United Airlines  Inc. logo

United Airlines Inc.

UAL | NASDAQ
Chart Builder DCF Calculator
$111.35
+$7.11 (+6.82%)
Nov 2, 2026, 10:40 AM ET · Market open
TTM
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
3.58B 3.5B 3.67B 3.35B 3.29B 3.31B 3.66B 3.15B 2.76B 2.94B 2.69B 2.62B 2.86B 2.67B 1.92B 737M -752M -1.22B -1.98B -1.96B -3.22B -5.53B -6.72B
Depreciation & Amortization
3.04B 3B 2.97B 2.94B 2.94B 2.95B 2.94B 2.92B 2.85B 2.77B 2.72B 2.67B 2.45B 2.39B 2.33B 2.29B 2.45B 2.46B 2.47B 2.49B 2.32B 2.33B 2.32B
Stock-Based Compensation
n/a n/a n/a n/a 142M 142M 142M 142M n/a n/a n/a n/a n/a n/a n/a n/a 238M 238M 238M 238M 25M 66M 90M
Other Working Capital
n/a n/a n/a n/a 288M 288M 288M 288M 575M 575M 575M 575M -158M -158M -158M -158M n/a n/a n/a n/a 458M 458M 458M
Other Non-Cash Items
1.54B 2.42B 2.89B 2.14B 2.43B 2.68B 3B 2.67B 219M -492M 729M 1.15B 3.58B 3.69B 3.39B 2.95B 3.29B 2.21B 2.95B 1.89B 433M 1.6B -34M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 248M 248M 248M 248M -583M -583M -583M -583M n/a n/a n/a
Change in Working Capital
n/a n/a n/a n/a 568M 568M 568M 568M 475M 475M 475M 475M -158M -158M -158M -158M n/a n/a n/a n/a 593M 593M 593M
Operating Cash Flow
8.16B 8.91B 9.52B 8.43B 9.37B 9.65B 10.31B 9.45B 6.31B 5.69B 6.62B 6.91B 8.98B 8.84B 7.73B 6.07B 4.64B 3.11B 3.1B 2.07B 159M -944M -3.75B
Capital Expenditures
-7.04B -6.37B -6.31B -5.87B -5.66B -5.61B -5.48B -5.62B -6.01B -6.44B -6.69B -7.17B -7.64B -7.13B -6.26B -4.82B -2.82B -1.75B -2.07B -2.11B -1.67B -1.03B -212M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a 19M 19M 27M 27M 8M 8M n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-8.89B -7.48B -7.87B -7.76B -8.21B -8.78B -7.19B -5.81B -4.65B -4.35B -6.14B -9.47B -11.72B -14.81B -15.27B -11.23B -8.41B -3.37B -224M -68M -47M -2M -11M
Sales Maturities Of Investments
7.41B 7.24B 7.53B 7.28B 7.11B 7.06B 7.03B 8.66B 9.11B 9.64B 10.12B 10.52B 9.64B 8.57B 6.08B 2.08B 1.19B 428M 354M 397M 408M 729M 1.5B
Other Investing Acitivies
-230M -54M -126M 3M 256M 51M 90M 112M -151M 26M -2M -11M -28M 15M 79M 138M 244M 220M 162M 106M 23M 7M 19M
Investing Cash Flow
-8.76B -6.66B -6.78B -6.35B -6.5B -7.27B -5.55B -2.65B -1.68B -1.1B -2.7B -6.11B -9.75B -13.34B -15.37B -13.83B -9.79B -4.48B -1.77B -1.67B -1.28B -300M 1.29B
Debt Repayment
675M -1.29B -4.04B -4.19B -4.22B -3.11B -3.09B -4B -3.61B -3.34B -3.25B -1.86B -2.62B -2.72B -3.02B -3.28B -2.97B -2.74B 4.34B 5.89B 5.98B 14.46B 9.43B
Common Stock Repurchased
-54M -75M -315M -637M -690M -751M -511M -162M -82M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-72M -81M -84M -88M -117M -102M -97M -21M -20M -20M -19M -32M -28M -34M -32M -74M -77M -76M -79M -27M -28M -24M -23M
Financial Cash Flow
549M -1.45B -4.44B -4.92B -5.03B -3.96B -3.7B -4.18B -3.71B -3.36B -3.27B -1.89B -2.65B -2.75B -3.06B -3.35B -3.05B -2.81B 4.26B 6.4B 7.45B 15.94B 12.05B
Net Cash Flow
-48M 806M -1.7B -2.84B -2.16B -1.58B 1.05B 2.61B 918M 1.23B 653M -1.09B -3.42B -7.25B -10.69B -11.11B -8.2B -4.18B 5.59B 6.79B 6.33B 14.7B 9.59B
Free Cash Flow
1.12B 2.54B 3.21B 2.56B 3.71B 4.04B 4.83B 3.83B 305M -745M -78M -260M 1.34B 1.71B 1.47B 1.25B 1.82B 1.36B 1.03B -40M -1.51B -1.98B -3.96B
Adj. Free Cash Flow
1.12B 2.54B 3.21B 2.56B 3.57B 3.9B 4.68B 3.69B 305M -745M -78M -260M 1.34B 1.71B 1.47B 1.25B 1.59B 1.12B 793M -278M -1.53B -2.04B -4.05B
Maintenance CapEx
-3.51B -3.82B -4.11B -3.93B -3.37B -3.34B -2.68B -2.4B -2.65B -1.9B -1.51B -1.21B -311.48M n/a n/a n/a n/a n/a n/a -444M -541M -173M -212M
Growth CapEx
-3.54B -2.54B -2.21B -1.94B -2.29B -2.26B -2.8B -3.21B -3.35B -4.54B -5.18B -5.96B -7.33B -7.13B -6.26B -4.82B -2.82B -1.75B -2.07B -1.66B -1.13B -861M n/a
Owner Earnings
4.65B 5.09B 5.41B 4.5B 6B 6.31B 7.62B 7.04B 3.66B 3.79B 5.11B 5.7B 8.67B 8.84B 7.73B 6.07B 4.64B 3.11B 3.1B 1.62B -382M -1.12B -3.96B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.