American Airlines Group Inc., FCFE calculation

US$ in millions

12 months ended:	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net income (loss)	822)	127)	(1,993)	(8,885)	1,686)
Net noncash charges	2,745)	2,228)	1,656)	1,125)	2,996)
Changes in operating assets and liabilities	236)	(182)	1,041)	1,217)	(867)
Net cash provided by (used in) operating activities	3,803)	2,173)	704)	(6,543)	3,815)
Capital expenditures, net of aircraft purchase deposit returns	(2,596)	(2,546)	(208)	(1,958)	(4,268)
Payments on long-term debt and finance leases	(7,718)	(3,752)	(7,343)	(3,535)	(4,190)
Proceeds from issuance of long-term debt	4,822)	1,069)	12,190)	11,780)	3,960)
Free cash flow to equity (FCFE)	(1,689)	(3,056)	5,343)	(256)	(683)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Download chart

Item	Description	The company
FCFE	Free cash flow to equity is the cash flow available to American Airlines Group Inc. equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made.	American Airlines Group Inc. FCFE decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

American Airlines Group Inc., current P/FCFE calculation, comparison to benchmarks

No. shares of common stock outstanding	654,756,816
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)	(1,689)
FCFE per share	-2.58
Current share price (P)	14.79
Valuation Ratio
P/FCFE	—
Benchmarks
P/FCFE, Competitors¹
FedEx Corp.	25.70
Uber Technologies Inc.	44.33
Union Pacific Corp.	33.51
United Parcel Service Inc.	16.55
P/FCFE, Sector
Transportation	27.29
P/FCFE, Industry
Industrials	22.75

Based on: 10-K (reporting date: 2023-12-31).

¹ Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.

American Airlines Group Inc., historical P/FCFE calculation, comparison to benchmarks

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
No. shares of common stock outstanding¹	654,756,816	651,430,518	649,160,117	639,675,800	426,058,744
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)²	(1,689)	(3,056)	5,343)	(256)	(683)
FCFE per share³	-2.58	-4.69	8.23	-0.40	-1.60
Share price^1, 4	14.79	15.56	17.43	17.99	28.33
Valuation Ratio
P/FCFE⁵	—	—	2.12	—	—
Benchmarks
P/FCFE, Competitors⁶
FedEx Corp.	25.37	19.48	36.75	13.28	38.51
Uber Technologies Inc.	50.60	333.68	139.66	—	—
Union Pacific Corp.	36.37	13.19	17.16	18.08	15.24
United Parcel Service Inc.	17.24	21.80	22.62	33.39	19.54
P/FCFE, Sector
Transportation	29.42	20.55	24.57	31.15	31.09
P/FCFE, Industry
Industrials	22.78	22.81	—	43.78	27.50

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

¹ Data adjusted for splits and stock dividends.

² See details »

³ 2023 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= -1,689,000,000 ÷ 654,756,816 = -2.58

⁴ Closing price as at the filing date of American Airlines Group Inc. Annual Report.

⁵ 2023 Calculation
P/FCFE = Share price ÷ FCFE per share
= 14.79 ÷ -2.58 = —

⁶ Click competitor name to see calculations.

Download chart

American Airlines Group Inc. (NASDAQ:AAL)

Price to FCFE (P/FCFE)

Free Cash Flow to Equity (FCFE)

Price to FCFE Ratio, Current

Price to FCFE Ratio, Historical