Companies / JetBlue

JetBlue JBLU

Air Transportation, Scheduled · Balance sheet at Sep 30, 2026 · $ in millions

Moody's Not confirmed: no dated rating found in the sources checkedS&P Not confirmed: no dated rating found in the sources checkedFitch Not confirmed: no dated rating found in the sources checked

Next 12 Months: Starting Case
$ in millionsLast 12 MonthsNext Quarter (4Q26E)vs. 4Q25ANext 12 MonthsChange
Revenue$9,993$2,82425.8%$10,9159.2%
Adj. EBITDA$154$13654.1%$20633.9%
Free Cash Flow($1,135)($269)6.3%($1,377)(21.3%)
Net Debt, end of period$7,135$7,404$8,51219.3%
Net Debt / Adj. EBITDA46.3x36.7x41.3x-5.0x
Total Liquidity, end of period$1,858$1,589$481(74.1%)
The credit over the next year

JetBlue holds no fuel hedges, so the credit swings on whether fares keep covering jet fuel: Q3 2026 unit revenue rose 18.4% and recaptured about 87% of a 57% jump in fuel price, and Q4 is guided at $4.64 a gallon with unit revenue up 18% to 22%. Each $0.10 a gallon is about $22 million a quarter of cost against an operating loss of $144 million in Q3, so the path to break-even in 2027 depends on fuel easing along the forward curve while fares hold and JetForward keeps non-fuel unit cost growth near zero to 2%. Capacity growth is modest, about 2% to 4%, with Fort Lauderdale growth the main swing in where seats go.

  • Leverage falls from 46.3x to 41.3x over the next four quarters on the starting case.
  • The company burns $1.38bn of cash over the next year on the starting case, so liquidity has to fund it.
  • Net debt grows from $7.14bn to $8.51bn.
  • Liquidity a year out is $481mm, against $1.86bn today.

Built from the inputs on the Projections tab of the model; change them there. A starting case from history, not a forecast.

Capital Structure
Cap StructureAmt Out.Mkt PriceYieldLev. ThroughView
Unrestricted Cash$1,258.0
8.00% Equipment Notes, Series 2019-1 B (EETC), due 202738.0100.0%8.00%0.2xNeutral
2.95% Equipment Notes, Series 2019-1 A (EETC), due 2028128.0100.0%2.95%1.1xNeutral
7.75% Equipment Notes, Series 2020-1 B (EETC), due 202873.0100.0%7.75%1.6xNeutral
TrueBlue senior secured term loan facility due 2029742.0100.0%N/a6.4xNeutral
9.875% Senior Secured Notes due 2031 (TrueBlue notes)1,991.085.8%*13.92%19.3xNeutral
2.75% Equipment Notes, Series 2019-1 AA (EETC), due 2032409.0100.0%2.75%22.0xBearish
4.00% Equipment Notes, Series 2020-1 A (EETC), due 2032407.0100.0%4.00%24.6xBearish
Aircraft failed sale-leaseback transactions, due through 20362,011.0100.0%N/a37.7xNeutral
Floating rate equipment notes, due through 2036619.0100.0%N/a41.7xNeutral
Fixed rate equipment notes, due through 2036573.0100.0%N/a45.4xNeutral
Finance leases421.0100.0%N/a48.1xNeutral
Fixed rate special facility bonds, due through 203643.0100.0%N/a48.4xNeutral
2.50% Convertible Senior Notes due 2029460.0100.0%2.50%51.4xBearish
CARES Act Payroll Support Program loan due 2030259.0100.0%N/a53.1xNeutral
Payroll Support Program Extension (PSP2) loan due 2031144.0100.0%N/a54.0xNeutral
American Rescue Plan Payroll Support (PSP3) loan due 2031132.0100.0%N/a54.9xNeutral
Total Debt$8,393.054.5x
Net Debt$7,135.046.3x
Last Twelve Months
Revenue$9,993
Implied Costs(9,839)
Adj. EBITDA$154
(-) Interest Expense(493)
(-) Capex(911)
Memo: FCF($1,135)
Total Liquidity$1,858.0