Financhill
Buy
70

DAL Quote, Financials, Valuation and Earnings

Last price:
$70.95
Seasonality move :
-4.69%
Day range:
$70.34 - $71.90
52-week range:
$34.74 - $72.34
Dividend yield:
0.96%
P/E ratio:
9.94x
P/S ratio:
0.73x
P/B ratio:
2.45x
Volume:
6.1M
Avg. volume:
8M
1-year change:
14.6%
Market cap:
$46B
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 DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock