FIN 330 Excel Project

profileblaze1989
SWIncomeStatement.xlsx

asreported

Powered by Clearbit
Southwest Airlines Co (NYS: LUV)
Exchange rate used is that of the Year End reported date
As Reported Annual Income Statement
Report Date 12/31/2020 12/31/2019 12/31/2018
Currency USD USD USD
Audit Status Not Qualified Not Qualified Not Qualified
Consolidated Yes Yes Yes
Scale Thousands Thousands Thousands
Passenger revenues 7665000 20776000 20455000
Freight revenues 161000 172000 175000
Other revenues 1222000 1480000 1335000
Total operating revenues 9048000 22428000 21965000
Salaries, wages & benefits 6811000 8293000 7649000
Payroll support & voluntary employee programs, net -967000 - -
Fuel & oil 1849000 4347000 4616000
Maintenance materials & repairs 750000 1223000 1107000
Landing fees & airport rentals 1240000 1363000 1334000
Depreciation & amortization 1255000 1219000 1201000
Other operating expenses 1926000 3026000 2852000
Total operating expenses, net 12864000 19471000 18759000
Operating income (loss) -3816000 2957000 3206000
Interest expense 349000 118000 131000
Capitalized interest 35000 36000 38000
Interest income 32000 90000 69000
Other gains (losses), net -158000 -8000 -18000
Total other expenses (income) -440000 - -42000
Income before income taxes -4256000 2957000 3164000
Current income taxes provision (benefit) - federal -273000 610000 338000
Current income taxes provision (benefit) - state -5000 102000 60000
Change in federal statutory rate -188000 - -
Total current income taxes provision (benefit) -466000 712000 398000
Deferred income taxes provision (benefit) - federal -589000 -18000 299000
Deferred income taxes provision (benefit) - state -76000 -6000 2000
State net operating losses -51000 - -
Change in federal statutory tax rate - -31000 -
Total deferred income taxes provision (benefit) -716000 -55000 301000
Provision for income taxes -1182000 657000 699000
Net income -3074000 2300000 2465000
Weighted average shares outstanding - basic 565000 538000 573000
Weighted average shares outstanding - diluted 565000 539000 574000
Year end shares outstanding 590474.337 519064.316 552603.359
Net income (loss) per share - basic -5.44 4.28 4.3
Net income (loss) per share - diluted -5.44 4.27 4.29
Cash dividends declared per common share 0.18 0.7 0.605
Number of full time employees 56500 60800 58800
Total number of employees - 60800 58800
Number of common stockholders 11858 11920 12267