Company logo

SAVE - Spirit Airlines, Inc.

NYSE -> Industrials -> Airlines
Miramar, United States
Type: Equity

SAVE price evolution
SAVE
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $984.61 $937.72 $1230.09 $1407.11
Short term investments $112.5 $110.93 $109.49 $108.36
Net receivables $205.47 $170.96 $186.74 $186.07
Inventory
Total current assets $1512.13 $1449.04 $1772.83 $1918.08
Long term investments
Property, plant & equipment $7080.16 $7086.04 $6798.64 $6598.51
Goodwill & intangible assets
Total noncurrent assets $7905.11 $7912.51 $7599.29 $7404.23
Total investments $112.5 $110.93 $109.49 $108.36
Total assets $9417.24 $9361.55 $9372.13 $9322.32
Current liabilities
Accounts payable $42.1 $86.3 $76.16 $53.05
Deferred revenue
Short long term debt $540.45 $446.86 $436.92 $456.76
Total current liabilities $1671.59 $1600.8 $1685.96 $1752.61
Long term debt $6354.09 $6151.79 $5874.63 $5769.07
Total noncurrent liabilities $6611.3 $6444.7 $6215.09 $6099.86
Total debt $6894.54 $6598.65 $6311.55 $6225.84
Total liabilities $8282.9 $8045.51 $7901.06 $7852.47
Shareholders' equity
Retained earnings $56.76 $240.41 $397.96 $400.31
Other shareholder equity -$0.07 -$0.3 -$0.29 -$0.39
Total shareholder equity $1134.34 $1316.05 $1471.07 $1469.85
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $984.61 $1465.74 $1428.91 $1861.12
Short term investments $112.5 $107.11 $106.31 $106.34
Net receivables $205.47 $233.54 $128.83 $190
Inventory
Total current assets $1512.13 $1993.98 $1842.49 $2356
Long term investments
Property, plant & equipment $7080.16 $6449.07 $5807.11 $3832
Goodwill & intangible assets
Total noncurrent assets $7905.11 $7190.79 $6697.53 $6042.85
Total investments $112.5 $107.11 $106.31 $106.34
Total assets $9417.24 $9184.77 $8540.02 $8399
Current liabilities
Accounts payable $42.1 $75.45 $44.95 $28
Deferred revenue
Short long term debt $540.45 $535.18 $367.58 $384
Total current liabilities $1671.59 $1596.58 $1275.6 $1342
Long term debt $6354.09 $3200.38 $4727.17 $3067
Total noncurrent liabilities $6611.3 $6016.54 $5150.39 $4807.11
Total debt $6894.54 $6191.18 $5094.75 $4833.14
Total liabilities $8282.9 $7613.12 $6425.99 $6149
Shareholders' equity
Retained earnings $56.76 $504.22 $1058.37 $1525
Other shareholder equity -$0.07 -$0.6 -$0.53 -$0.74
Total shareholder equity $1134.34 $1571.65 $2114.03 $2250
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $1321.76 $1258.54 $1432.47 $1349.77
Cost of revenue $746.2 $716.62 $646.45 $724.74
Gross Profit $575.56 $541.92 $786.03 $625.04
Operating activities
Research & development
Selling, general & administrative $659.32 $637.75 $664.5 $638.36
Total operating expenses $790.37 $730.68 $765.82 $737.43
Operating income -$214.81 -$188.76 $20.21 -$112.39
Income from continuing operations
EBIT -$181.02 -$162.38 $43.85 -$89.86
Income tax expense -$44.62 -$46.09 $17.32 -$37.74
Interest expense $47.26 $41.26 $28.88 $51.79
Net income
Net income -$183.65 -$157.55 -$2.35 -$103.91
Income (for common shares) -$183.65 -$157.55 -$2.35 -$103.91
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $5362.55 $5068.45 $3230.78 $1810
Cost of revenue $2834.01 $2747.49 $1636.05 $431
Gross Profit $2528.54 $2320.96 $1594.73 $1379
Operating activities
Research & development
Selling, general & administrative $2599.93 $2139.99 $1728.79 $1357
Total operating expenses $3024.3 $2919.88 $1651.6 $1886.78
Operating income -$495.76 -$598.92 -$56.87 -$508
Income from continuing operations
EBIT -$389.4 -$560.83 -$364.71 -$508
Income tax expense -$111.13 -$146.59 -$47.75 -$191
Interest expense $169.19 $139.91 $155.61 $118.53
Net income
Net income -$447.46 -$554.15 -$472.57 -$429
Income (for common shares) -$447.46 -$554.15 -$472.57 -$429
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income -$183.65 -$157.55 -$2.35 -$103.91
Operating activities
Depreciation $79.54 $82.8 $80.54 $77.99
Business acquisitions & disposals
Stock-based compensation $2.64 $2.57 $3.48 $3.27
Total cash flows from operations -$182.78 -$194.6 -$10.06 $140.78
Investing activities
Capital expenditures $155.13 -$57.76 -$47.85 -$62.11
Investments -$0.35 -$0.5 -$0.61 -$0.59
Total cash flows from investing $149.04 -$63.52 -$54.46 -$67.57
Financing activities
Dividends paid
Sale and purchase of stock -$0.93 -$0.03 -$0 -$1.67
Net borrowings $81.67 -$45.3 -$112.5 -$130.17
Total cash flows from financing $80.63 -$34.25 -$112.5 -$131.84
Effect of exchange rate
Change in cash and equivalents $46.89 -$292.37 -$177.02 -$58.63
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income -$447.46 -$554.15 -$472.57 -$429
Operating activities
Depreciation $320.87 $313.09 $297.21 $289
Business acquisitions & disposals
Stock-based compensation $11.96 $11.48 $12.54 $11.57
Total cash flows from operations -$246.66 -$89.02 $208.89 -$225
Investing activities
Capital expenditures -$12.59 -$246.08 -$334.33 -$541
Investments -$2.06 -$1.19 -$0.86 -$1
Total cash flows from investing -$36.51 -$265.44 -$352.44 -$554
Financing activities
Dividends paid
Sale and purchase of stock -$2.64 -$2.36 $374.15 $365
Net borrowings -$206.3 $397.13 -$661.03 $1333
Total cash flows from financing -$197.96 $391.3 -$288.66 $1661
Effect of exchange rate
Change in cash and equivalents -$481.13 $36.84 -$432.22 $882
Fundamentals
Market cap $440.33M
Enterprise value $6.35B
Shares outstanding 109.26M
Revenue $5.36B
EBITDA -$68.53M
EBIT -$389.40M
Net Income -$447.46M
Revenue Q/Q -5.00%
Revenue Y/Y 5.80%
P/E ratio -0.98
EV/Sales 1.18
EV/EBITDA -92.66
EV/EBIT -16.31
P/S ratio 0.08
P/B ratio 0.39
Book/Share 10.38
Cash/Share 9.01
EPS -$4.10
ROA -4.78%
ROE -33.20%
Debt/Equity 7.30
Net debt/EBITDA -106.49
Current ratio 0.90
Quick ratio 0.90