Financhill
Sell
17

DAL Quote, Financials, Valuation and Earnings

Last price:
$35.88
Seasonality move :
-1.6%
Day range:
$35.46 - $39.26
52-week range:
$34.74 - $69.98
Dividend yield:
1.53%
P/E ratio:
6.73x
P/S ratio:
0.38x
P/B ratio:
1.52x
Volume:
24.5M
Avg. volume:
14.1M
1-year change:
-23.68%
Market cap:
$23.2B
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 $1.9B $2.3B $2.5B
Other Inc / (Exp) -$10.6B -$660M -$718M $921M -$590M
Operating Expenses -$337M -$204M $6.9B $8.6B $9.2B
Operating Income -$4B $2.3B $3.7B $5.5B $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 $3.7B $5.1B $8.8B $7.9B
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 $3.7B $5.5B $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% 25.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$124M $199M $724M $564M $620M
Other Inc / (Exp) -$525M -$507M $106M $1.2B -$335M
Operating Expenses -$822M $1.3B $2B $2.2B $2.3B
Operating Income -$218M $377M $1.3B $1.3B $1.7B
 
Net Interest Expenses $365M $265M $238M $207M $180M
EBT. Incl. Unusual Items -$1.1B -$395M $1.1B $2.3B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$353M $13M $291M $238M $359M
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 $644M
Weighted Average Diluted Share $636M $641M $641M $643M $651M
 
EBITDA -$743M -$130M $1.4B $2.5B $1.4B
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 $1.3B $1.3B $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 $1.9B $2.3B $2.5B
Other Inc / (Exp) -$10.6B -$617M -$719M $920M -$591M
Operating Expenses -$341M -$157M $6.9B $8.6B $9.2B
Operating Income -$4B $2.3B $3.7B $5.5B $6B
 
Net Interest Expenses $929M $1.3B $1B $833M $746M
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 $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 $3.7B $5.5B $6B
Operating Income (Adjusted) -$14.7B $1.7B $2.9B $6.4B $5.4B
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 --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $27.8B $40B $43.9B $46.5B --
Gross Profit $2.1B $10.6B $14.1B $15.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $502M $1.9B $2.3B $2.5B --
Other Inc / (Exp) -$617M -$719M $920M -$591M --
Operating Expenses -$157M $6.9B $8.6B $9.2B --
Operating Income $2.3B $3.7B $5.5B $6B --
 
Net Interest Expenses $1.3B $1B $833M $746M --
EBT. Incl. Unusual Items $398M $1.9B $5.6B $4.7B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $119M $596M $998M $1.2B --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $279M $1.3B $4.6B $3.5B --
 
Basic EPS (Cont. Ops) $0.43 $2.06 $7.21 $5.39 --
Diluted EPS (Cont. Ops) $0.42 $2.04 $7.15 $5.33 --
Weighted Average Basic Share $2.5B $2.6B $2.6B $2.6B --
Weighted Average Diluted Share $2.6B $2.6B $2.6B $2.6B --
 
EBITDA $1.7B $2.9B $6.4B $5.4B --
EBIT $1.7B $2.9B $6.4B $5.4B --
 
Revenue (Reported) $29.9B $50.6B $58B $61.6B --
Operating Income (Reported) $2.3B $3.7B $5.5B $6B --
Operating Income (Adjusted) $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 $9.8B
 
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 $2.7B
Total Assets $72B $72.5B $72.3B $73.6B $75.4B
 
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 $25.1B $20.7B $17.1B $14B
Capital Leases -- -- -- -- --
Total Liabilities $70.5B $68.6B $65.7B $62.5B $60.1B
 
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 $72.5B $72.3B $73.6B $75.4B
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 $9.8B
 
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 $2.7B
Total Assets $72B $72.5B $72.3B $73.6B $75.4B
 
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 $25.1B $20.7B $17.1B $14B
Capital Leases -- -- -- -- --
Total Liabilities $70.5B $68.6B $65.7B $62.5B $60.1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$9B -$7.1B -$5.8B -$5.8B -$5B
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 $75.4B
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 $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 -- -$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 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 --
Cash Acquisitions -- -$870M -$152M -- --
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) $41.1B $33.6B $12.7B $16.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5B -$5.1B -$78M $26M --
Ending Cash (CF) $39.6B $28.5B $12.6B $16.6B --
 
Levered Free Cash Flow $17M -$3M $1.1B $2.9B --

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

GET BETTER TRADE IDEAS

Popular

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

Is JOBY Stock a Buy, Sell or Hold?
Is JOBY Stock a Buy, Sell or Hold?

Joby Aviation (NYSE:JOBY) got started with the big idea of…

Stock Ideas

Sell
36
Is MSFT Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 30x

Sell
30
Is AAPL Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 28x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 33x

Alerts

Buy
55
SLNO alert for Apr 9

Soleno Therapeutics [SLNO] is down 3.12% over the past day.

Sell
20
HELE alert for Apr 9

Helen Of Troy [HELE] is down 0.33% over the past day.

Sell
18
OXM alert for Apr 9

Oxford Industries [OXM] is up 1.8% over the past day.

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

Show me the best stock