Financhill
Buy
79

DAL Quote, Financials, Valuation and Earnings

Last price:
$67.27
Seasonality move :
0.74%
Day range:
$65.12 - $67.62
52-week range:
$34.74 - $69.98
Dividend yield:
1%
P/E ratio:
9.51x
P/S ratio:
0.70x
P/B ratio:
2.34x
Volume:
10.1M
Avg. volume:
7.7M
1-year change:
7.86%
Market cap:
$44.1B
Revenue:
$61.6B
EPS (TTM):
$7.09
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 $30.2B $43.3B $47.2B $50.7B
Gross Profit -$4.4B -$287M $7.3B $10.8B $10.9B
Gross Profit Margin -25.55% -0.96% 14.34% 18.66% 17.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $424M $953M $1.9B $2.3B $2.5B
Other Inc / (Exp) -$10.6B -$660M -$718M $921M -$590M
Operating Expenses -$337M $2.4B $3.7B $4.6B $4.9B
Operating Income -$4B -$2.6B $3.5B $6.3B $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 -$647M $5.6B $8.6B $8.5B
EBIT -$14.7B -$2.6B $3.5B $6.3B $6B
 
Revenue (Reported) $17.1B $29.9B $50.6B $58B $61.6B
Operating Income (Reported) -$4B -$2.6B $3.5B $6.3B $6B
Operating Income (Adjusted) -$14.7B -$2.6B $3.5B $6.3B $6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.2B $14B $15.5B $15.7B $16.7B
Revenue Growth (YoY) 198.96% 52.67% 10.83% 1.22% 6.35%
 
Cost of Revenues $8.1B $11.5B $12.3B $12.9B $13.8B
Gross Profit $1.1B $2.5B $3.2B $2.8B $2.9B
Gross Profit Margin 11.81% 17.8% 20.55% 17.59% 17.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $308M $546M $618M $643M $645M
Other Inc / (Exp) -$470M -$319M -$267M $337M --
Operating Expenses $665M $1B $1.2B $1.4B $1.2B
Operating Income $416M $1.5B $2B $1.4B $1.7B
 
Net Interest Expenses $314M $248M $196M $173M $171M
EBT. Incl. Unusual Items $1.5B $962M $1.5B $1.6B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $320M $267M $413M $289M $360M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $695M $1.1B $1.3B $1.4B
 
Basic EPS (Cont. Ops) $1.90 $1.09 $1.73 $1.98 $2.18
Diluted EPS (Cont. Ops) $1.89 $1.08 $1.72 $1.97 $2.17
Weighted Average Basic Share $637M $638M $639M $641M $649M
Weighted Average Diluted Share $641M $641M $644M $647M $654M
 
EBITDA $917M $2B $2.6B $2B $2.3B
EBIT $416M $1.5B $2B $1.4B $1.7B
 
Revenue (Reported) $9.2B $14B $15.5B $15.7B $16.7B
Operating Income (Reported) $416M $1.5B $2B $1.4B $1.7B
Operating Income (Adjusted) $416M $1.5B $2B $1.4B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $24.4B $46.6B $57.3B $60.3B $62.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.1B $40.8B $46.3B $49.5B $51.9B
Gross Profit -$2.7B $5.9B $11B $10.8B $11B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $724M $1.7B $2.5B $2.7B $2.5B
Other Inc / (Exp) -$635M -$1.3B -$134M $904M --
Operating Expenses $2B $3.4B $4.7B $5.2B $4.9B
Operating Income -$4.6B $2.4B $6.3B $5.6B $6.1B
 
Net Interest Expenses $1.4B $1.1B $864M $773M $703M
EBT. Incl. Unusual Items -$315M $400M $4.5B $5.7B $5.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$247M $318M $1.1B $1.1B $1.2B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$68M $82M $3.4B $4.7B $4.6B
 
Basic EPS (Cont. Ops) -$0.11 $0.13 $5.32 $7.27 $7.15
Diluted EPS (Cont. Ops) -$0.13 $0.11 $5.29 $7.20 $7.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.6B $4.5B $8.6B $8.1B $8.5B
EBIT -$4.6B $2.4B $6.3B $5.6B $6.1B
 
Revenue (Reported) $24.4B $46.6B $57.3B $60.3B $62.9B
Operating Income (Reported) -$4.6B $2.4B $6.3B $5.6B $6.1B
Operating Income (Adjusted) -$4.6B $2.4B $6.3B $5.6B $6.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20.4B $37.1B $43.8B $46.1B $47.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.6B $32.2B $35.5B $38.1B $39.3B
Gross Profit -$154M $4.9B $8.4B $8B $8.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $414M $1.4B $1.8B $1.9B $1.9B
Other Inc / (Exp) -$110M -$825M -$240M -$256M $574M
Operating Expenses -$170M $2.7B $3.4B $3.7B $3.7B
Operating Income $16M $2.2B $4.9B $4.3B $4.4B
 
Net Interest Expenses $1B $791M $626M $566M $522M
EBT. Incl. Unusual Items $793M $795M $3.3B $3.5B $4.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106M $305M $760M $842M $884M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $687M $490M $2.6B $2.6B $3.8B
 
Basic EPS (Cont. Ops) $1.07 $0.77 $4.03 $4.08 $5.84
Diluted EPS (Cont. Ops) $1.06 $0.76 $4.00 $4.04 $5.80
Weighted Average Basic Share $1.9B $1.9B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $1.9B $1.9B $1.9B $1.9B $2B
 
EBITDA $877M $3.7B $6.7B $6.2B $6.2B
EBIT $376M $2.2B $4.9B $4.3B $4.4B
 
Revenue (Reported) $20.4B $37.1B $43.8B $46.1B $47.4B
Operating Income (Reported) $16M $2.2B $4.9B $4.3B $4.4B
Operating Income (Adjusted) $376M $2.2B $4.9B $4.3B $4.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.3B $11.5B $6.7B $4.1B $3.2B
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 $2.2B $2.2B $3.9B $3B
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 $79.8B $80.2B $81.1B $80.8B
 
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 $32.2B $27.5B $23.5B $19.8B
Capital Leases -- -- -- -- --
Total Liabilities $70.5B $75.9B $73.6B $70B $65.5B
 
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 $79.8B $80.2B $81.1B $80.8B
Cash and Short Terms $14.1B $11.5B $6.7B $4.1B $3.2B
Total Debt $29.2B $34B $29.9B $26.5B $22B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $13.4B $8.5B $5.1B $4.1B $3.9B
Short Term Investments $4.4B $1.3B $2.2B $8M --
Accounts Receivable, Net $2.2B $3.1B $3.2B $3.6B $3.6B
Inventory $1B $1.5B $1.5B $1.5B $1.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.9B $2.5B $2.1B --
Total Current Assets $17.5B $14.8B $12.3B $11.1B $11.2B
 
Property Plant And Equipment $33.6B $38.5B $41.6B $43.5B $45.6B
Long-Term Investments $2.6B $1.7B $2.3B $3.5B $4B
Goodwill $9.8B $9.8B $9.8B $9.8B --
Other Intangibles $6B $6B $6B $6B --
Other Long-Term Assets $2.2B $1.1B $1.4B $1.8B --
Total Assets $72.8B $72.6B $73.2B $75.4B $79.6B
 
Accounts Payable $4B $5B $5.3B $4.5B $5B
Accrued Expenses $4B $4.6B $5.8B $6B --
Current Portion Of Long-Term Debt $2.3B $2B $2B $3.3B --
Current Portion Of Capital Lease Obligations $636M $738M $728M $772M --
Other Current Liabilities $7.3B $10B $9.8B $9.4B --
Total Current Liabilities $20.9B $25.9B $27.6B $28.1B $28.2B
 
Long-Term Debt $31.3B $28.1B $24.1B $20.3B $18.1B
Capital Leases -- -- -- -- --
Total Liabilities $70.2B $68B $64B $61.7B $60.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$8.8B -$6.9B -$5.7B -$5.7B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.6B $4.6B $9.2B $13.6B $18.8B
 
Total Liabilities and Equity $72.8B $72.6B $73.2B $75.4B $79.6B
Cash and Short Terms $13.4B $8.5B $5.1B $4.1B $3.9B
Total Debt $34.2B $30.1B $26.1B $23.6B $20.2B
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 -- -- -- --
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 $8.1B $3.4B $2.9B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3B -$1.5B -$5.1B -$78M $26M
Ending Cash (CF) $10.1B $6.6B -$1.7B $2.9B $3.3B
 
Levered Free Cash Flow -$5.7B $17M -$3M $1.1B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $151M $869M $1.1B $1.3B $1.8B
 
Capital Expenditures $830M $1.4B $1.3B $1.3B $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$384M -$1.3B -$131M -$1.1B -$1B
 
Dividends Paid (Ex Special Dividend) -- -- $64M $97M $122M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.6B -$1.8B -$724M -$262M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$13M -$13M -$12M -$12M --
Cash From Financing -$1.6B -$1.8B -$800M -$371M -$370M
 
Beginning Cash (CF) $8.9B $7.2B $3B $4.1B $3.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8B -$2.2B $145M -$221M $442M
Ending Cash (CF) $7.1B $4.9B $3.1B $3.8B $4.3B
 
Levered Free Cash Flow -$679M -$573M -$193M -$54M $688M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $5.7B $7.1B $6.7B $8B
 
Capital Expenditures $2.6B $5.4B $5.9B $5.4B $4.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5B -$2.7B -$7.3B -$3.1B -$4.6B
 
Dividends Paid (Ex Special Dividend) -- -- $64M $289M $414M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$10.9B -$5.3B -$4B -$2.8B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.3B -$58M -$56M $807M --
Cash From Financing -$8.6B -$5.4B -$4.1B -$2.3B -$3.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.7B -$2.3B -$4.4B $1.3B -$315M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.2B $347M $1.2B $1.2B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $5.2B $5.9B $6.1B $6.1B
 
Capital Expenditures $2B $4.2B $3.7B $3.8B $3.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$418M -$2.2B -$2.6B -$2.6B -$3.5B
 
Dividends Paid (Ex Special Dividend) -- -- $64M $225M $318M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.7B -$4.2B -$3.7B -$2.4B -$3.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2B -$40M -$36M -$34M $2B
Cash From Financing -$2.7B -$4.2B -$3.8B -$2.7B -$2.1B
 
Beginning Cash (CF) $28.9B $24.4B $9B $12.3B $11.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$395M -$1.2B -$504M $891M $550M
Ending Cash (CF) $28.5B $23.2B $8.5B $13.2B $11.7B
 
Levered Free Cash Flow $679M $1B $2.2B $2.3B $2.5B

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock