Financhill
Buy
59

DAL Quote, Financials, Valuation and Earnings

Last price:
$67.43
Seasonality move :
-4.47%
Day range:
$67.20 - $69.98
52-week range:
$37.29 - $68.99
Dividend yield:
0.74%
P/E ratio:
12.71x
P/S ratio:
0.71x
P/B ratio:
2.86x
Volume:
11.7M
Avg. volume:
8.5M
1-year change:
83.29%
Market cap:
$43.7B
Revenue:
$61.6B
EPS (TTM):
$5.33
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 $27.8B $40B $43.9B $46.5B
Gross Profit -$4.4B $2.1B $10.6B $14.1B $15.2B
Gross Profit Margin -25.55% 7.13% 20.95% 24.35% 24.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $424M $502M $1.6B $2.6B $2.5B
Other Inc / (Exp) -$10.6B -$660M -$1B $1.2B -$590M
Operating Expenses -$337M -$204M $6.6B $8.9B $9.2B
Operating Income -$4B $2.3B $4B $5.3B $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 --
 
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 $5.4B
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 $4B $5.3B $6B
Operating Income (Adjusted) -$14.7B $1.7B $2.9B $6.4B $5.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4B $9.5B $13.4B $14.2B $15.6B
Revenue Growth (YoY) -65.27% 138.36% 41.87% 5.87% 9.39%
 
Cost of Revenues $5B $7.8B $10.2B $10.7B $11.5B
Gross Profit -$1B $1.7B $3.3B $3.5B $4B
Gross Profit Margin -26.18% 17.49% 24.35% 24.52% 25.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$124M $199M $432M $808M $620M
Other Inc / (Exp) -$525M -$507M -$186M $1.4B -$335M
Operating Expenses -$822M $1.3B $1.7B $2.4B $2.3B
Operating Income -$218M $377M $1.5B $1.1B $1.7B
 
Net Interest Expenses $365M $265M $238M $207M $181M
EBT. Incl. Unusual Items -$1.1B -$395M $1.1B $2.3B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$353M $13M $291M $238M $358M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$755M -$408M $829M $2B $843M
 
Basic EPS (Cont. Ops) -$1.19 -$0.64 $1.30 $3.19 $1.31
Diluted EPS (Cont. Ops) -$1.19 -$0.64 $1.29 $3.16 $1.29
Weighted Average Basic Share $636M $636M $638M $639M $642M
Weighted Average Diluted Share $636M $641M $641M $643M $652M
 
EBITDA -$743M -$130M $1.4B $2.5B $2B
EBIT -$743M -$130M $1.4B $2.5B $1.4B
 
Revenue (Reported) $4B $9.5B $13.4B $14.2B $15.6B
Operating Income (Reported) -$218M $377M $1.5B $1.1B $1.7B
Operating Income (Adjusted) -$743M -$130M $1.4B $2.5B $1.4B
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) -- -- -- -- --
 
Cost of Revenues $21.5B $27.8B $40B $43.9B $46.5B
Gross Profit -$4.4B $2.1B $10.6B $14.1B $15.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $424M $502M $1.6B $2.6B $2.5B
Other Inc / (Exp) -$10.6B -$617M -$1B $1.2B -$591M
Operating Expenses -$341M -$157M $6.6B $8.9B $9.2B
Operating Income -$4B $2.3B $4B $5.3B $6B
 
Net Interest Expenses $929M $1.3B $1B $833M $747M
EBT. Incl. Unusual Items -$15.6B $398M $1.9B $5.6B $4.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.2B $119M $596M $998M $1.2B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.4B $279M $1.3B $4.6B $3.5B
 
Basic EPS (Cont. Ops) -$19.51 $0.43 $2.06 $7.21 $5.39
Diluted EPS (Cont. Ops) -$19.51 $0.42 $2.04 $7.15 $5.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$14.7B $1.7B $2.9B $6.4B $6B
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 $4B $5.3B $6B
Operating Income (Adjusted) -$14.7B $1.7B $2.9B $6.4B $5.4B
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) -- -- -- -- --
 
Cost of Revenues $21.5B $27.8B $40B $43.9B $46.5B
Gross Profit -$4.4B $2.1B $10.6B $14.1B $15.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $424M $502M $1.6B $2.6B $2.5B
Other Inc / (Exp) -$10.6B -$617M -$1B $1.2B -$591M
Operating Expenses -$341M -$157M $6.6B $8.9B $9.2B
Operating Income -$4B $2.3B $4B $5.3B $6B
 
Net Interest Expenses $929M $1.3B $1B $833M $747M
EBT. Incl. Unusual Items -$15.6B $398M $1.9B $5.6B $4.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.2B $119M $596M $998M $1.2B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.4B $279M $1.3B $4.6B $3.5B
 
Basic EPS (Cont. Ops) -$19.51 $0.43 $2.06 $7.21 $5.39
Diluted EPS (Cont. Ops) -$19.51 $0.42 $2.04 $7.15 $5.33
Weighted Average Basic Share $2.5B $2.5B $2.6B $2.6B $2.6B
Weighted Average Diluted Share $2.5B $2.6B $2.6B $2.6B $2.6B
 
EBITDA -$14.7B $1.7B $2.9B $6.4B $6B
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 $4B $5.3B $6B
Operating Income (Adjusted) -$14.7B $1.7B $2.9B $6.4B $5.4B
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 $9.9B
 
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 $2.6B
Total Assets $72B $72.5B $72.3B $73.6B $75.3B
 
Accounts Payable $2.8B $4.2B $5.1B $4.4B $4.7B
Accrued Expenses $3.8B $4.2B $5.1B $6.2B $6.5B
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 $762M
Other Current Liabilities $5.1B $7.3B $9.3B $8.1B $8.2B
Total Current Liabilities $15.9B $21B $25.9B $26.4B $26.6B
 
Long-Term Debt $27.4B $25.1B $20.7B $17.1B $14B
Capital Leases -- -- -- -- --
Total Liabilities $70.5B $68.6B $65.7B $62.5B $60B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$9B -$7.1B -$5.8B -$5.8B --
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 $75.3B
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 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 $9.9B
 
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 $2.6B
Total Assets $72B $72.5B $72.3B $73.6B $75.3B
 
Accounts Payable $2.8B $4.2B $5.1B $4.4B $4.7B
Accrued Expenses $3.8B $4.2B $5.1B $6.2B $6.5B
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 $762M
Other Current Liabilities $5.1B $7.3B $9.3B $8.1B $8.2B
Total Current Liabilities $15.9B $21B $25.9B $26.4B $26.6B
 
Long-Term Debt $27.4B $25.1B $20.7B $17.1B $14B
Capital Leases -- -- -- -- --
Total Liabilities $70.5B $68.6B $65.7B $62.5B $60B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$9B -$7.1B -$5.8B -$5.8B --
Common Equity -- -- -- -- --
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 $75.3B
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 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 --
Depreciation & Amoritzation $2.3B $2B $2.1B $2.3B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.2B -$981M -$728M -$7M --
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3B $556M $1.2B $545M $1.9B
 
Capital Expenditures $548M $1.2B $2.2B $1.6B $1.3B
Cash Acquisitions -- -- -$717M -- --
Cash From Investing -$1B -$480M -$4.7B -$535M -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -$64M -$96M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6.2B -$1.1B -$285M -$361M -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $284M -$18M -$20M $841M $48M
Cash From Financing -$6B -$1.2B -$305M $416M -$1.6B
 
Beginning Cash (CF) $18.3B $9.7B $7.3B $3B $4.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.3B -$1.1B -$3.9B $426M -$865M
Ending Cash (CF) $10.1B $8.6B $3.5B $3.4B $3.4B
 
Levered Free Cash Flow -$1.8B -$662M -$1B -$1.1B $584M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
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 -- -- -- -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3B -$1.5B -$5.1B -$78M $26M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$5.7B $17M -$3M $1.1B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
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) $40.4B $41.1B $33.6B $12.7B $16.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.3B -$1.5B -$5.1B -$78M $26M
Ending Cash (CF) $46.7B $39.6B $28.5B $12.6B $16.6B
 
Levered Free Cash Flow -$5.7B $17M -$3M $1.1B $2.9B

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

GET BETTER TRADE IDEAS

Popular

Is Mondelez Stock Overvalued?
Is Mondelez Stock Overvalued?

The company behind Oreo, Ritz, LU, Clif Bar, and Tate’s…

Where Will Morgan Stanley Stock Be in 10 Years?
Where Will Morgan Stanley Stock Be in 10 Years?

Morgan Stanley (NYSE:MS) share price has been on a tear,…

Is Philip Morris Stock Overvalued?
Is Philip Morris Stock Overvalued?

If there is one industry that can be termed truly…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 123x

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 38x

Alerts

Buy
58
WNS alert for Jan 23

WNS (Holdings) [WNS] is up 23.57% over the past day.

Sell
39
EA alert for Jan 23

Electronic Arts [EA] is down 16.73% over the past day.

Buy
52
HZO alert for Jan 23

MarineMax [HZO] is up 16.71% over the past day.

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

Show me the best stock