.81% 5.43% 4.19% 3.85% 4.51%
Profit (Net Income) Margin
-3.65% 4.99% 0.98% 3.78% -2.32% 2.94% 0.78% 4.34% 3.13% 2.76% 3.21%
Tax Burden Percent
77.52% 76.78% 75.28% 79.64% 77.60% 76.07% 79.41% 79.36% 79.65% 76.14% 76.06%
Interest Burden Percent
78.22% 118.61% 404.55% 120.51% 79.67% 111.11% 121.43% 100.74% 93.75% 94.15% 93.42%
Effective Tax Rate
0.00% 23.22% 24.72% 20.36% 0.00% 23.93% 20.59% 20.64% 20.35% 23.86% 23.94%
Return on Invested Capital (ROIC)
-16.19% 14.88% 1.39% 11.42% -8.65% 7.76% 1.23% 13.02% 12.51% 8.84% 11.70%
ROIC Less NNEP Spread (ROIC-NNEP)
-17.62% 12.89% -0.11% 9.94% -9.00% 2.96% -16.66% 5.89% -1.80% 10.17% 10.61%
Return on Net Nonoperating Assets (RNNOA)
5.29% -3.74% 0.03% -2.62% 1.87% -0.28% 0.27% -0.11% -0.06% 1.63% 2.35%
Return on Equity (ROE)
-10.90% 11.15% 1.42% 8.81% -6.78% 7.48% 1.50% 12.91% 12.46% 10.48% 14.05%
Cash Return on Invested Capital (CROIC)
-13.15% -26.35% -23.85% -13.35% 3.36% 5.29% 4.70% -11.03% -4.26% -1.78% 3.75%
Operating Return on Assets (OROA)
-4.49% 4.11% 0.24% 3.08% -2.99% 2.97% 0.70% 4.85% 3.87% 3.94% 4.84%
Return on Assets (ROA)
-2.72% 3.74% 0.74% 2.96% -1.85% 2.51% 0.68% 3.88% 2.89% 2.82% 3.44%
Return on Common Equity (ROCE)
-10.90% 11.15% 1.42% 8.81% -6.78% 7.48% 1.50% 12.91% 12.46% 10.48% 14.05%
Return on Equity Simple (ROE_SIMPLE)
3.85% 0.74% -0.47% 0.00% 5.84% 4.91% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-275 306 29 221 -156 171 28 310 263 217 288
NOPAT Margin
-4.35% 4.16% 0.42% 3.19% -2.43% 2.36% 0.40% 4.17% 3.63% 2.57% 3.42%
Net Nonoperating Expense Percent (NNEP)
1.43% 1.99% 1.51% 1.48% 0.35% 4.80% 17.89% 7.13% 14.31% -1.32% 1.09%
Return On Investment Capital (ROIC_SIMPLE)
- - - 1.30% -0.97% 1.41% 0.23% 2.41% 2.14% 1.67% 2.18%
Cost of Revenue to Revenue
76.35% 67.28% 70.19% 69.31% 72.23% 67.90% 69.78% 67.44% 67.76% 71.25% 71.21%
SG&A Expenses to Revenue
16.08% 14.86% 15.71% 13.68% 16.96% 15.64% 16.16% 15.06% 14.31% 13.06% 12.18%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
29.86% 27.30% 29.26% 26.68% 31.24% 28.99% 29.72% 27.30% 27.69% 25.37% 24.31%
Earnings before Interest and Taxes (EBIT)
-381 403 22 273 -241 252 56 404 304 325 380
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
27 807 460 680 155 651 450 775 702 727 778
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.71 1.64 1.71 1.95 2.13 2.31 2.16 2.68 2.68 3.55 2.78
Price to Tangible Book Value (P/TBV)
1.89 1.80 1.88 2.15 2.37 2.63 2.46 3.05 3.13 4.11 3.20
Price to Revenue (P/Rev)
0.65 0.63 0.65 0.73 0.72 0.67 0.61 0.76 0.64 0.84 0.65
Price to Earnings (P/E)
44.28 222.36 0.00 43.36 36.38 47.04 44.10 48.47 22.59 30.03 19.35
Dividend Yield
2.47% 2.52% 2.43% 2.14% 2.14% 2.22% 2.26% 1.74% 1.92% 1.40% 1.73%
Earnings Yield
2.26% 0.45% 0.00% 2.31% 2.75% 2.13% 2.27% 2.06% 4.43% 3.33% 5.17%
Enterprise Value to Invested Capital (EV/IC)
1.94 1.79 1.81 2.18 2.35 2.27 2.01 2.39 2.30 2.95 2.36
Enterprise Value to Revenue (EV/Rev)
0.56 0.56 0.60 0.66 0.67 0.68 0.65 0.82 0.71 0.91 0.72
Enterprise Value to EBITDA (EV/EBITDA)
8.56 10.96 12.38 9.19 8.73 9.64 9.22 11.35 7.96 10.28 7.59
Enterprise Value to EBIT (EV/EBIT)
85.09 0.00 0.00 57.22 40.14 61.28 52.48 48.93 20.19 25.06 16.02
Enterprise Value to NOPAT (EV/NOPAT)
177.92 0.00 0.00 72.66 48.08 75.92 72.30 68.74 26.62 33.38 21.00
Enterprise Value to Operating Cash Flow (EV/OCF)
6.33 16.56 39.84 39.26 12.86 10.13 8.82 12.51 8.55 10.79 8.22
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 70.42 42.42 42.40 0.00 0.00 0.00 65.43
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.78 0.76 0.77 0.65 0.71 0.51 0.53 0.61 0.78 0.84 0.80
Long-Term Debt to Equity
0.78 0.48 0.49 0.49 0.44 0.51 0.52 0.57 0.66 0.54 0.51
Financial Leverage
-0.30 -0.29 -0.24 -0.26 -0.21 -0.09 -0.02 -0.02 0.03 0.16 0.22
Leverage Ratio
3.49 3.39 3.35 3.37 3.54 3.48 3.47 3.43 3.85 3.90 3.90
Compound Leverage Factor
2.73 4.02 13.54 4.06 2.82 3.87 4.22 3.45 3.61 3.67 3.64
Debt to Total Capital
43.97% 43.31% 43.47% 39.29% 41.68% 33.90% 34.53% 38.05% 43.93% 45.64% 44.54%
Short-Term Debt to Total Capital
0.15% 15.88% 15.91% 9.56% 16.24% 0.18% 0.19% 2.52% 6.94% 16.55% 16.29%
Long-Term Debt to Total Capital
43.82% 27.44% 27.56% 29.73% 25.44% 33.72% 34.34% 35.53% 36.99% 29.09% 28.25%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
56.03% 56.69% 56.53% 60.71% 58.32% 66.10% 65.47% 61.95% 56.07% 54.36% 55.45%
Debt to EBITDA
4.60 5.80 6.05 3.39 3.18 2.11 2.12 2.41 2.09 2.24 1.97
Net Debt to EBITDA
-1.44 -1.45 -1.04 -1.03 -0.74 0.14 0.56 0.82 0.80 0.81 0.76
Long-Term Debt to EBITDA
4.58 3.67 3.84 2.57 1.94 2.10 2.11 2.25 1.76 1.43 1.25
Debt to NOPAT
95.61 -48.61 -31.68 26.84 17.55 16.61 16.62 14.62 6.99 7.27 5.46
Net Debt to NOPAT
-29.99 12.19 5.45 -8.12 -4.08 1.07 4.39 4.98 2.67 2.64 2.10
Long-Term Debt to NOPAT
95.28 -30.79 -20.08 20.31 10.71 16.52 16.53 13.65 5.89 4.64 3.46
Altman Z-Score
1.77 1.80 1.82 2.00 1.87 2.11 2.03 2.19 2.03 2.19 2.09
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.09 0.90 0.88 0.92 0.77 0.56 0.49 0.52 0.48 0.49 0.47
Quick Ratio
0.97 0.80 0.78 0.80 0.67 0.45 0.38 0.40 0.37 0.38 0.36
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1,302 -1,518 -1,670 -1,055 -277 366 202 -1,017 -864 -756 -444
Operating Cash Flow to CapEx
-17.84% -4.86% 22.05% 103.48% 171.66% 63.15% 42.18% 34.34% 323.74% 94.46% 71.15%
Free Cash Flow to Firm to Interest Expense
-22.45 -27.61 -30.93 -21.52 -7.92 14.08 9.17 -33.89 -20.58 -14.54 -7.79
Operating Cash Flow to Interest Expense
-1.79 -0.44 2.11 9.71 24.57 15.42 13.00 9.83 33.76 10.17 9.00
Operating Cash Flow Less CapEx to Interest Expense
-11.84 -9.42 -7.46 0.33 10.26 -9.00 -17.82 -18.80 23.33 -0.60 -3.65
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.75 0.75 0.76 0.78 0.80 0.85 0.87 0.89 0.92 1.02 1.07
Accounts Receivable Turnover
20.52 20.96 20.71 24.28 22.68 23.29 24.01 24.85 24.77 26.96 25.95
Inventory Turnover
27.02 28.57 27.54 24.15 24.05 24.65 24.60 24.67 24.33 24.60 24.52
Fixed Asset Turnover
1.42 1.41 1.41 1.43 1.42 1.41 1.40 1.43 1.46 1.50 1.55
Accounts Payable Turnover
11.37 10.95 13.28 10.55 9.92 10.00 11.91 10.20 9.75 10.71 12.34
Days Sales Outstanding (DSO)
17.79 17.41 17.63 15.03 16.09 15.67 15.20 14.69 14.73 13.54 14.06
Days Inventory Outstanding (DIO)
13.51 12.77 13.25 15.11 15.18 14.81 14.84 14.79 15.00 14.84 14.88
Days Payable Outstanding (DPO)
32.10 33.34 27.49 34.61 36.79 36.52 30.64 35.78 37.42 34.09 29.58
Cash Conversion Cycle (CCC)
-0.80 -3.16 3.39 -4.46 -5.52 -6.03 -0.60 -6.29 -7.69 -5.71 -0.63
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
7,686 8,459 9,034 8,324 7,807 8,264 8,860 9,651 8,934 9,237 9,592
Invested Capital Turnover
3.72 3.58 3.34 3.58 3.56 3.29 3.08 3.12 3.45 3.44 3.42
Increase / (Decrease) in Invested Capital
1,027 1,824 1,699 1,276 121 -195 -174 1,327 1,127 973 732
Enterprise Value (EV)
14,891 15,116 16,376 18,137 18,344 18,750 17,843 23,044 20,518 27,288 22,634
Market Capitalization
17,401 17,122 17,753 20,163 19,902 18,486 16,759 21,374 18,459 25,133 20,371
Book Value per Share
$17.08 $17.49 $17.38 $17.26 $15.80 $14.04 $14.81 $15.43 $13.81 $14.49 $14.98
Tangible Book Value per Share
$15.45 $15.87 $15.76 $15.64 $14.16 $12.34 $12.96 $13.56 $11.86 $12.50 $13.00
Total Capital
18,198 18,461 18,416 17,049 16,059 12,103 11,878 12,882 12,262 13,028 13,216
Total Debt
8,002 7,996 8,005 6,699 6,694 4,103 4,102 4,901 5,387 5,946 5,887
Total Long-Term Debt
7,974 5,065 5,075 5,069 4,086 4,081 4,079 4,577 4,536 3,790 3,734
Net Debt
-2,510 -2,006 -1,377 -2,026 -1,558 264 1,084 1,670 2,059 2,155 2,263
Capital Expenditures (CapEx)
583 494 517 460 501 635 678 859 438 560 721
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-9,428 -8,433 -8,011 -8,097 -8,811 -8,617 -8,594 -8,183 -8,992 -8,421 -8,703
Debt-free Net Working Capital (DFNWC)
1,084 1,569 1,371 628 -559 -4,778 -5,576 -4,952 -5,664 -4,630 -5,079
Net Working Capital (NWC)
1,056 -1,362 -1,559 -1,002 -3,167 -4,800 -5,599 -5,276 -6,515 -6,786 -7,232
Net Nonoperating Expense (NNE)
-44 -61 -38 -41 -7.10 -42 -26 -13 36 -16 18
Net Nonoperating Obligations (NNO)
-2,510 -2,006 -1,377 -2,026 -1,558 264 1,084 1,670 2,059 2,155 2,263
Total Depreciation and Amortization (D&A)
408 404 438 407 396 399 394 371 398 402 398
Debt-free, Cash-free Net Working Capital to Revenue
-35.29% -31.20% -29.26% -29.46% -31.94% -31.37% -31.19% -29.16% -31.13% -28.00% -27.59%
Debt-free Net Working Capital to Revenue
4.06% 5.80% 5.01% 2.29% -2.03% -17.39% -20.24% -17.65% -19.61% -15.40% -16.10%
Net Working Capital to Revenue
3.95% -5.04% -5.69% -3.65% -11.48% -17.47% -20.32% -18.80% -22.56% -22.57% -22.93%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.39) $0.61 $0.11 $0.45 ($0.26) $0.40 $0.10 $0.58 $0.45 $0.48 $0.55
Adjusted Weighted Average Basic Shares Outstanding
597M 599M 599M 592.66M 584M 538M 523M 491.32M 498M 489M 489M
Adjusted Diluted Earnings per Share
($0.39) $0.58 $0.11 $0.46 ($0.26) $0.39 $0.10 $0.56 $0.45 $0.47 $0.55
Adjusted Weighted Average Diluted Shares Outstanding
597M 643M 601M 592.66M 584M 541M 526M 491.32M 503M 493M 494M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
598.46M 599.16M 599.74M 592.66M 569.87M 525.19M 517.16M 491.32M 488.77M 489.21M 489.60M
Normalized Net Operating Profit after Tax (NOPAT)
-275 306 29 221 -156 171 28 310 263 217 288
Normalized NOPAT Margin
-4.35% 4.16% 0.42% 3.19% -2.43% 2.36% 0.40% 4.17% 3.63% 2.57% 3.42%
Pre Tax Income Margin
-4.71% 6.50% 1.30% 4.75% -2.99% 3.87% 0.98% 5.47% 3.93% 3.63% 4.22%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-6.57 7.33 0.41 5.57 -6.89 9.69 2.55 13.47 7.24 6.25 6.67
NOPAT to Interest Expense
-4.74 5.56 0.53 4.52 -4.46 6.58 1.26 10.34 6.26 4.17 5.06
EBIT Less CapEx to Interest Expense
-16.62 -1.65 -9.17 -3.82 -21.20 -14.73 -28.27 -15.17 -3.19 -4.52 -5.98
NOPAT Less CapEx to Interest Expense
-14.79 -3.43 -9.04 -4.87 -18.77 -17.84 -29.55 -18.29 -4.17 -6.60 -7.59
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
109.16% 557.14% -879.59% 92.47% 58.87% 108.14% 104.74% 90.48% 47.12% 44.21% 33.90%
Augmented Payout Ratio
109.16% 557.14% -879.59% 146.24% 241.68% 744.27% 828.42% 668.71% 420.44% 229.39% 157.36%

Financials Breakdown Chart

Key Financial Trends

Southwest Airlines (NYSE: LUV) is showing a meaningful recovery in revenue and profitability, although cash generation and financing remain important investor concerns. Q2 2026 revenue reached $8.43 billion, up 16.4% from $7.24 billion in Q2 2025 and well above the $7.04 billion reported in Q2 2023. Operating income increased to $285 million from $225 million year over year, while net income rose to $233 million from $213 million.

Profitability has improved substantially from the losses reported in Q1 2024 and Q1 2025. However, Q2 2026 net income remains below the $683 million recorded in Q2 2023, suggesting that the recovery is progressing but has not returned to earlier peak levels. The company’s Q2 operating margin was approximately 3.4%, compared with 3.1% a year earlier.

Cash flow was mixed. Operating cash flow increased 32% year over year to $529 million, but fell sharply from $1.42 billion in Q1 2026. Capital expenditures rose to $818 million, resulting in approximately $289 million of negative operating cash flow after capital spending. Southwest also increased borrowing during the quarter, issuing $1 billion of debt while repaying $434 million.

The balance sheet remains liquid but has weakened considerably since late 2022. Cash and equivalents totaled $3.79 billion at June 30, 2026, up from $3.48 billion a year earlier but down from $9.49 billion at the end of 2022. Total debt was approximately $5.95 billion, modestly below Q2 2025 levels, while shareholders’ equity declined to $7.08 billion from $8.00 billion.

  • Revenue momentum improved: Q2 2026 revenue increased 16.4% year over year and reached the highest quarterly level in the supplied data.
  • Profitability recovered: Southwest has reported positive net income in each quarter since Q3 2025, following losses in Q1 2024 and Q1 2025.
  • Operating leverage is emerging: Q2 operating income rose 27% year over year, outpacing revenue growth and lifting the operating margin to approximately 3.4%.
  • Share count has declined: Basic weighted-average shares fell to 489 million in Q2 2026 from 538 million in Q2 2025, supporting earnings per share. Basic EPS increased to $0.48 from $0.40.
  • Operating cash flow remains positive: The company generated $529 million of operating cash flow in Q2 2026, up from $401 million in the prior-year quarter.
  • Aircraft investment remains elevated: Q2 capital expenditures were $818 million, and net property, plant and equipment has grown from $18.0 billion in Q1 2023 to $20.6 billion in Q2 2026. This could support future capacity but places pressure on free cash flow.
  • Liquidity improved sequentially: Cash increased by $463 million during Q2 and ended at $3.79 billion, though the increase was supported substantially by net debt issuance.
  • Free cash flow was negative: Q2 operating cash flow did not cover $818 million of capital spending, leaving the company dependent on financing and asset sales to fund investment.
  • Cash reserves remain far below historical levels: Cash and equivalents have fallen by roughly 60% from $9.49 billion at the end of 2022, reducing the cushion available for downturns or operational disruptions.
  • Balance-sheet leverage and coverage require monitoring: Q2 current liabilities of $13.27 billion exceeded current assets of $6.48 billion, while the company raised $1 billion of debt in the quarter. Interest expense also increased to $52 million from $26 million in Q2 2025.

Overall, the statements point to improving operating performance and a stronger earnings trajectory, aided by higher revenue and a lower share count. The main risks are the sharp decline in cash reserves, negative free cash flow after capital expenditures, and the need to use additional borrowing to support operations and fleet investment.

11/04/26 03:45 AM ETAI Generated. May Contain Errors.

Southwest Airlines Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Southwest Airlines' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Southwest Airlines' net income appears to be on a downward trend, with a most recent value of $441 million in 2025, falling from $2.18 billion in 2015. The previous period was $465 million in 2024. See where experts think Southwest Airlines is headed by visiting Southwest Airlines' forecast page.

Southwest Airlines' total operating income in 2025 was $428 million, based on the following breakdown:
  • Total Gross Profit: $8.63 billion
  • Total Operating Expenses: $8.21 billion

Over the last 10 years, Southwest Airlines' total revenue changed from $19.82 billion in 2015 to $28.06 billion in 2025, a change of 41.6%.

In the past 11 quarters, Southwest Airlines' cash and equivalents has ranged from $2.90 billion in Q3 2025 to $9.29 billion in Q4 2023, and is currently $3.62 billion as of their latest financial filing in Q3 2026.

Southwest Airlines had total debt of $4.90 billion at the end of 2025, a 26.8% decrease from 2024, and a 54.2% increase since 2015.

Over the last 10 years, Southwest Airlines' book value per share changed from 11.31 in 2015 to 15.43 in 2025, a change of 36.4%.



Financial statements for NYSE:LUV last updated on 10/22/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners