Financhill
Buy
70

DAL Quote, Financials, Valuation and Earnings

Last price:
$56.37
Seasonality move :
6.21%
Day range:
$54.89 - $56.54
52-week range:
$34.74 - $69.98
Dividend yield:
1.08%
P/E ratio:
8.05x
P/S ratio:
0.58x
P/B ratio:
2.08x
Volume:
9.1M
Avg. volume:
11.4M
1-year change:
20.73%
Market cap:
$36.3B
Revenue:
$61.6B
EPS (TTM):
$6.90
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.1B $29.9B $50.6B $58B $61.6B
Revenue Growth (YoY) -63.63% 74.9% 69.18% 14.76% 6.19%
 
Cost of Revenues $21.5B $27.7B $39.4B $42.5B $45.1B
Gross Profit -$4.4B $2.2B $11.2B $15.5B $16.6B
Gross Profit Margin -25.55% 7.5% 22.06% 26.73% 26.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $424M $610M $2.5B $3.7B $3.9B
Other Inc / (Exp) -$10.6B -$660M -$718M $921M -$590M
Operating Expenses -$337M -$96M $7.5B $10B $10.6B
Operating Income -$4B $2.3B $3.7B $5.5B $6B
 
Net Interest Expenses $929M $1.3B $1B $834M $747M
EBT. Incl. Unusual Items -$15.6B $398M $1.9B $5.6B $4.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.2B $118M $596M $999M $1.2B
Net Income to Company -$12.4B $280M $1.3B $4.6B $3.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.4B $280M $1.3B $4.6B $3.5B
 
Basic EPS (Cont. Ops) -$19.49 $0.44 $2.07 $7.21 $5.39
Diluted EPS (Cont. Ops) -$19.49 $0.44 $2.06 $7.17 $5.33
Weighted Average Basic Share $636M $636M $638M $639M $641M
Weighted Average Diluted Share $636M $641M $641M $643M $648M
 
EBITDA -$12.3B $3.7B $5.1B $8.8B $7.9B
EBIT -$14.7B $1.7B $2.9B $6.4B $5.4B
 
Revenue (Reported) $17.1B $29.9B $50.6B $58B $61.6B
Operating Income (Reported) -$4B $2.3B $3.7B $5.5B $6B
Operating Income (Adjusted) -$14.7B $1.7B $2.9B $6.4B $5.4B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $7.1B $13.8B $15.6B $16.7B $16.6B
Revenue Growth (YoY) 385.42% 93.99% 12.69% 6.93% -0.06%
 
Cost of Revenues $6.7B $10.5B $10.3B $11.5B $11.6B
Gross Profit $442M $3.3B $5.3B $5.1B $5B
Gross Profit Margin 6.2% 24.06% 33.77% 30.73% 30.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $103M $507M $1.2B $1.2B $1.1B
Other Inc / (Exp) $179M -$290M $29M -$306M $644M
Operating Expenses -$493M $1.7B $2.8B $2.9B $2.9B
Operating Income $935M $1.6B $2.5B $2.3B $2.1B
 
Net Interest Expenses $338M $269M $203M $188M $172M
EBT. Incl. Unusual Items $776M $1B $2.3B $1.8B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $124M $298M $490M $468M $444M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $652M $735M $1.8B $1.3B $2.1B
 
Basic EPS (Cont. Ops) $1.02 $1.15 $2.86 $2.04 $3.28
Diluted EPS (Cont. Ops) $1.02 $1.15 $2.84 $2.01 $3.27
Weighted Average Basic Share $637M $638M $639M $641M $649M
Weighted Average Diluted Share $642M $641M $642M $648M $652M
 
EBITDA $1.1B $1.3B $2.5B $2B $2.7B
EBIT $1.1B $1.3B $2.5B $2B $2.7B
 
Revenue (Reported) $7.1B $13.8B $15.6B $16.7B $16.6B
Operating Income (Reported) $935M $1.6B $2.5B $2.3B $2.1B
Operating Income (Adjusted) $1.1B $1.3B $2.5B $2B $2.7B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $18.3B $41.8B $55.7B $60.1B $61.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.2B $34.3B $41.5B $43.8B $45.3B
Gross Profit -$3.9B $7.5B $14.3B $16.4B $16.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $82M $1.3B $3.5B $3.8B $3.8B
Other Inc / (Exp) -$5.7B -$1.5B -$186M $300M $576M
Operating Expenses -$2.2B $3.9B $9.3B $10.2B $10.9B
Operating Income -$1.7B $3.6B $5B $6.2B $5.8B
 
Net Interest Expenses $1.4B $1.1B $916M $796M $704M
EBT. Incl. Unusual Items -$8.7B $970M $3.9B $5.7B $5.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2B $371M $905M $1.2B $1.2B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.7B $599M $3B $4.5B $4.5B
 
Basic EPS (Cont. Ops) -$10.49 $0.93 $4.68 $7.02 $6.94
Diluted EPS (Cont. Ops) -$10.49 $0.92 $4.64 $6.95 $6.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$7.4B $2.1B $4.8B $6.5B $6.4B
EBIT -$7.4B $2.1B $4.8B $6.5B $6.4B
 
Revenue (Reported) $18.3B $41.8B $55.7B $60.1B $61.9B
Operating Income (Reported) -$1.7B $3.6B $5B $6.2B $5.8B
Operating Income (Adjusted) -$7.4B $2.1B $4.8B $6.5B $6.4B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $11.3B $23.2B $28.3B $30.4B $30.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.5B $19.2B $21.2B $22.4B $22.6B
Gross Profit -$1.2B $4B $7.1B $8B $8.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $106M $746M $1.8B $1.9B $1.8B
Other Inc / (Exp) $360M -$506M $27M -$593M $574M
Operating Expenses -$835M $3.1B $4.9B $5.1B $5.4B
Operating Income -$400M $882M $2.2B $2.9B $2.7B
 
Net Interest Expenses $699M $543M $430M $393M $351M
EBT. Incl. Unusual Items -$739M -$167M $1.8B $1.9B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$214M $38M $347M $553M $524M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$525M -$205M $1.5B $1.3B $2.4B
 
Basic EPS (Cont. Ops) -$0.83 -$0.33 $2.29 $2.10 $3.65
Diluted EPS (Cont. Ops) -$0.83 -$0.33 $2.27 $2.07 $3.64
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA -$40M $376M $2.2B $2.3B $3.2B
EBIT -$40M $376M $2.2B $2.3B $3.2B
 
Revenue (Reported) $11.3B $23.2B $28.3B $30.4B $30.7B
Operating Income (Reported) -$400M $882M $2.2B $2.9B $2.7B
Operating Income (Adjusted) -$40M $376M $2.2B $2.3B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.3B $7.9B $3.3B $2.7B $3.1B
Short Term Investments $5.8B $3.4B $3.3B $1.1B --
Accounts Receivable, Net $1.4B $2.4B $3.2B $3.1B $3.2B
Inventory $732M $1.1B $1.4B $1.3B $1.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2B $1.1B $1.9B $2B $2.1B
Total Current Assets $17.4B $15.9B $13B $10.3B $9.8B
 
Property Plant And Equipment $32.3B $36B $40.1B $42.5B $44.2B
Long-Term Investments $1.7B $1.7B $2.1B $3.5B $2.8B
Goodwill $9.8B $9.8B $9.8B $9.8B $9.8B
Other Intangibles $6B $6B $6B $6B $6B
Other Long-Term Assets $2.9B $1.8B $1.3B $1.7B $2.7B
Total Assets $72B $72.5B $72.3B $73.6B $75.4B
 
Accounts Payable $2.8B $4.2B $5.1B $4.4B $4.7B
Accrued Expenses $3.8B $4.2B $5.1B $6.2B $6.6B
Current Portion Of Long-Term Debt $1.7B $1.8B $2.4B $3B $2.2B
Current Portion Of Capital Lease Obligations $678M $703M $714M $759M $763M
Other Current Liabilities $5.1B $7.3B $9.3B $8.1B $8.2B
Total Current Liabilities $15.9B $21B $25.9B $26.4B $26.7B
 
Long-Term Debt $27.4B $25.1B $20.7B $17.1B $14B
Capital Leases -- -- -- -- --
Total Liabilities $70.5B $68.6B $65.7B $62.5B $60.1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$9B -$7.1B -$5.8B -$5.8B -$5B
Common Equity $1.5B $3.9B $6.6B $11.1B $15.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $3.9B $6.6B $11.1B $15.3B
 
Total Liabilities and Equity $72B $72.5B $72.3B $73.6B $75.4B
Cash and Short Terms $14.1B $11.3B $6.5B $3.9B $3.1B
Total Debt $29.2B $26.9B $23B $20.1B $16.2B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $10.4B $9.2B $2.7B $4.1B $3.3B
Short Term Investments $4.9B $1.5B $3.4B $124M --
Accounts Receivable, Net $2.3B $3.1B $3.1B $3.8B $3.8B
Inventory $1B $1.7B $1.4B $1.5B $1.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2B $1.7B $2.5B $2.1B $2.4B
Total Current Assets $19.7B $17.3B $13.1B $11.6B $11B
 
Property Plant And Equipment $33.2B $37.7B $40.9B $43.1B $45.3B
Long-Term Investments $2.1B $1.8B $2.4B $3B $3.6B
Goodwill $9.8B $9.8B $9.8B $9.8B $9.8B
Other Intangibles $6B $6B $6B $6B $6B
Other Long-Term Assets $2.4B $1B $1.4B $1.7B $2.9B
Total Assets $75.3B $74.8B $73.5B $75.2B $78.4B
 
Accounts Payable $3.9B $5.4B $5.1B $4.9B $5.1B
Accrued Expenses $6B $4.6B $5.3B $5.6B $6B
Current Portion Of Long-Term Debt $2.4B $1.9B $2.1B $3B $2.2B
Current Portion Of Capital Lease Obligations $638M $726M $699M $775M $745M
Other Current Liabilities $7.9B $10.8B $11.5B $10.5B $10B
Total Current Liabilities $23.6B $26.3B $28.5B $28.8B $28.6B
 
Long-Term Debt $26.7B $22.9B $18.1B $15B $12.8B
Capital Leases -- -- -- -- --
Total Liabilities $74B $71B $65.4B $62.8B $61B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$8.9B -$7B -$5.7B -$5.7B -$4.9B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $3.8B $8.1B $12.4B $17.4B
 
Total Liabilities and Equity $75.3B $74.8B $73.5B $75.2B $78.4B
Cash and Short Terms $15.2B $10.8B $6B $4.2B $3.3B
Total Debt $29.1B $24.8B $20.2B $18B $15.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$12.4B $280M $1.3B $4.6B $3.5B
Depreciation & Amoritzation $2.3B $2B $2.1B $2.3B $2.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.2B -$981M -$728M -$7M -$126M
Change in Inventories $354M -$318M -$158M $121M --
Cash From Operations -$3.8B $3.3B $6.4B $6.5B $8B
 
Capital Expenditures $1.9B $3.2B $6.4B $5.3B $5.1B
Cash Acquisitions -$2.1B -- -$870M -$152M --
Cash From Investing -$9.2B -$898M -$6.9B -$3.1B -$3.7B
 
Dividends Paid (Ex Special Dividend) -$260M -- -- -$128M -$321M
Special Dividend Paid
Long-Term Debt Issued $2.3B -- -- -- --
Long-Term Debt Repaid -$8.6B -$5.8B -$4.5B -$4.1B -$4B
Repurchase of Common Stock -$344M -- -- -- --
Other Financing Activities $26.2B $2B -$60M $805M $14M
Cash From Financing $19.4B -$3.9B -$4.5B -$3.4B -$4.3B
 
Beginning Cash (CF) $3.7B $10.1B $8.6B $3.5B $3.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3B -$1.5B -$5.1B -$78M $26M
Ending Cash (CF) $10.1B $8.6B $3.5B $3.4B $3.4B
 
Levered Free Cash Flow -$5.7B $17M -$3M $1.1B $2.9B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $2.5B $2.6B $2.4B $1.9B
 
Capital Expenditures $761M $958M $1.5B $1.3B $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing $26M -$152M -$1.4B -$809M -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$64M -$97M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.4B -$952M -$1.8B -$1.4B -$2.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1B -$14M -$11M -$11M $2B
Cash From Financing -$330M -$966M -$1.8B -$1.5B -$1.1B
 
Beginning Cash (CF) $9.9B $8.1B $3.4B $4.4B $3.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B $1.4B -$605M $128M -$412M
Ending Cash (CF) $11.5B $9.6B $2.8B $4.5B $3.5B
 
Levered Free Cash Flow $1.1B $1.6B $1.2B $1.1B $648M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3B $5B $6.9B $6.5B $7.4B
 
Capital Expenditures $1.9B $4.8B $6.1B $5.4B $5.1B
Cash Acquisitions -- -$100M -$770M -$152M --
Cash From Investing -$2.2B -$1.8B -$8.5B -$2.1B -$4.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$256M -$389M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10B -$5.1B -$5.1B -$3.2B -$5.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $13.2B -$58M -$57M $807M $2B
Cash From Financing $3.2B -$5.2B -$5.1B -$2.7B -$3.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$360M -$1.9B -$6.7B $1.7B -$978M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.2B $241M $806M $1.1B $2.3B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $4.3B $4.8B $4.9B $4.2B
 
Capital Expenditures $1.2B $2.7B $2.5B $2.5B $2.4B
Cash Acquisitions -- -$100M -- -- --
Cash From Investing -$34M -$901M -$2.5B -$1.4B -$2.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$128M -$196M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.1B -$2.4B -$3B -$2.1B -$3.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2B -$27M -$24M -$22M $2B
Cash From Financing -$1.1B -$2.4B -$3B -$2.3B -$1.7B
 
Beginning Cash (CF) $20B $16.7B $6.9B $7.8B $7.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $983M -$649M $1.1B $108M
Ending Cash (CF) $21.4B $17.7B $6.3B $8.9B $7.5B
 
Levered Free Cash Flow $1.4B $1.6B $2.4B $2.4B $1.8B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock