AI Tokens
Stock Analysis on Net

United Airlines Holdings Inc. (NASDAQ:UAL)

Common-Size Income Statement
Quarterly Data

United Airlines Holdings Inc., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Sep 30, 2026 Jun 30, 2026 Mar 31, 2026 Dec 31, 2025 Sep 30, 2025 Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021
Passenger revenue 90.86 91.10 90.13 90.45 90.74 90.81 89.77 90.34 91.36 91.29 90.22 91.16 92.16 91.71 89.89 90.34 90.49 89.41 83.90 83.96 85.64 79.80 71.90
Cargo revenue 2.96 2.98 2.89 3.18 2.83 2.82 3.25 3.55 2.81 2.76 3.12 2.95 2.30 2.55 3.48 3.81 3.87 4.74 8.29 8.87 6.70 11.08 15.43
Other operating revenue 6.18 5.91 6.98 6.37 6.43 6.37 6.99 6.12 5.83 5.95 6.66 5.89 5.54 5.74 6.62 5.85 5.64 5.85 7.81 7.17 7.66 9.12 12.67
Operating revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Salaries and related costs -27.75 -26.52 -31.23 -29.38 -29.92 -28.96 -31.45 -29.43 -29.12 -27.35 -31.36 -28.19 -27.02 -26.17 -29.07 -24.19 -22.08 -23.41 -36.84 -31.48 -32.09 -41.60 -69.05
Aircraft fuel -27.09 -28.92 -20.82 -18.99 -19.68 -18.21 -20.44 -18.21 -20.16 -20.91 -23.56 -24.33 -23.07 -19.89 -27.77 -26.75 -29.16 -31.46 -29.47 -23.95 -22.06 -22.52 -26.42
Landing fees and other rent -5.85 -5.98 -6.49 -6.58 -6.58 -6.31 -6.61 -6.13 -5.83 -5.78 -6.41 -5.82 -5.53 -5.40 -6.27 -5.30 -4.96 -5.52 -8.09 -8.31 -8.41 -10.31 -16.11
Aircraft maintenance materials and outside repairs -4.51 -5.13 -5.85 -5.97 -5.12 -5.68 -5.53 -5.51 -5.15 -4.78 -6.16 -4.87 -4.72 -4.84 -6.14 -4.84 -4.81 -4.35 -5.38 -4.87 -4.46 -5.52 -8.35
Depreciation and amortization -4.35 -4.31 -5.18 -4.86 -4.79 -4.81 -5.50 -5.17 -5.00 -4.80 -5.65 -5.02 -4.58 -4.72 -5.73 -5.03 -4.74 -5.04 -8.08 -7.56 -8.04 -11.33 -19.34
Regional capacity purchase -4.06 -4.20 -4.74 -4.42 -4.51 -4.44 -4.92 -4.55 -4.39 -4.08 -4.67 -4.36 -4.09 -4.22 -5.38 -4.60 -4.63 -4.68 -7.47 -7.34 -6.71 -10.00 -14.87
Distribution expenses -3.54 -3.64 -3.57 -3.71 -3.65 -3.20 -3.75 -3.75 -3.87 -4.18 -3.83 -4.19 -3.56 -3.43 -3.53 -3.50 -3.74 -3.24 -2.99 -2.87 -2.81 -2.54 -2.64
Aircraft rent -0.65 -0.63 -0.57 -0.52 -0.35 -0.44 -0.39 -0.31 -0.44 -0.27 -0.34 -0.34 -0.32 -0.35 -0.49 -0.48 -0.50 -0.55 -0.81 -0.77 -0.75 -0.95 -1.71
Special (charges) credits 1.20 0.82 2.66 0.05 0.48 -2.93 0.82 -0.46 0.03 -0.24 -0.10 -0.34 -0.20 -6.06 -0.12 -0.13 -0.16 -0.92 0.11 -0.68 14.17 17.33 42.75
Other operating expenses -15.32 -15.29 -17.40 -16.61 -16.72 -16.32 -17.63 -16.26 -15.52 -14.75 -17.13 -15.21 -14.90 -14.23 -15.87 -14.07 -13.90 -13.56 -19.18 -17.15 -15.45 -17.49 -27.13
Operating expense -91.91% -93.80% -93.17% -91.00% -90.84% -91.30% -95.41% -89.77% -89.46% -87.13% -99.21% -92.68% -87.99% -89.30% -100.38% -88.90% -88.68% -92.75% -118.19% -104.98% -86.62% -104.94% -142.87%
Operating income (loss) 8.09% 6.20% 6.83% 9.00% 9.16% 8.70% 4.59% 10.23% 10.54% 12.87% 0.79% 7.32% 12.01% 10.70% -0.38% 11.10% 11.32% 7.25% -18.19% -4.98% 13.38% -4.94% -42.87%
Interest expense, net of interest capitalized -1.70 -1.61 -1.87 -1.76 -1.83 -2.03 -2.33 -2.15 -2.20 -2.45 -3.13 -3.16 -3.07 -3.18 -3.92 -3.60 -3.32 -3.29 -5.29 -4.96 -5.56 -7.38 -10.43
Interest income 0.88 0.84 0.92 0.90 0.93 1.10 1.24 1.17 1.26 1.27 1.41 1.52 1.62 1.52 1.49 1.26 0.81 0.27 0.07 0.07 0.14 0.22 0.22
Unrealized gains (losses) on investments, net -0.07 0.23 -0.09 0.08 -0.09 0.17 -0.16 -0.27 -0.61 -0.22 -0.30 -0.20 -0.37 0.59 0.21 0.26 0.22 -0.33 0.00 -1.53 -0.44 2.69 -0.68
Miscellaneous, net 0.13 0.15 0.16 0.39 0.06 0.26 0.27 -0.09 -0.34 0.13 -0.08 0.17 0.08 0.15 0.36 0.10 -0.07 -0.12 0.25 1.07 0.26 -0.90 -0.59
Nonoperating expense, net -0.76% -0.40% -0.87% -0.40% -0.92% -0.51% -0.98% -1.33% -1.88% -1.27% -2.10% -1.67% -1.75% -0.92% -1.86% -1.99% -2.37% -3.46% -4.97% -5.33% -5.60% -5.37% -11.49%
Income (loss) before income taxes 7.33% 5.81% 5.96% 8.61% 8.24% 8.19% 3.62% 8.89% 8.66% 11.60% -1.31% 5.66% 10.25% 9.78% -2.24% 9.11% 8.95% 3.79% -23.16% -10.31% 7.78% -10.31% -54.36%
Income tax (expense) benefit -1.58 -1.25 -1.17 -1.83 -2.01 -1.80 -0.69 -2.19 -2.16 -2.78 0.32 -1.25 -2.40 -2.20 0.54 -2.31 -1.64 -1.07 4.96 2.43 -1.68 2.38 12.23
Net income (loss) 5.76% 4.56% 4.79% 6.78% 6.23% 6.39% 2.93% 6.70% 6.50% 8.83% -0.99% 4.40% 7.85% 7.58% -1.70% 6.80% 7.32% 2.72% -18.20% -7.89% 6.10% -7.93% -42.13%

Based on: 10-Q (reporting date: 2026-09-30), 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31).


The financial performance reflects a transition from a period of severe operational instability and recovery to a phase of relative stability and consistent profitability. A significant shift in revenue composition and a substantial reduction in operating expenses as a percentage of total revenue have been the primary drivers of this turnaround.

Revenue Stream Composition
A clear migration in revenue sources is evident. Passenger revenue, which stood at 71.90% in March 2021, grew to stabilize between 89% and 92% from mid-2022 through late 2026. Conversely, cargo revenue experienced a sharp decline, falling from a peak of 15.43% in March 2021 to a consistent range of 2.7% to 3.5% in later periods. Other operating revenue also contracted from 12.67% to a steady range of approximately 6%.
Operating Expense Trends
Significant reductions in the relative cost of operations are observed across multiple categories. Salaries and related costs decreased from a high of 69.05% of operating revenue in March 2021 to stabilize between 26% and 31%. Depreciation and amortization showed a similar downward trajectory, falling from 19.34% to a stable range of 4% to 6%. Regional capacity purchases also diminished from 14.87% to approximately 4%.
Aircraft fuel remains the most volatile expense, fluctuating between 18% and 31% of operating revenue, reflecting the industry's susceptibility to commodity price swings.
Profitability and Operating Margins
Operating income transitioned from deep losses, peaking at -42.87% in March 2021, to a consistent positive margin. Since June 2022, operating income has generally remained positive, typically fluctuating between 6% and 13%. This indicates a successful alignment of the cost structure with recovered revenue levels.
Net income mirrors this recovery, moving from losses as high as 42.13% of revenue in early 2021 to a stable positive range of 4% to 9% from mid-2022 onwards.
Non-Operating Financial Performance
Interest expense, net of capitalization, showed a marked improvement, decreasing from 10.43% of revenue in March 2021 to approximately 1.6% to 2.3% by 2026. This suggests either a reduction in total debt burden or a significant increase in the revenue base relative to fixed financing costs. Interest income improved from 0.22% to a range of 0.8% to 1.5% over the same period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?