Financhill
Buy
58

DAL Quote, Financials, Valuation and Earnings

Last price:
$60.96
Seasonality move :
-3.68%
Day range:
$59.83 - $61.84
52-week range:
$36.34 - $67.50
Dividend yield:
0.82%
P/E ratio:
8.46x
P/S ratio:
0.65x
P/B ratio:
2.88x
Volume:
13.4M
Avg. volume:
7.4M
1-year change:
51.04%
Market cap:
$39.3B
Revenue:
$58B
EPS (TTM):
$7.20
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $47B $17.1B $29.9B $50.6B $58B
Revenue Growth (YoY) 5.78% -63.63% 74.9% 69.18% 14.76%
 
Cost of Revenues $33.4B $21.5B $27.8B $40B $43.9B
Gross Profit $13.6B -$4.4B $2.1B $10.6B $14.1B
Gross Profit Margin 28.93% -25.55% 7.13% 20.95% 24.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $424M $502M $1.6B $2.6B
Other Inc / (Exp) -$54M -$10.6B -$660M -$1B $1.2B
Operating Expenses $7B -$337M -$204M $6.6B $8.9B
Operating Income $6.6B -$4B $2.3B $4B $5.3B
 
Net Interest Expenses $301M $929M $1.3B $1B $834M
EBT. Incl. Unusual Items $6.2B -$15.6B $398M $1.9B $5.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4B -$3.2B $118M $596M $999M
Net Income to Company $4.8B -$12.4B $280M $1.3B $4.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.8B -$12.4B $280M $1.3B $4.6B
 
Basic EPS (Cont. Ops) $7.32 -$19.49 $0.44 $2.07 $7.21
Diluted EPS (Cont. Ops) $7.30 -$19.49 $0.44 $2.06 $7.17
Weighted Average Basic Share $651M $636M $636M $638M $639M
Weighted Average Diluted Share $653M $636M $641M $641M $643M
 
EBITDA $9.1B -$12.3B $3.7B $5.1B $8.8B
EBIT $6.5B -$14.7B $1.7B $2.9B $6.4B
 
Revenue (Reported) $47B $17.1B $29.9B $50.6B $58B
Operating Income (Reported) $6.6B -$4B $2.3B $4B $5.3B
Operating Income (Adjusted) $6.5B -$14.7B $1.7B $2.9B $6.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.1B $9.2B $14B $15.5B $15.7B
Revenue Growth (YoY) -75.62% 198.96% 52.67% 10.83% 1.22%
 
Cost of Revenues $4.6B $7.4B $10.6B $11.3B $11.9B
Gross Profit -$1.6B $1.7B $3.4B $4.2B $3.8B
Gross Profit Margin -51.83% 18.74% 24.11% 27.03% 24.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $100M $197M $473M $618M $643M
Other Inc / (Exp) -$5.5B -$470M -$319M -$267M $337M
Operating Expenses -$546M -$601M $1.8B $2.2B $2.4B
Operating Income -$1B $2.3B $1.5B $2B $1.4B
 
Net Interest Expenses $291M $314M $248M $196M $173M
EBT. Incl. Unusual Items -$6.9B $1.5B $962M $1.5B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.5B $320M $267M $413M $289M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.4B $1.2B $695M $1.1B $1.3B
 
Basic EPS (Cont. Ops) -$8.47 $1.90 $1.09 $1.73 $1.98
Diluted EPS (Cont. Ops) -$8.47 $1.89 $1.08 $1.72 $1.97
Weighted Average Basic Share $635M $637M $638M $639M $641M
Weighted Average Diluted Share $635M $641M $641M $644M $647M
 
EBITDA -$6.6B $1.8B $1.2B $1.7B $1.7B
EBIT -$6.6B $1.8B $1.2B $1.7B $1.7B
 
Revenue (Reported) $3.1B $9.2B $14B $15.5B $15.7B
Operating Income (Reported) -$1B $2.3B $1.5B $2B $1.4B
Operating Income (Adjusted) -$6.6B $1.8B $1.2B $1.7B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $24.6B $24.4B $46.6B $57.3B $60.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.3B $25B $37.6B $43.3B $45.7B
Gross Profit $252M -$560M $9B $13.9B $14.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $179M $1.4B $2.2B $2.7B
Other Inc / (Exp) -$10B -$635M -$1.3B -$426M $1.1B
Operating Expenses $2.7B -$2.3B $6.2B $8.2B $9.3B
Operating Income -$2.5B $1.7B $2.8B $5.7B $5.4B
 
Net Interest Expenses $637M $1.4B $1.1B $864M $773M
EBT. Incl. Unusual Items -$13.1B -$315M $400M $4.5B $5.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6B -$247M $318M $1.1B $1.1B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.5B -$68M $82M $3.4B $4.7B
 
Basic EPS (Cont. Ops) -$16.61 -$0.12 $0.12 $5.32 $7.27
Diluted EPS (Cont. Ops) -$16.61 -$0.13 $0.11 $5.28 $7.20
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$12.4B $1.1B $1.5B $5.3B $6.5B
EBIT -$12.4B $1.1B $1.5B $5.3B $6.5B
 
Revenue (Reported) $24.6B $24.4B $46.6B $57.3B $60.3B
Operating Income (Reported) -$2.5B $1.7B $2.8B $5.7B $5.4B
Operating Income (Adjusted) -$12.4B $1.1B $1.5B $5.3B $6.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.1B $20.4B $37.1B $43.8B $46.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.5B $20B $29.8B $33.2B $34.9B
Gross Profit -$3.3B $480M $7.3B $10.6B $11.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $548M $303M $1.2B $1.8B $1.9B
Other Inc / (Exp) -$10.1B -$110M -$825M -$240M -$256M
Operating Expenses $481M -$1.4B $4.9B $6.5B $6.9B
Operating Income -$3.8B $1.9B $2.4B $4.2B $4.3B
 
Net Interest Expenses $564M $1B $791M $626M $566M
EBT. Incl. Unusual Items -$14.5B $793M $795M $3.3B $3.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.9B $106M $305M $760M $842M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.6B $687M $490M $2.6B $2.6B
 
Basic EPS (Cont. Ops) -$18.32 $1.07 $0.76 $4.02 $4.08
Diluted EPS (Cont. Ops) -$18.32 $1.06 $0.75 $3.99 $4.04
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 $1.9B
 
EBITDA -$13.9B $1.8B $1.6B $4B $4B
EBIT -$13.9B $1.8B $1.6B $4B $4B
 
Revenue (Reported) $13.1B $20.4B $37.1B $43.8B $46.1B
Operating Income (Reported) -$3.8B $1.9B $2.4B $4.2B $4.3B
Operating Income (Adjusted) -$13.9B $1.8B $1.6B $4B $4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.9B $8.3B $7.9B $3.3B $2.7B
Short Term Investments -- $5.8B $3.4B $3.3B $1.1B
Accounts Receivable, Net $2.9B $1.4B $2.4B $3.2B $3.1B
Inventory $1.3B $732M $1.1B $1.4B $1.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3B $1.2B $1.1B $1.9B $2B
Total Current Assets $8.2B $17.4B $15.9B $13B $10.3B
 
Property Plant And Equipment $36.9B $32.3B $36B $40.1B $42.5B
Long-Term Investments $2.6B $1.7B $1.7B $2.1B $3.5B
Goodwill $9.8B $9.8B $9.8B $9.8B $9.8B
Other Intangibles $5.2B $6B $6B $6B $6B
Other Long-Term Assets $1.7B $2.9B $1.8B $1.3B $1.7B
Total Assets $64.5B $72B $72.5B $72.3B $73.6B
 
Accounts Payable $3.3B $2.8B $4.2B $5.1B $4.4B
Accrued Expenses $4.8B $3.8B $4.2B $5.1B $6.2B
Current Portion Of Long-Term Debt $2.3B $1.7B $1.8B $2.4B $3B
Current Portion Of Capital Lease Obligations $801M $678M $703M $714M $759M
Other Current Liabilities $5.9B $5.1B $7.3B $9.3B $8.1B
Total Current Liabilities $20.2B $15.9B $21B $25.9B $26.4B
 
Long-Term Debt $8.9B $27.4B $25.1B $20.7B $17.1B
Capital Leases -- -- -- -- --
Total Liabilities $49.2B $70.5B $68.6B $65.7B $62.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$8B -$9B -$7.1B -$5.8B -$5.8B
Common Equity $15.4B $1.5B $3.9B $6.6B $11.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.4B $1.5B $3.9B $6.6B $11.1B
 
Total Liabilities and Equity $64.5B $72B $72.5B $72.3B $73.6B
Cash and Short Terms $2.9B $14.1B $11.3B $6.5B $3.9B
Total Debt $11.2B $29.2B $26.9B $23B $20.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $16.5B $8.8B $7B $2.8B $4B
Short Term Investments $5B $4.4B $1.3B $2.2B $8M
Accounts Receivable, Net $1.5B $2.2B $3.1B $3.2B $3.6B
Inventory $746M $1B $1.5B $1.5B $1.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3B $1.1B $1.9B $2.5B $2.1B
Total Current Assets $25B $17.5B $14.8B $12.3B $11.1B
 
Property Plant And Equipment $32.5B $33.6B $38.5B $41.6B $43.5B
Long-Term Investments $1.6B $1.9B $1.6B $2.3B $3.3B
Goodwill $9.8B $9.8B $9.8B $9.8B $9.8B
Other Intangibles $6B $6B $6B $6B $6B
Other Long-Term Assets $2.9B $2.2B $1.1B $1.4B $1.8B
Total Assets $79.1B $72.8B $72.6B $73.2B $75.4B
 
Accounts Payable $2.4B $4B $5B $5.3B $4.5B
Accrued Expenses $4.8B $4B $4.6B $5.8B $6B
Current Portion Of Long-Term Debt $5B $2.3B $2B $2B $3.3B
Current Portion Of Capital Lease Obligations $714M $636M $738M $728M $772M
Other Current Liabilities $5.5B $7.3B $10B $9.8B $9.4B
Total Current Liabilities $19.7B $20.9B $25.9B $27.6B $28.1B
 
Long-Term Debt $29.8B $25.5B $21.2B $17.5B $14.4B
Capital Leases -- -- -- -- --
Total Liabilities $75.7B $70.2B $68B $64B $61.7B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$7.9B -$8.8B -$6.9B -$5.7B -$5.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.4B $2.6B $4.6B $9.2B $13.6B
 
Total Liabilities and Equity $79.1B $72.8B $72.6B $73.2B $75.4B
Cash and Short Terms $21.5B $13.2B $8.4B $5B $4B
Total Debt $34.9B $27.8B $23.2B $19.5B $17.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $4.8B -$12.4B $280M $1.3B $4.6B
Depreciation & Amoritzation $2.6B $2.3B $2B $2.1B $2.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$775M $1.2B -$981M -$728M -$7M
Change in Inventories -$139M $354M -$318M -$158M $121M
Cash From Operations $8.4B -$3.8B $3.3B $6.4B $6.5B
 
Capital Expenditures $4.9B $1.9B $3.2B $6.4B $5.3B
Cash Acquisitions $109M -$2.1B -- -$870M -$152M
Cash From Investing -$4.6B -$9.2B -$898M -$6.9B -$3.1B
 
Dividends Paid (Ex Special Dividend) -$980M -$260M -- -- -$128M
Special Dividend Paid
Long-Term Debt Issued -- $2.3B -- -- --
Long-Term Debt Repaid -$3.3B -$8.6B -$5.8B -$4.5B -$4.1B
Repurchase of Common Stock -$2B -$344M -- -- --
Other Financing Activities $3.4B $26.2B $2B -$60M $805M
Cash From Financing -$2.9B $19.4B -$3.9B -$4.5B -$3.4B
 
Beginning Cash (CF) $2.7B $3.7B $10.1B $8.6B $3.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $982M $6.3B -$1.5B -$5.1B -$78M
Ending Cash (CF) $3.7B $10.1B $8.6B $3.5B $3.4B
 
Levered Free Cash Flow $3.5B -$5.7B $17M -$3M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.6B $151M $869M $1.1B $1.3B
 
Capital Expenditures $133M $830M $1.4B $1.3B $1.3B
Cash Acquisitions -- -- -$53M -$152M --
Cash From Investing -$1.1B -$384M -$1.3B -$131M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$64M -$97M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$606M -$1.6B -$1.8B -$724M -$262M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $10.9B -$13M -$13M -$12M -$12M
Cash From Financing $10.2B -$1.6B -$1.8B -$800M -$371M
 
Beginning Cash (CF) $11.8B $11.5B $9.6B $2.8B $4.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.5B -$1.8B -$2.2B $145M -$221M
Ending Cash (CF) $18.3B $9.7B $7.3B $3B $4.3B
 
Levered Free Cash Flow -$2.7B -$679M -$573M -$193M -$54M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.5B $1.4B $5.7B $7.1B $6.7B
 
Capital Expenditures $2.4B $2.6B $5.4B $5.9B $5.4B
Cash Acquisitions -$1.8B -- -$153M -$869M --
Cash From Investing -$9B -$1.5B -$2.7B -$7.3B -$3.1B
 
Dividends Paid (Ex Special Dividend) -$519M -- -- -$64M -$289M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.8B -$10.9B -$5.3B -$4B -$2.8B
Repurchase of Common Stock -$569M -- -- -- --
Other Financing Activities $27.8B $2.3B -$58M -$56M $807M
Cash From Financing $26.2B -$8.6B -$5.4B -$4.1B -$2.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.6B -$8.7B -$2.3B -$4.4B $1.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4B -$1.2B $347M $1.2B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.5B $2.7B $5.2B $5.9B $6.1B
 
Capital Expenditures $1.4B $2B $4.2B $3.7B $3.8B
Cash Acquisitions -$2.1B -- -$153M -$152M --
Cash From Investing -$8.2B -$418M -$2.2B -$2.6B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$260M -- -- -$64M -$225M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B -- -- -- --
Long-Term Debt Repaid -$2.3B -$4.7B -$4.2B -$3.7B -$2.4B
Repurchase of Common Stock -$344M -- -- -- --
Other Financing Activities $25.9B $2B -$40M -$36M -$34M
Cash From Financing $25.3B -$2.7B -$4.2B -$3.8B -$2.7B
 
Beginning Cash (CF) $22B $31.4B $26.3B $9.7B $12.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.6B -$395M -$1.2B -$504M $891M
Ending Cash (CF) $36.6B $31B $25B $9.2B $13.2B
 
Levered Free Cash Flow -$3.9B $679M $1B $2.2B $2.3B

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock