Operating cash flow diverged sharply from net income (cumulative OCF $1,041.3M vs. net loss -$226.4M over ten quarters), but 2026Q2 FCF turned negative at -$74.6M due to a $140.3M working capital outflow and $167.1M acquisition spend.
Allegiant Travel Company (ALGT) cash flow statement — 22-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 |
|---|
| Cash from Operations | 420.27M | 389.77M | 338.46M | 423.09M | 303.05M | 538.19M | 234.5M | 440.6M | 356.5M | 391.13M | 346.86M | 365.37M | 269.78M | 196.89M | 176.77M | 129.91M | 97.96M | 131.67M | 71.63M | 73.95M | 34.75M | 44.03M | 10.48M |
| Operating CF Margin % | - | 14.95% | 13.47% | 16.86% | 13.17% | 31.51% | 23.69% | 23.93% | 21.38% | 26.01% | 25.45% | 28.95% | 23.73% | 19.76% | 19.45% | 16.67% | 14.76% | 23.6% | 14.21% | 20.51% | 14.28% | 33.23% | 11.6% |
| Operating CF Growth % | -111.95% | 15.16% | -20% | 39.61% | -43.69% | 129.51% | -46.78% | 23.59% | -8.85% | 12.76% | -5.07% | 35.43% | 37.02% | 11.38% | 36.07% | 32.62% | -25.61% | 83.82% | -3.13% | 112.82% | -21.08% | 319.94% | - |
| Net Income | 25.98M | -44.7M | -240.24M | 117.6M | 2.49M | 151.85M | -184.09M | 232.12M | 161.8M | 194.9M | 219.59M | 220.33M | 86.3M | 91.78M | 78.41M | 49.4M | 65.7M | 76.33M | 35.41M | 31.51M | 8.74M | 7.29M | 9.13M |
| Depreciation & Amortization | 117.36M | 249.19M | 258.25M | 223.13M | 197.54M | 181.03M | 176.27M | 155.85M | 129.35M | 121.71M | 105.22M | 98.1M | 83.41M | 69.26M | 57.5M | 41.98M | 34.97M | 29.64M | 23.49M | 15.99M | 10.58M | 5.09M | -2.18M |
| Stock-Based Compensation | 10.87M | 10.87M | 22.57M | 29.75M | 15.2M | 16.13M | 19.29M | 18.23M | 15.1M | 13.86M | 9.39M | 10.47M | 16.72M | 9.82M | 4.07M | 4.74M | 4.44M | 3.11M | 1.7M | 1.01M | 385K | 0 | 0 |
| Deferred Taxes | -10.18M | -10.18M | -69.01M | 38.21M | 2.18M | 43.76M | 69.34M | 68.47M | 38.22M | 42.47M | 29.85M | 8.98M | -7.35M | -1.95M | 6.36M | 13.98M | -737K | 6.77M | 5.91M | 7.31M | 6.32M | 0 | 0 |
| Other Non-Cash Items | 310.62M | 89.33M | 307.76M | 16.82M | 48.51M | 25.72M | 309.99M | -4.56M | 6.79M | 50.52M | 9.27M | 3.47M | 50.45M | 7.75M | 2.42M | 5.02M | 1.57M | 3.86M | 747K | -1.28M | 769K | 99K | 4.39M |
| Working Capital Changes | 3.24M | 95.26M | 59.13M | -2.42M | 37.13M | 119.69M | -156.3M | -29.5M | 5.24M | -32.33M | -26.45M | 24.02M | 40.24M | 20.22M | 28M | 14.8M | -7.98M | 11.97M | 4.38M | 19.41M | 7.95M | 31.55M | -855K |
| Change in Receivables | 0 | 25.26M | -1.25M | 33.32M | -33.89M | 128.91M | 4.39M | 10.5M | 35.62M | -30.57M | -18.2M | -930K | 2.64M | 1.78M | -5.77M | -5.01M | -376K | -1.9M | 3.51M | -8.15M | -585K | -4M | -1.25M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | -123.19M | 53.57M | 14.74M | 17.78M | 5.46M | 32.76M | 1.15M | -1.82M | -4.37M | -1.38M | -2.22M | -3.79M | -626K | -3.12M | -2.37M | 150K | -1.24M |
| Change in Payables | 0 | 0 | 8.74M | -5.03M | 14.77M | 10.4M | 7.02M | -2.1M | 8.63M | 4.8M | 9.21M | -6.43M | 851K | 3.14M | 891K | 3.06M | 4.59M | 4.69M | -2.24M | 6.03M | 3.25M | 8.96M | 1.69M |
| Cash from Investing | -349.76M | -220.43M | 5.58M | -721.88M | -491.42M | -593.28M | -365.69M | -476.46M | -268.98M | -618.52M | -401.84M | -234.22M | -315.25M | -192.83M | -208.83M | -208.22M | 6.78M | -97.21M | -100.5M | -68.93M | -1.61M | -47.71M | -9.68M |
| Capital Expenditures | -303.58M | -314.66M | -300.15M | -870.49M | -434.69M | -243.61M | -280.2M | -505.2M | -334.8M | -568.44M | -199.74M | -252.69M | -279.42M | -177.52M | -105.08M | -86.58M | -98.5M | -32.5M | -54.12M | -42.13M | -27.83M | -15.06M | -9.38M |
| CapEx % of Revenue | 10.49% | 12.07% | 11.95% | 34.68% | 18.88% | 14.26% | 28.3% | 27.44% | 20.08% | 37.8% | 14.66% | 20.02% | 24.57% | 17.82% | 11.56% | 11.11% | 14.84% | 5.83% | 10.74% | 11.68% | 11.44% | 11.37% | 10.38% |
| Acquisitions | -167.07M | 0 | 0 | 0 | 0 | 0 | 86.62M | -1.65M | 26K | 0 | 0 | 0 | -156K | 352K | -27K | 951K | 483K | -3.59M | 0 | 38.06M | 0 | 1.58M | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -25.02M | 199.41M | 109.19M | 62.69M | -90.75M | -56.06M | 9.89M | 11.81M | 677K | -6.7M | -118.64M | 2.2M | 896K | 10.58M | -9.29M | 9.21M | 1.3M | 3.59M | 2.32M | -41.56M | 66K | -2.27M | -291K |
| Cash from Financing | 246.39M | -280.9M | -201.3M | 212.92M | 33.12M | 285.47M | 164.6M | 75.13M | -62.36M | 222.13M | 32.58M | -133.65M | 37.37M | 4.1M | -29.13M | 115.76M | -81.68M | -41.38M | -18.24M | 8.98M | 75.88M | 23.37M | 480K |
| Debt Issued (Net) | 262.05M | -278.82M | -198.54M | 161.76M | 162.03M | -19.44M | 210.22M | 169.17M | -21M | 358.68M | 167.08M | 53.07M | 216.51M | 83.34M | 4.66M | 117.85M | -17.67M | -18.92M | -4.17M | -15.54M | -13.25M | -7.36M | 487K |
| Equity Issued (Net) | -2.96M | -13.59M | -6.03M | -30.08M | -29.91M | 335.14M | -33.77M | -18.57M | -3.65M | -90.46M | -66.37M | -129.46M | -139.1M | -83.61M | 2.55M | -1.92M | -49.89M | -25.36M | -16.71M | 21.62M | 93.37M | 33.54M | -7K |
| Dividends Paid | 0 | 0 | -21.93M | -22.14M | 0 | 0 | -11.36M | -45.55M | -45.25M | -45.72M | -67.54M | -62.44M | -41.79M | 0 | -38.6M | 0 | -14.94M | 0 | 0 | 0 | -3.4M | -1.45M | 0 |
| Share Repurchases | -2.96M | -13.59M | -6.03M | -30.08M | -29.91M | 0 | -33.77M | -18.57M | -3.65M | -90.46M | -66.37M | -129.46M | -139.1M | -83.61M | -4.99M | -1.92M | -53.76M | -25.36M | -16.71M | -647K | 0 | -35.54M | -7K |
| Other Financing | -12.7M | 11.51M | 25.2M | 103.38M | -99.01M | -30.23M | -484K | -29.93M | 7.54M | -379K | -594K | 5.18M | 1.75M | 4.36M | 2.27M | -168K | 821K | 2.9M | 2.64M | 2.9M | -845K | -1.36M | 0 |
| Net Change in Cash | 316.89M | -111.56M | 142.74M | -85.86M | -155.25M | 230.38M | 33.53M | 40.87M | 25.27M | -5.26M | -22.4M | -2.5M | -8.1M | 8.15M | -61.18M | 37.45M | 23.05M | -6.91M | -47.12M | 14M | 109.01M | 19.69M | 1.29M |
| Free Cash Flow | 116.69M | 75.1M | 38.3M | -447.39M | -131.64M | 294.58M | -45.7M | -64.6M | 21.7M | -177.31M | 147.12M | 112.68M | -9.64M | 19.37M | 71.69M | 43.33M | -543K | 99.17M | 17.51M | 31.82M | 6.91M | 28.97M | 1.1M |
| FCF Margin % | 4.03% | 2.88% | 1.52% | -17.83% | -5.72% | 17.25% | -4.62% | -3.51% | 1.3% | -11.79% | 10.79% | 8.93% | -0.85% | 1.94% | 7.89% | 5.56% | -0.08% | 17.77% | 3.47% | 8.82% | 2.84% | 21.86% | 1.22% |
| FCF Growth % | 14.67% | 96.08% | 108.56% | -239.86% | -144.69% | 744.6% | 29.26% | -397.7% | 112.24% | -220.52% | 30.56% | 1269.25% | -149.75% | -72.98% | 65.45% | 8079.56% | -100.55% | 466.28% | -44.95% | 360.22% | -76.13% | 2533.36% | - |
| FCF per Share | 6.40 | 4.16 | 2.15 | -24.83 | -7.30 | 17.10 | -2.86 | -4.03 | 1.36 | -11.02 | 8.92 | 6.64 | -0.54 | 1.02 | 3.72 | 2.27 | -0.03 | 4.89 | 0.85 | 1.55 | 0.41 | 2.22 | 0.16 |
| FCF Conversion (FCF/Net Income) | 4.49x | -8.72x | -1.41x | 3.60x | 121.56x | 3.54x | -1.27x | 1.90x | 2.20x | 2.01x | 1.58x | 1.66x | 3.11x | 2.13x | 2.25x | 2.63x | 1.49x | 1.73x | 2.02x | 2.35x | 3.98x | 6.04x | 1.15x |
| Interest Paid | 9.33M | 0 | 107.38M | 111.91M | 82.9M | 43.51M | 0 | 0 | 0 | 0 | 26.45M | 26.31M | 19.27M | 8.71M | 8.64M | 6.59M | 2.5M | 4.29M | 4.97M | 3.71M | 4.67M | 3.45M | 1.91M |
| Taxes Paid | 0 | 0 | 8.74M | 1.01M | 308K | 0 | 0 | 0 | 0 | 0 | 110.61M | 111.4M | 55.5M | 53.22M | 37.94M | 23.51M | 36.99M | 36.95M | 4.62M | 16.68M | 63K | 37K | 12K |
Quick answers to the most common questions about buying ALGT stock.
Allegiant Travel Company (ALGT) generated $389.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Allegiant Travel Company (ALGT) generated $75.1M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Allegiant Travel Company (ALGT) spent $314.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Allegiant Travel Company (ALGT) spent $13.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Sunseeker and fleet transition costs
Metrics are mathematically derived from official filings.
Earnings Quality Masked by Working Capital Swings
Operating cash flow exceeded net income in most quarters, but 2026Q2 shows a negative OCF/NI of -9.48, driven by a $140.3M working capital outflow, per the cash flow statement.
The conversion of net income to operating cash flow has been erratic, with OCF/NI ranging from -182.6 in 2024Q1 to 6.31 in 2026Q1. The 2026Q2 negative ratio appears tied to a large working capital drawdown, suggesting that earnings quality is heavily influenced by timing of collections and payables. Investors should monitor whether this volatility reflects operational instability or seasonal patterns.
Free Cash Flow Volatile Amid Expansion
Free cash flow swung from -$121.7M in 2025Q3 to +$222.6M in 2026Q1, with FCF margins ranging from -21.7% to 30.4%, as reported in the cash flow statement.
The FCF trajectory is highly uneven, with negative FCF in three of the last ten quarters, including 2026Q2 at -$74.6M. This volatility appears driven by lumpy capital expenditures and working capital swings, rather than a consistent operational trend. The positive FCF in 2026Q1 was aided by a $140.3M working capital inflow, which may not be repeatable, suggesting that underlying FCF generation remains strained.
Capital Intensity Rising with Fleet Transition
Capital expenditures as a percentage of revenue peaked at 20.6% in 2025Q3 and 20.1% in 2024Q1, per the cash flow data, indicating elevated investment tied to the Boeing 737 MAX transition.
CapEx has been consistently above 8% of revenue, with spikes in quarters coinciding with aircraft deliveries. The 2026Q2 CapEx of $120.7M (12.8% of revenue) suggests continued heavy investment, likely for new aircraft and the Sunseeker Resort. This elevated capital intensity may pressure near-term FCF, but could support growth if the new fleet lowers fuel and maintenance costs over time.
Working Capital Swings Distort Cash Flow
Working capital changes ranged from -$140.3M in 2026Q2 to +$140.3M in 2026Q1, as per the cash flow statement, indicating significant timing effects on operating cash flow.
The large swings in working capital, particularly in 2026Q1 and Q2, appear to be driven by seasonal factors and possibly the timing of ticket sales and payables. These swings have a material impact on reported OCF, making it difficult to assess underlying cash generation. Investors should adjust for these fluctuations to gauge the company's true operating cash flow stability.
Capital Deployment Focused on Growth, Not Returns
Cash used for acquisitions reached $167.1M in 2026Q2, while dividends and buybacks were minimal, according to the cash flow statement, indicating a shift toward growth investments.
The company has allocated significant cash to acquisitions, likely related to the Sunseeker Resort and fleet expansion, while returning minimal capital to shareholders. This deployment strategy suggests a bet on long-term growth, but the lack of shareholder returns and negative ROE may indicate that these investments are not yet generating adequate returns. Investors should monitor whether these capital outlays translate into improved profitability.
Cumulative Earnings vs Cash: A Widening Gap
Over the last ten quarters, cumulative net income is -$226.4M while cumulative operating cash flow is $1,041.3M, per the cash flow data, showing a significant divergence.
The cumulative gap between net income and operating cash flow is substantial, with OCF exceeding net income by over $1.2B. This divergence appears driven by large non-cash charges like depreciation and amortization, as well as working capital inflows. However, the negative cumulative net income suggests that the company is not yet profitable on a GAAP basis, and the cash flow strength may be masking underlying operational losses. This warrants close monitoring of the sustainability of cash generation.
What the Cash Flow Statement Obscures
The cash flow statement shows no SBC adjustments in most quarters, but D&A is consistently around $60M, and 2026Q2 includes a $167.1M acquisition outflow, per the cash flow data.
The absence of SBC in most quarters may indicate that stock-based compensation is either immaterial or not separately disclosed, but the consistent D&A suggests significant non-cash charges that support OCF. The large acquisition outflow in 2026Q2, likely for Sunseeker or fleet assets, may obscure the true cash generation of core operations. Investors should consider that capitalized costs and deferred revenue from loyalty programs could affect reported cash flows, warranting a closer look at the notes.