Financhill
Buy
59

DAL Quote, Financials, Valuation and Earnings

Last price:
$69.77
Seasonality move :
-2.31%
Day range:
$70.87 - $76.39
52-week range:
$34.74 - $76.39
Dividend yield:
0.95%
P/E ratio:
9.32x
P/S ratio:
0.74x
P/B ratio:
2.48x
Volume:
9.5M
Avg. volume:
8.1M
1-year change:
10.3%
Market cap:
$46.6B
Revenue:
$63.4B
EPS (TTM):
$7.66
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $29.9B $50.6B $58B $61.6B $63.4B
Revenue Growth (YoY) 74.9% 69.18% 14.76% 6.19% 2.79%
 
Cost of Revenues $30.2B $43.3B $47.2B $50.7B $51.3B
Gross Profit -$287M $7.3B $10.8B $10.9B $12B
Gross Profit Margin -0.96% 14.34% 18.66% 17.75% 18.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $953M $1.9B $2.3B $2.5B $3.8B
Other Inc / (Exp) -$660M -$718M $921M -$590M --
Operating Expenses $2.4B $3.7B $4.6B $4.9B $6.2B
Operating Income -$2.6B $3.5B $6.3B $6B $5.8B
 
Net Interest Expenses $1.3B $1B $834M $747M $679M
EBT. Incl. Unusual Items $398M $1.9B $5.6B $4.7B $6.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $118M $596M $999M $1.2B $1.2B
Net Income to Company $280M $1.3B $4.6B $3.5B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $280M $1.3B $4.6B $3.5B $5B
 
Basic EPS (Cont. Ops) $0.44 $2.07 $7.21 $5.39 $7.72
Diluted EPS (Cont. Ops) $0.44 $2.06 $7.17 $5.33 $7.66
Weighted Average Basic Share $636M $638M $639M $641M $648M
Weighted Average Diluted Share $641M $641M $643M $648M $654M
 
EBITDA -$647M $5.6B $8.6B $8.5B $8.3B
EBIT -$2.6B $3.5B $6.3B $6B $5.8B
 
Revenue (Reported) $29.9B $50.6B $58B $61.6B $63.4B
Operating Income (Reported) -$2.6B $3.5B $6.3B $6B $5.8B
Operating Income (Adjusted) -$2.6B $3.5B $6.3B $6B $5.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.5B $13.4B $14.2B $15.6B $16B
Revenue Growth (YoY) 138.36% 41.87% 5.87% 9.39% 2.85%
 
Cost of Revenues $8.5B $10.8B $11.5B $12.6B $13B
Gross Profit $959M $2.6B $2.8B $2.9B $3B
Gross Profit Margin 10.13% 19.5% 19.37% 18.79% 18.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $313M $779M $862M $620M $967M
Other Inc / (Exp) -$507M $106M $1.2B -$335M --
Operating Expenses $712M $1.3B $1.4B $1.2B $1.5B
Operating Income $247M $1.4B $1.3B $1.7B $1.5B
 
Net Interest Expenses $265M $238M $207M $181M $157M
EBT. Incl. Unusual Items -$395M $1.1B $2.3B $1.2B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M $292M $238M $358M $294M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$408M $828M $2B $843M $1.2B
 
Basic EPS (Cont. Ops) -$0.64 $1.30 $3.19 $1.31 $1.88
Diluted EPS (Cont. Ops) -$0.64 $1.29 $3.16 $1.29 $1.86
Weighted Average Basic Share $637M $638M $639M $642M $649M
Weighted Average Diluted Share $637M $641M $644M $652M $656M
 
EBITDA $751M $1.9B $1.9B $2.4B $2.1B
EBIT $247M $1.4B $1.3B $1.7B $1.5B
 
Revenue (Reported) $9.5B $13.4B $14.2B $15.6B $16B
Operating Income (Reported) $247M $1.4B $1.3B $1.7B $1.5B
Operating Income (Adjusted) $247M $1.4B $1.3B $1.7B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $29.9B $50.6B $58B $61.6B $63.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.2B $43.1B $46.9B $50.7B $52.3B
Gross Profit -$284M $7.5B $11.1B $10.9B $11B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $953M $2.2B $2.6B $2.5B $2.8B
Other Inc / (Exp) -$617M -$719M $920M -$591M --
Operating Expenses $2.4B $4B $4.9B $4.9B $5.2B
Operating Income -$2.6B $3.5B $6.3B $6B $5.8B
 
Net Interest Expenses $1.3B $1B $833M $747M $679M
EBT. Incl. Unusual Items $398M $1.9B $5.6B $4.7B $6.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $119M $597M $998M $1.2B $1.2B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $279M $1.3B $4.6B $3.5B $5B
 
Basic EPS (Cont. Ops) $0.44 $2.06 $7.21 $5.39 $7.72
Diluted EPS (Cont. Ops) $0.42 $2.05 $7.16 $5.33 $7.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$647M $5.6B $8.6B $8.5B $8.3B
EBIT -$2.6B $3.5B $6.3B $6B $5.8B
 
Revenue (Reported) $29.9B $50.6B $58B $61.6B $63.4B
Operating Income (Reported) -$2.6B $3.5B $6.3B $6B $5.8B
Operating Income (Adjusted) -$2.6B $3.5B $6.3B $6B $5.8B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $50.6B $58B $61.6B $63.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $43.1B $46.9B $50.7B $52.3B --
Gross Profit $7.5B $11.1B $10.9B $11B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.6B $2.5B $2.8B --
Other Inc / (Exp) -$719M $920M -$591M $574M --
Operating Expenses $4B $4.9B $4.9B $5.2B --
Operating Income $3.5B $6.3B $6B $5.8B --
 
Net Interest Expenses $1B $833M $747M $679M --
EBT. Incl. Unusual Items $1.9B $5.6B $4.7B $6.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $597M $998M $1.2B $1.2B --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3B $4.6B $3.5B $5B --
 
Basic EPS (Cont. Ops) $2.06 $7.21 $5.39 $7.72 --
Diluted EPS (Cont. Ops) $2.05 $7.16 $5.33 $7.66 --
Weighted Average Basic Share $2.6B $2.6B $2.6B $2.6B --
Weighted Average Diluted Share $2.6B $2.6B $2.6B $2.6B --
 
EBITDA $5.6B $8.6B $8.5B $8.3B --
EBIT $3.5B $6.3B $6B $5.8B --
 
Revenue (Reported) $50.6B $58B $61.6B $63.4B --
Operating Income (Reported) $3.5B $6.3B $6B $5.8B --
Operating Income (Adjusted) $3.5B $6.3B $6B $5.8B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $11.5B $6.7B $4.1B $3.2B $4.4B
Short Term Investments $3.4B $3.3B $1.1B -- --
Accounts Receivable, Net $2.4B $3.2B $3.1B $3.2B $2.9B
Inventory $1.1B $1.4B $1.3B $1.4B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.9B $2B $2.1B --
Total Current Assets $15.9B $13B $10.3B $9.8B $11B
 
Property Plant And Equipment $36B $40.1B $42.5B $44.2B $46B
Long-Term Investments $2.2B $2.2B $3.9B $3B $4.3B
Goodwill $9.8B $9.8B $9.8B $9.8B --
Other Intangibles $6B $6B $6B $6B --
Other Long-Term Assets $1.8B $1.3B $1.7B $2.7B --
Total Assets $79.8B $80.2B $81.1B $80.8B $81.2B
 
Accounts Payable $4.2B $5.1B $4.4B $4.7B $5.2B
Accrued Expenses $4.2B $5.1B $6.2B $6.6B --
Current Portion Of Long-Term Debt $1.8B $2.4B $3B $2.2B --
Current Portion Of Capital Lease Obligations $703M $714M $759M $763M --
Other Current Liabilities $7.3B $9.3B $8.1B $8.2B --
Total Current Liabilities $21B $25.9B $26.4B $26.7B $27.7B
 
Long-Term Debt $32.2B $27.5B $23.5B $19.8B $17.9B
Capital Leases -- -- -- -- --
Total Liabilities $75.9B $73.6B $70B $65.5B $60.4B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$7.1B -$5.8B -$5.8B -$5B --
Common Equity $3.9B $6.6B $11.1B $15.3B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.9B $6.6B $11.1B $15.3B $20.8B
 
Total Liabilities and Equity $79.8B $80.2B $81.1B $80.8B $81.2B
Cash and Short Terms $11.5B $6.7B $4.1B $3.2B $4.4B
Total Debt $34B $29.9B $26.5B $22B $19.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $11.5B $6.7B $4.1B $3.2B $4.4B
Short Term Investments $3.4B $3.3B $1.1B -- --
Accounts Receivable, Net $2.4B $3.2B $3.1B $3.2B $2.9B
Inventory $1.1B $1.4B $1.3B $1.4B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.9B $2B $2.1B --
Total Current Assets $15.9B $13B $10.3B $9.8B $11B
 
Property Plant And Equipment $36B $40.1B $42.5B $44.2B $46B
Long-Term Investments $2.2B $2.2B $3.9B $3B $4.3B
Goodwill $9.8B $9.8B $9.8B $9.8B --
Other Intangibles $6B $6B $6B $6B --
Other Long-Term Assets $1.8B $1.3B $1.7B $2.7B --
Total Assets $79.8B $80.2B $81.1B $80.8B $81.2B
 
Accounts Payable $4.2B $5.1B $4.4B $4.7B $5.2B
Accrued Expenses $4.2B $5.1B $6.2B $6.6B --
Current Portion Of Long-Term Debt $1.8B $2.4B $3B $2.2B --
Current Portion Of Capital Lease Obligations $703M $714M $759M $763M --
Other Current Liabilities $7.3B $9.3B $8.1B $8.2B --
Total Current Liabilities $21B $25.9B $26.4B $26.7B $27.7B
 
Long-Term Debt $32.2B $27.5B $23.5B $19.8B $17.9B
Capital Leases -- -- -- -- --
Total Liabilities $75.9B $73.6B $70B $65.5B $60.4B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$7.1B -$5.8B -$5.8B -$5B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.9B $6.6B $11.1B $15.3B $20.8B
 
Total Liabilities and Equity $79.8B $80.2B $81.1B $80.8B $81.2B
Cash and Short Terms $11.5B $6.7B $4.1B $3.2B $4.4B
Total Debt $34B $29.9B $26.5B $22B $19.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $280M $1.3B $4.6B $3.5B --
Depreciation & Amoritzation $2B $2.1B $2.3B $2.5B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$981M -$728M -$7M -$126M --
Change in Inventories -$318M -$158M $121M -- --
Cash From Operations $3.3B $6.4B $6.5B $8B --
 
Capital Expenditures $3.2B $6.4B $5.3B $5.1B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$898M -$6.9B -$3.1B -$3.7B --
 
Dividends Paid (Ex Special Dividend) -- -- $128M $321M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5.8B -$4.5B -$4.1B -$4B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2B -$60M $805M $14M --
Cash From Financing -$3.9B -$4.5B -$3.4B -$4.3B --
 
Beginning Cash (CF) $8.1B $3.4B $2.9B $3.2B $4.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5B -$5.1B -$78M $26M --
Ending Cash (CF) $6.6B -$1.7B $2.9B $3.3B --
 
Levered Free Cash Flow $17M -$3M $1.1B $2.9B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $556M $1.2B $545M $1.9B --
 
Capital Expenditures $1.2B $2.2B $1.6B $1.3B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$480M -$4.7B -$535M -$1.2B --
 
Dividends Paid (Ex Special Dividend) -- -- $64M $96M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.1B -$285M -$361M -$1.5B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$18M -$20M $841M $48M --
Cash From Financing -$1.2B -$305M $416M -$1.6B --
 
Beginning Cash (CF) $8.1B $3.4B $2.9B $3.2B $4.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1B -$3.9B $426M -$865M --
Ending Cash (CF) $7B -$448M $3.4B $2.4B --
 
Levered Free Cash Flow -$662M -$1B -$1.1B $584M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.3B $6.4B $6.5B $8B --
 
Capital Expenditures $3.2B $6.4B $5.3B $5.1B $3.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$898M -$6.9B -$3.1B -$3.7B --
 
Dividends Paid (Ex Special Dividend) -- -- $128M $321M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5.8B -$4.5B -$4.1B -$4B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2B -$60M $805M $14M --
Cash From Financing -$3.9B -$4.5B -$3.4B -$4.3B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5B -$5.1B -$78M $26M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $17M -$3M $1.1B $2.9B --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.4B $6.5B $8B $6.1B --
 
Capital Expenditures $6.4B $5.3B $5.1B $3.6B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.9B -$3.1B -$3.7B -$3.5B --
 
Dividends Paid (Ex Special Dividend) -- $128M $321M $318M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.5B -$4.1B -$4B -$3.5B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$60M $805M $14M $2B --
Cash From Financing -$4.5B -$3.4B -$4.3B -$2.1B --
 
Beginning Cash (CF) $27.8B $11.9B $15.5B $15.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.1B -$78M $26M $550M --
Ending Cash (CF) $22.7B $11.9B $15.6B $11.7B --
 
Levered Free Cash Flow -$3M $1.1B $2.9B $2.5B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock