ALGT
Allegiant Travel Company
Price Chart
Latest Quote
$91.06
Current Price| Previous Close | $88.63 |
| Open | $88.70 |
| Day High | $93.24 |
| Day Low | $88.70 |
| Volume | 468,104 |
Stock Information
| Shares Outstanding | 18.31M |
| Total Debt | $2.13B |
| Cash Equivalents | $956.72M |
| Revenue | $2.58B |
| Net Income | $-292.87M |
| Sector | Industrials |
| Industry | Airlines |
| Market Cap | $1.67B |
| EPS (TTM) | $-16.37 |
| Exchange | NMS |
đ Custom Metrics & Score
Score: 5/42| Debt to Equity | 1.97 |
| Debt to Earnings | 5.58 |
| Current Ratio | 0.78 |
| Quick Ratio | 0.68 |
| Avg Revenue Growth | 11.78% |
| Profit Margin | -9.56% |
| Return on Equity | -22.05% |
| Avg FCF Growth | -21.75% |
| FCF Yield | 2.30% |
Score Explanation: The perfect score is 42/42 based on debt levels, profitability, growth rates, and cash flow metrics. FCF Yield is weighted most heavily as it shows what return the business currently generates.
Recent Price History
| Date | Close | Volume |
|---|---|---|
| 2026-02-02 | $91.06 | 499,400 |
| 2026-01-30 | $88.63 | 491,900 |
| 2026-01-29 | $91.44 | 704,800 |
| 2026-01-28 | $86.75 | 338,600 |
| 2026-01-27 | $85.35 | 499,400 |
| 2026-01-26 | $86.13 | 394,800 |
| 2026-01-23 | $88.52 | 402,100 |
| 2026-01-22 | $90.33 | 395,400 |
| 2026-01-21 | $90.61 | 496,300 |
| 2026-01-20 | $88.69 | 553,300 |
| 2026-01-16 | $89.95 | 345,700 |
| 2026-01-15 | $88.87 | 469,600 |
| 2026-01-14 | $86.49 | 844,200 |
| 2026-01-13 | $86.07 | 823,700 |
| 2026-01-12 | $89.01 | 1,911,900 |
| 2026-01-09 | $94.97 | 413,800 |
| 2026-01-08 | $92.47 | 319,000 |
| 2026-01-07 | $92.95 | 251,600 |
| 2026-01-06 | $93.20 | 363,700 |
| 2026-01-05 | $91.99 | 388,900 |
About Allegiant Travel Company
Allegiant Travel Company, a leisure travel company, provides travel and leisure services and products to residents of under-served cities in the United States. It operates through two segments, Airline and Sunseeker Resort. The company offers scheduled air transportation on limited-frequency, nonstop flights between under-served cities and leisure destinations. As of February 1, 2025, it operated a fleet of 119 Airbus A320 series aircraft and four Boeing 737 series aircraft. The company also provides air-related services and products in conjunction with air transportation, including larger seats, baggage fees, advance seat assignments, travel protection products, change fees, priority boarding, a customer convenience fee, food and beverage purchases on board, and other air-related services, as well as use of its call center for purchases. In addition, it offers third party travel products, such as hotel rooms and ground transportation, such as rental cars and hotel shuttle products; travel insurance from a third party insurer; and air transportation services through fixed fee agreements and charter service on a year-round and ad-hoc basis. Further, the company owns and operates a golf course. Allegiant Travel Company was founded in 1997 and is based in Las Vegas, Nevada.
đ° Latest News
Earnings Preview: Frontier Group Holdings (ULCC) Q4 Earnings Expected to Decline
Zacks âĸ 2026-01-30T15:00:05Z
Allegiant Travel (ALGT) Valuation Check After Mixed Short And Long Term Shareholder Returns
Simply Wall St. âĸ 2026-01-28T16:15:30Z
Earnings Preview: Allegiant Travel (ALGT) Q4 Earnings Expected to Decline
Zacks âĸ 2026-01-27T15:00:09Z
Looking At The Narrative For Allegiant Travel (ALGT) After Higher Targets And 2026 Reassessment
Simply Wall St. âĸ 2026-01-21T01:07:38Z
Intel upgraded, Domino's downgraded: Wall Street's top analyst calls
The Fly âĸ 2026-01-20T14:36:03Z
Delta's premium cabin success is a metaphor
Yahoo Finance âĸ 2026-01-15T11:00:59ZCompany News for Jan 13, 2026
Zacks âĸ 2026-01-13T14:23:00Z
Is Allegiant Travel (ALGT) Pricing Look Attractive After Recent Share Price Declines
Simply Wall St. âĸ 2026-01-13T07:07:03Z
Why Sun Country Airlines Stock Climbed Today
Motley Fool âĸ 2026-01-12T22:35:06Z
S&P 500, Dow Clinch New Peaks as Traders Shrug Off Fed Independence Concerns
MT Newswires âĸ 2026-01-12T21:41:52Z
Income Statement (Annual)
Revenue
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Reconciled Cost Of Revenue | $2,127,695,000 | $2,012,114,000 | $1,961,361,000 | $1,476,374,000 |
| Cost Of Revenue | $2,127,695,000 | $2,012,114,000 | $1,961,361,000 | $1,476,374,000 |
| Total Revenue | $2,512,589,000 | $2,509,857,000 | $2,301,829,000 | $1,707,910,000 |
| Operating Revenue | $2,439,847,000 | $2,505,524,000 | $2,299,658,000 | $1,706,107,000 |
Expenses
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Interest Expense | $111,058,000 | $108,054,000 | $103,071,000 | $68,474,000 |
| Total Expenses | $2,384,434,000 | $2,260,231,000 | $2,175,571,000 | $1,430,837,000 |
| Rent Expense Supplemental | $23,573,000 | $24,948,000 | $23,621,000 | $21,242,000 |
| Other Income Expense | $-369,559,000 | $-29,136,000 | $-34,703,000 | $-13,793,000 |
| Other Non Operating Income Expenses | $-1,428,000 | $-491,000 | $-91,000 | $205,000 |
| Net Non Operating Interest Income Expense | $-67,046,000 | $-61,439,000 | $-86,602,000 | $-66,660,000 |
| Interest Expense Non Operating | $111,058,000 | $108,054,000 | $103,071,000 | $68,474,000 |
| Operating Expense | $256,739,000 | $248,117,000 | $214,210,000 | $-45,537,000 |
| Other Operating Expenses | $150,399,000 | $133,501,000 | $113,532,000 | $-118,279,000 |
| Selling And Marketing Expense | $106,340,000 | $114,616,000 | $100,678,000 | $72,742,000 |
Income & Earnings
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Income From Continuing Operation Net Minority Interest | $-240,238,000 | $117,596,000 | $2,493,000 | $151,853,000 |
| Net Interest Income | $-67,046,000 | $-61,439,000 | $-86,602,000 | $-66,660,000 |
| Interest Income | $44,012,000 | $46,615,000 | $16,469,000 | $1,814,000 |
| Normalized Income | $46,482,879 | $138,774,977 | $29,836,480 | $162,663,896 |
| Net Income From Continuing And Discontinued Operation | $-240,238,000 | $117,596,000 | $2,493,000 | $151,853,000 |
| Total Operating Income As Reported | $-239,976,000 | $220,981,000 | $91,646,000 | $263,075,000 |
| Average Dilution Earnings | $0 | $13,000 | $0 | $3,000 |
| Net Income Common Stockholders | $-240,856,000 | $113,408,000 | $2,461,000 | $149,635,000 |
| Net Income | $-240,238,000 | $117,596,000 | $2,493,000 | $151,853,000 |
| Net Income Including Noncontrolling Interests | $-240,238,000 | $117,596,000 | $2,493,000 | $151,853,000 |
| Net Income Continuous Operations | $-240,238,000 | $117,596,000 | $2,493,000 | $151,853,000 |
| Pretax Income | $-308,450,000 | $159,051,000 | $4,953,000 | $196,620,000 |
| Special Income Charges | $-368,131,000 | $-28,645,000 | $-34,612,000 | $-13,998,000 |
| Interest Income Non Operating | $44,012,000 | $46,615,000 | $16,469,000 | $1,814,000 |
| Operating Income | $128,155,000 | $249,626,000 | $126,258,000 | $277,073,000 |
| Gross Profit | $384,894,000 | $497,743,000 | $340,468,000 | $231,536,000 |
Per Share Metrics
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Diluted EPS | $-13.49 | $6.29 | $0.14 | $8.68 |
| Basic EPS | $-13.49 | $6.32 | $0.14 | $8.69 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Tax Effect Of Unusual Items | $-81,410,121 | $-7,466,023 | $-7,268,520 | $-3,187,104 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $428,990,000 | $518,880,000 | $340,178,000 | $460,127,000 |
| Total Unusual Items | $-368,131,000 | $-28,645,000 | $-34,612,000 | $-13,998,000 |
| Total Unusual Items Excluding Goodwill | $-368,131,000 | $-28,645,000 | $-34,612,000 | $-13,998,000 |
| Reconciled Depreciation | $258,251,000 | $223,130,000 | $197,542,000 | $181,035,000 |
| EBITDA (Bullshit earnings) | $60,859,000 | $490,235,000 | $305,566,000 | $446,129,000 |
| EBIT | $-197,392,000 | $267,105,000 | $108,024,000 | $265,094,000 |
| Diluted Average Shares | $17,852,000 | $18,019,000 | $18,034,000 | $17,231,000 |
| Basic Average Shares | $17,852,000 | $17,945,000 | $17,959,000 | $17,212,000 |
| Diluted NI Availto Com Stockholders | $-240,856,000 | $113,421,000 | $2,461,000 | $149,638,000 |
| Otherunder Preferred Stock Dividend | $618,000 | $4,188,000 | $32,000 | $2,218,000 |
| Tax Provision | $-68,212,000 | $41,455,000 | $2,460,000 | $44,767,000 |
| Other Special Charges | $31,066,000 | $35,091,000 | $567,000 | $13,998,000 |
| Impairment Of Capital Assets | $322,824,000 | $-6,446,000 | $34,045,000 | - |
| Restructuring And Mergern Acquisition | $45,307,000 | $35,091,000 | $567,000 | - |
| Selling General And Administration | $106,340,000 | $114,616,000 | $100,678,000 | $72,742,000 |
Balance Sheet (Annual)
Assets
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Tangible Assets | $1,089,392,000 | $1,328,560,000 | $1,220,698,000 | $1,223,552,000 |
| Total Assets | $4,429,853,000 | $4,856,667,000 | $4,511,297,000 | $3,991,073,000 |
| Total Non Current Assets | $3,438,248,000 | $3,855,537,000 | $3,237,028,000 | $2,652,662,000 |
| Other Non Current Assets | $61,464,000 | $98,691,000 | $93,928,000 | $113,987,000 |
| Non Current Deferred Assets | $173,892,000 | $170,032,000 | $157,410,000 | $146,850,000 |
| Investmentin Financial Assets | $51,725,000 | $56,004,000 | $63,318,000 | $2,231,000 |
| Current Assets | $991,605,000 | $1,001,130,000 | $1,274,269,000 | $1,338,411,000 |
| Other Current Assets | $67,575,000 | $63,054,000 | $161,636,000 | $28,073,000 |
| Restricted Cash | $16,427,000 | $16,325,000 | $15,457,000 | $37,323,000 |
| Inventory | $36,070,000 | $36,335,000 | $35,546,000 | $27,500,000 |
| Receivables | $90,407,000 | $70,743,000 | $106,578,000 | $62,659,000 |
| Accounts Receivable | $90,407,000 | $70,743,000 | $106,578,000 | $62,659,000 |
| Cash Cash Equivalents And Short Term Investments | $781,126,000 | $814,673,000 | $955,052,000 | $1,182,856,000 |
| Cash And Cash Equivalents | $285,892,000 | $143,259,000 | $229,989,000 | $363,378,000 |
| Non Current Prepaid Assets | - | - | $93,928,000 | $113,987,000 |
| Prepaid Assets | - | - | - | $28,073,000 |
Debt
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Debt | $1,780,612,000 | $2,116,395,000 | $1,866,989,000 | $1,379,161,000 |
| Total Debt | $2,149,610,000 | $2,362,937,000 | $2,211,923,000 | $1,876,687,000 |
| Long Term Debt And Capital Lease Obligation | $1,674,127,000 | $1,902,127,000 | $2,039,050,000 | $1,727,553,000 |
| Long Term Debt | $1,611,735,000 | $1,819,717,000 | $1,944,078,000 | $1,612,486,000 |
| Current Debt And Capital Lease Obligation | $475,483,000 | $460,810,000 | $172,873,000 | $149,134,000 |
| Current Debt | $454,769,000 | $439,937,000 | $152,900,000 | $130,053,000 |
| Other Current Borrowings | $454,769,000 | $439,937,000 | $152,900,000 | $130,053,000 |
Liabilities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Total Liabilities Net Minority Interest | $3,340,461,000 | $3,528,107,000 | $3,290,599,000 | $2,767,521,000 |
| Total Non Current Liabilities Net Minority Interest | $2,063,057,000 | $2,328,543,000 | $2,420,768,000 | $2,104,476,000 |
| Other Non Current Liabilities | $34,136,000 | $9,448,000 | $11,718,000 | $30,786,000 |
| Non Current Deferred Liabilities | $354,794,000 | $416,968,000 | $370,000,000 | $346,137,000 |
| Non Current Deferred Taxes Liabilities | $315,593,000 | $384,602,000 | $346,388,000 | $346,137,000 |
| Current Liabilities | $1,277,404,000 | $1,199,564,000 | $869,831,000 | $663,045,000 |
| Current Deferred Liabilities | $412,425,000 | $391,935,000 | $412,347,000 | $307,453,000 |
| Payables And Accrued Expenses | $389,496,000 | $346,819,000 | $284,611,000 | $206,458,000 |
| Payables | $62,092,000 | $54,484,000 | $58,335,000 | $43,566,000 |
| Accounts Payable | $62,092,000 | $54,484,000 | $58,335,000 | $43,566,000 |
| Other Current Liabilities | - | - | - | $307,453,000 |
| Interest Payable | - | - | - | $10,519,000 |
| Total Tax Payable | - | - | - | $22,177,000 |
Equity
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Common Stock Equity | $1,089,392,000 | $1,328,560,000 | $1,220,698,000 | $1,223,552,000 |
| Total Equity Gross Minority Interest | $1,089,392,000 | $1,328,560,000 | $1,220,698,000 | $1,223,552,000 |
| Stockholders Equity | $1,089,392,000 | $1,328,560,000 | $1,220,698,000 | $1,223,552,000 |
| Gains Losses Not Affecting Retained Earnings | $3,949,000 | $3,991,000 | $1,257,000 | $2,056,000 |
| Other Equity Adjustments | $3,949,000 | $3,991,000 | $1,257,000 | $2,056,000 |
| Retained Earnings | $1,003,248,000 | $1,265,420,000 | $1,169,968,000 | $1,167,475,000 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Treasury Shares Number | $7,172,646 | $7,232,733 | $6,958,096 | $6,652,412 |
| Ordinary Shares Number | $18,407,799 | $18,269,090 | $18,128,182 | $18,111,381 |
| Share Issued | $25,580,445 | $25,501,823 | $25,086,278 | $24,763,793 |
| Tangible Book Value | $1,089,392,000 | $1,328,560,000 | $1,220,698,000 | $1,223,552,000 |
| Invested Capital | $3,155,896,000 | $3,588,214,000 | $3,317,676,000 | $2,966,091,000 |
| Working Capital | $-285,799,000 | $-198,434,000 | $404,438,000 | $675,366,000 |
| Capital Lease Obligations | $83,106,000 | $103,283,000 | $114,945,000 | $134,148,000 |
| Total Capitalization | $2,701,127,000 | $3,148,277,000 | $3,164,776,000 | $2,836,038,000 |
| Treasury Stock | $678,431,000 | $681,932,000 | $660,023,000 | $638,057,000 |
| Additional Paid In Capital | $760,600,000 | $741,055,000 | $709,471,000 | $692,053,000 |
| Capital Stock | $26,000 | $26,000 | $25,000 | $25,000 |
| Common Stock | $26,000 | $26,000 | $25,000 | $25,000 |
| Non Current Deferred Revenue | $39,201,000 | $32,366,000 | $23,612,000 | - |
| Long Term Capital Lease Obligation | $62,392,000 | $82,410,000 | $94,972,000 | $115,067,000 |
| Current Deferred Revenue | $412,425,000 | $391,935,000 | $412,347,000 | $307,453,000 |
| Current Capital Lease Obligation | $20,714,000 | $20,873,000 | $19,973,000 | $19,081,000 |
| Current Accrued Expenses | $327,404,000 | $292,335,000 | $226,276,000 | $162,892,000 |
| Investments And Advances | $51,725,000 | $56,004,000 | $63,318,000 | $2,231,000 |
| Held To Maturity Securities | $51,725,000 | $56,004,000 | $63,318,000 | $2,231,000 |
| Net PPE | $3,151,167,000 | $3,530,810,000 | $2,922,372,000 | $2,389,594,000 |
| Accumulated Depreciation | $-1,067,194,000 | $-964,866,000 | $-814,837,000 | $-696,178,000 |
| Gross PPE | $4,218,361,000 | $4,495,676,000 | $3,737,209,000 | $3,085,772,000 |
| Other Properties | $231,155,000 | $285,550,000 | $206,835,000 | $292,143,000 |
| Machinery Furniture Equipment | $320,432,000 | $274,927,000 | $209,808,000 | $160,237,000 |
| Properties | $321,316,000 | $605,992,000 | $62,227,000 | $59,735,000 |
| Other Short Term Investments | $495,234,000 | $671,414,000 | $725,063,000 | $819,478,000 |
| Construction In Progress | - | $4,389,000 | $320,572,000 | - |
Cash Flow Statement (Annual)
Free Cash Flow
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Free Cash Flow | $38,302,000 | $-105,228,000 | $-131,640,000 | $294,580,000 |
Operating Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Operating Cash Flow | $338,456,000 | $423,092,000 | $303,050,000 | $538,193,000 |
| Cash Flow From Continuing Operating Activities | $338,456,000 | $423,092,000 | $303,050,000 | $538,193,000 |
| Operating Gains Losses | $-34,936,000 | $920,000 | $2,158,000 | $-3,052,000 |
Investing Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Capital Expenditure | $-300,154,000 | $-528,320,000 | $-434,690,000 | $-243,613,000 |
| Investing Cash Flow | $5,578,000 | $-721,877,000 | $-491,424,000 | $-593,278,000 |
| Cash Flow From Continuing Investing Activities | $5,578,000 | $-721,877,000 | $-491,424,000 | $-593,278,000 |
| Net Other Investing Changes | $23,034,000 | $-306,007,000 | $-92,074,000 | $-56,060,000 |
Financing Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Repurchase Of Capital Stock | $-6,030,000 | $-30,078,000 | $-29,905,000 | $0 |
| Financing Cash Flow | $-201,299,000 | $212,923,000 | $33,119,000 | $285,467,000 |
| Cash Flow From Continuing Financing Activities | $-201,299,000 | $212,923,000 | $33,119,000 | $285,467,000 |
| Net Other Financing Charges | $25,201,000 | $103,382,000 | $-99,007,000 | $-30,233,000 |
| Cash Dividends Paid | $-21,934,000 | $-22,144,000 | $0 | $0 |
| Common Stock Dividend Paid | $-21,934,000 | $-22,144,000 | $0 | $0 |
| Net Common Stock Issuance | $-6,030,000 | $-30,078,000 | $-29,905,000 | $335,139,000 |
| Issuance Of Capital Stock | - | $0 | $0 | $335,139,000 |
| Common Stock Issuance | - | $0 | $0 | $335,139,000 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Repayment Of Debt | $-585,511,000 | $-480,818,000 | $-701,596,000 | $-301,096,000 |
| Issuance Of Debt | $386,975,000 | $642,581,000 | $863,627,000 | $281,657,000 |
| Interest Paid Supplemental Data | $107,381,000 | $111,912,000 | $82,903,000 | $43,511,000 |
| Income Tax Paid Supplemental Data | $8,738,000 | $1,012,000 | $308,000 | - |
| End Cash Position | $302,319,000 | $159,584,000 | $245,446,000 | $400,701,000 |
| Beginning Cash Position | $159,584,000 | $245,446,000 | $400,701,000 | $170,319,000 |
| Changes In Cash | $142,735,000 | $-85,862,000 | $-155,255,000 | $230,382,000 |
| Common Stock Payments | $-6,030,000 | $-30,078,000 | $-29,905,000 | $0 |
| Net Issuance Payments Of Debt | $-198,536,000 | $161,763,000 | $162,031,000 | $-19,439,000 |
| Net Long Term Debt Issuance | $-198,536,000 | $161,763,000 | $162,031,000 | $-19,439,000 |
| Long Term Debt Payments | $-585,511,000 | $-480,818,000 | $-701,596,000 | $-301,096,000 |
| Long Term Debt Issuance | $386,975,000 | $642,581,000 | $863,627,000 | $281,657,000 |
| Net Investment Purchase And Sale | $196,542,000 | $85,924,000 | $34,020,000 | $-293,605,000 |
| Sale Of Investment | $763,841,000 | $976,804,000 | $1,301,286,000 | $954,970,000 |
| Purchase Of Investment | $-567,299,000 | $-890,880,000 | $-1,267,266,000 | $-1,248,575,000 |
| Net PPE Purchase And Sale | $-213,998,000 | $-501,794,000 | $-433,370,000 | $-243,613,000 |
| Sale Of PPE | $86,156,000 | $26,526,000 | $1,320,000 | $0 |
| Purchase Of PPE | $-300,154,000 | $-528,320,000 | $-434,690,000 | $-243,613,000 |
| Change In Working Capital | $59,125,000 | $-2,422,000 | $37,131,000 | $119,694,000 |
| Change In Other Working Capital | $-60,674,000 | $-82,798,000 | $-67,139,000 | $-63,594,000 |
| Change In Other Current Liabilities | $27,326,000 | $-11,658,000 | $87,710,000 | $-55,000 |
| Change In Payables And Accrued Expense | $104,245,000 | $60,537,000 | $57,375,000 | $58,462,000 |
| Change In Accrued Expense | $95,503,000 | $65,568,000 | $42,605,000 | $48,060,000 |
| Change In Payable | $8,742,000 | $-5,031,000 | $14,770,000 | $10,402,000 |
| Change In Account Payable | $8,742,000 | $-5,031,000 | $14,770,000 | $10,402,000 |
| Change In Prepaid Assets | $-10,518,000 | $-1,825,000 | $-10,625,000 | $-4,026,000 |
| Change In Receivables | $-1,254,000 | $33,322,000 | $-30,190,000 | $128,907,000 |
| Changes In Account Receivables | $4,362,000 | $29,390,000 | $-33,887,000 | $-14,717,000 |
| Other Non Cash Items | $342,695,000 | $15,905,000 | $46,350,000 | $28,775,000 |
| Stock Based Compensation | $22,568,000 | $29,749,000 | $15,198,000 | $16,127,000 |
| Deferred Tax | $-69,009,000 | $38,214,000 | $2,178,000 | $43,761,000 |
| Deferred Income Tax | $-69,009,000 | $38,214,000 | $2,178,000 | $43,761,000 |
| Depreciation Amortization Depletion | $258,251,000 | $223,130,000 | $197,542,000 | $181,035,000 |
| Depreciation And Amortization | $258,251,000 | $223,130,000 | $197,542,000 | $181,035,000 |
| Gain Loss On Sale Of PPE | $-34,936,000 | $920,000 | $2,158,000 | $-3,052,000 |
| Net Income From Continuing Operations | $-240,238,000 | $117,596,000 | $2,493,000 | $151,853,000 |