Free Trial

Delta Air Lines (DAL) Financials

Delta Air Lines logo
$61.63 +3.79 (+6.56%)
Closing price 08/22/2025 03:59 PM Eastern
Extended Trading
$61.83 +0.20 (+0.32%)
As of 08/22/2025 07:58 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Delta Air Lines

Annual Income Statements for Delta Air Lines

This table shows Delta Air Lines' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
659 4,526 4,195 3,205 3,935 4,767 -12,385 280 1,318 4,609 3,457
Consolidated Net Income / (Loss)
659 4,526 4,195 3,205 3,935 4,767 -12,385 280 1,318 4,609 3,457
Net Income / (Loss) Continuing Operations
659 4,526 4,195 3,205 3,935 4,767 -12,385 280 1,318 4,609 3,457
Total Pre-Tax Income
1,072 7,157 6,353 5,500 5,151 6,198 -15,587 398 1,914 5,608 4,658
Total Operating Income
2,206 7,802 6,996 5,966 5,264 6,618 -12,469 1,886 3,661 5,521 5,995
Total Gross Profit
11,834 17,552 16,251 12,689 15,911 19,134 -1,505 4,995 14,720 24,645 20,858
Total Revenue
40,362 40,704 39,450 41,138 44,438 47,007 17,095 29,899 50,582 58,048 61,643
Operating Revenue
35,888 35,595 39,450 41,138 44,438 47,007 17,095 29,899 50,582 58,048 61,643
Total Cost of Revenue
28,528 23,152 23,199 28,449 28,527 27,873 18,600 24,904 35,862 33,403 40,785
Operating Cost of Revenue
28,528 23,152 23,199 28,449 28,527 27,873 18,600 24,904 35,862 33,403 40,785
Total Operating Expenses
9,628 9,750 9,255 6,723 10,647 12,516 10,964 3,109 11,059 19,124 14,863
Selling, General & Admin Expense
3,546 3,881 3,539 1,609 3,898 4,769 3,185 3,806 5,045 6,280 6,688
Marketing Expense
1,700 1,672 1,751 1,827 1,941 2,211 643 953 1,891 2,334 2,485
Depreciation Expense
1,771 1,835 1,886 2,222 2,329 2,581 2,312 1,998 2,107 2,341 2,513
Other Operating Expenses / (Income)
1,895 2,362 2,079 1,065 2,479 2,955 -3,395 -3,648 2,016 8,169 3,177
Total Other Income / (Expense), net
-1,134 -645 -643 -466 -113 -420 -3,118 -1,488 -1,747 87 -1,337
Interest Expense
650 481 388 396 311 301 937 1,598 100 63 39
Interest & Investment Income
- - 0.00 0.00 38 - - - -1,029 -834 -747
Other Income / (Expense), net
-484 -164 -255 -70 160 -119 -2,181 110 -618 984 -551
Income Tax Expense
413 2,631 2,158 2,295 1,216 1,431 -3,202 118 596 999 1,201
Basic Earnings per Share
$0.79 $5.68 $5.59 $4.45 $5.69 $7.32 ($19.49) $0.44 $2.07 $7.21 $5.39
Weighted Average Basic Shares Outstanding
824.27M 778.51M 730.77M 706.91M 678.95M 640.09M 638.15M 639.93M 641.24M 643.32M 645.96M
Diluted Earnings per Share
$0.78 $5.63 $5.55 $4.43 $5.67 $7.30 ($19.49) $0.44 $2.06 $7.17 $5.33
Weighted Average Diluted Shares Outstanding
824.27M 778.51M 730.77M 706.91M 678.95M 640.09M 638.15M 639.93M 641.24M 643.32M 645.96M
Weighted Average Basic & Diluted Shares Outstanding
824.27M 778.51M 730.77M 706.91M 678.95M 640.09M 638.15M 639.93M 641.24M 643.32M 645.96M
Cash Dividends to Common per Share
$0.30 $0.45 $0.68 $1.02 $1.31 $1.51 $0.40 $0.00 - $0.20 $0.50

Quarterly Income Statements for Delta Air Lines

This table shows Delta Air Lines' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
828 -363 1,827 1,108 2,037 37 1,305 1,272 843 240 2,130
Consolidated Net Income / (Loss)
828 -363 1,827 1,108 2,037 37 1,305 1,272 843 240 2,130
Net Income / (Loss) Continuing Operations
828 -363 1,827 1,108 2,037 37 1,305 1,272 843 240 2,130
Total Pre-Tax Income
1,119 -506 2,317 1,521 2,276 122 1,773 1,561 1,202 320 2,574
Total Operating Income
1,469 -277 2,491 1,984 1,323 614 2,267 1,397 1,717 569 2,102
Total Gross Profit
4,499 3,712 6,834 5,647 8,452 3,876 6,202 5,253 4,947 4,050 6,122
Total Revenue
13,435 12,759 15,578 15,488 14,223 13,748 16,658 15,677 15,560 14,040 16,648
Operating Revenue
13,435 12,759 15,578 15,488 14,223 13,748 16,658 15,677 15,560 14,040 16,648
Total Cost of Revenue
8,936 9,047 8,744 9,841 5,771 9,872 10,456 10,424 10,613 9,990 10,526
Operating Cost of Revenue
8,936 9,047 8,744 9,841 5,771 9,872 10,456 10,424 10,613 9,990 10,526
Total Operating Expenses
3,030 3,989 4,343 3,663 7,129 3,262 3,935 3,856 3,230 3,481 4,020
Selling, General & Admin Expense
1,295 1,573 1,523 1,585 1,599 1,559 1,661 1,787 1,681 1,768 1,793
Marketing Expense
507 500 651 618 565 550 672 643 620 552 673
Depreciation Expense
553 564 573 594 610 615 620 643 635 607 602
Other Operating Expenses / (Income)
675 1,352 1,596 866 4,355 538 982 783 294 554 952
Total Other Income / (Expense), net
-350 -229 -174 -463 953 -492 -494 164 -515 -249 472
Interest Expense
-791 249 29 13 -228 4.00 32 0.00 -202 0.00 20
Interest & Investment Income
- - -203 -196 - -205 -188 -173 - -179 -172
Other Income / (Expense), net
-112 20 58 -254 1,160 -283 -274 337 -331 -70 664
Income Tax Expense
291 -143 490 413 239 85 468 289 359 80 444
Basic Earnings per Share
$1.31 ($0.57) $2.86 $1.73 $3.19 $0.06 $2.04 $1.98 $1.31 $0.37 $3.28
Weighted Average Basic Shares Outstanding
641.24M 642.72M 643.42M 643.46M 643.32M 645.31M 645.42M 645.28M 645.96M 652.96M 652.95M
Diluted Earnings per Share
$1.31 ($0.57) $2.84 $1.72 $3.18 $0.06 $2.01 $1.97 $1.29 $0.37 $3.27
Weighted Average Diluted Shares Outstanding
641.24M 642.72M 643.42M 643.46M 643.32M 645.31M 645.42M 645.28M 645.96M 652.96M 652.95M
Weighted Average Basic & Diluted Shares Outstanding
641.24M 642.72M 643.42M 643.46M 643.32M 645.31M 645.42M 645.28M 645.96M 652.96M 652.95M

Annual Cash Flow Statements for Delta Air Lines

This table details how cash moves in and out of Delta Air Lines' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
-756 -116 800 -973 895 982 6,325 -1,486 -5,096 -78 26
Net Cash From Operating Activities
4,947 7,927 7,215 5,023 7,014 8,425 -3,793 3,264 6,363 6,464 8,025
Net Cash From Continuing Operating Activities
4,947 7,927 6,860 4,340 6,398 7,884 -3,793 1,074 4,137 7,142 7,568
Net Income / (Loss) Continuing Operations
659 4,526 4,195 3,205 3,935 4,767 -12,385 280 1,318 4,609 3,457
Consolidated Net Income / (Loss)
659 4,526 4,195 3,205 3,935 4,767 -12,385 280 1,318 4,609 3,457
Depreciation Expense
1,771 1,835 1,886 2,222 2,329 2,581 2,312 1,998 2,107 2,341 2,513
Non-Cash Adjustments To Reconcile Net Income
2,921 -1,680 -1,100 -3,353 -497 -506 5,879 -1,968 1,467 -583 1,188
Changes in Operating Assets and Liabilities, net
-404 3,246 1,879 2,266 631 1,042 401 764 -755 775 410
Net Cash From Discontinued Operating Activities
- - 355 683 616 541 - 2,190 2,226 -678 457
Net Cash From Investing Activities
-2,463 -3,955 -2,155 -5,266 -4,393 -4,563 -9,238 -898 -6,924 -3,148 -3,739
Net Cash From Continuing Investing Activities
-2,463 -3,955 -2,155 -5,266 -4,393 -4,563 -9,238 -898 -6,924 -3,148 -3,739
Purchase of Property, Plant & Equipment
-2,249 -2,945 -3,391 -3,891 -5,168 -4,936 -1,899 -3,247 -6,366 -5,323 -5,140
Purchase of Investments
-1,795 -998 -1,707 -2,170 -145 -170 -15,499 -12,655 -3,574 -2,464 0.00
Sale and/or Maturity of Investments
1,533 739 2,686 584 794 485 7,608 15,036 2,804 4,547 1,137
Other Investing Activities, net
48 -251 257 211 126 58 552 -32 212 92 264
Net Cash From Financing Activities
-3,240 -4,088 -4,260 -730 -1,726 -2,880 19,356 -3,852 -4,535 -3,394 -4,260
Net Cash From Continuing Financing Activities
-3,240 -4,088 -4,260 -730 -1,733 -2,880 19,356 -3,852 -4,535 -3,394 -4,260
Repayment of Debt
-2,909 -2,925 -1,811 -1,412 -2,994 -3,341 -8,761 -5,754 -4,535 -4,144 -3,939
Payment of Dividends
-251 -359 -509 -731 -909 -980 -260 0.00 0.00 -128 -321
Issuance of Debt
1,020 1,038 661 2,454 3,745 3,807 26,051 1,902 0.00 878 0.00
Cash Interest Paid
560 452 385 390 376 481 761 1,524 1,261 1,164 1,001

Quarterly Cash Flow Statements for Delta Air Lines

This table details how cash moves in and out of Delta Air Lines' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
-3,852 -44 -5,448 -931 6,345 -1,424 -4,729 -1,495 5,266 -1,858 -2,269
Net Cash From Operating Activities
1,188 2,235 2,608 1,076 545 2,408 2,449 1,274 1,894 2,378 1,857
Net Cash From Investing Activities
-4,735 -1,100 -1,382 -131 -535 -637 -809 -1,124 -1,169 -1,224 -1,199
Net Cash From Continuing Investing Activities
-4,735 -1,100 -1,382 -131 -535 -637 -809 -1,124 -1,169 -1,224 -1,199
Purchase of Property, Plant & Equipment
-2,200 -1,000 -1,452 -1,269 -1,602 -1,193 -1,309 -1,328 -1,310 -1,224 -1,209
Other Investing Activities, net
91 2.00 18 64 8.00 10 33 87 134 0.00 10
Net Cash From Financing Activities
-305 -1,179 -1,831 -800 416 -787 -1,512 -371 -1,590 -634 -1,070
Net Cash From Continuing Financing Activities
-305 -1,179 -1,831 -800 416 -787 -1,512 -371 -1,590 -634 -1,070
Repayment of Debt
-305 -1,179 -1,831 -736 -398 -723 -1,448 -274 -1,494 -535 -2,971
Payment of Dividends
- 0.00 - -64 -64 -64 -64 -97 -96 -99 -97

Annual Balance Sheets for Delta Air Lines

This table presents Delta Air Lines' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
54,005 53,134 51,261 53,671 60,266 64,532 71,996 72,459 72,288 73,644 75,372
Total Current Assets
9,158 9,056 7,451 7,804 6,340 8,249 17,404 15,940 13,011 10,269 9,844
Cash & Equivalents
2,088 1,972 2,762 1,814 1,565 2,882 8,307 7,933 3,266 2,741 3,069
Accounts Receivable
2,297 2,020 2,064 2,377 2,314 2,854 1,396 2,404 3,176 3,130 3,224
Inventories, net
852 697 891 1,329 1,055 1,251 732 1,098 1,424 1,314 1,428
Prepaid Expenses
701 915 1,247 1,459 1,406 1,262 1,180 1,119 1,877 1,957 2,123
Plant, Property, & Equipment, net
21,929 23,039 24,375 26,563 28,335 31,310 26,529 28,749 33,109 35,486 37,595
Total Noncurrent Assets
22,918 21,039 19,435 19,304 25,591 24,973 28,063 27,770 26,168 27,889 27,933
Long-Term Investments
- - - - - 2,568 1,665 1,712 2,128 3,457 2,846
Goodwill
9,794 9,794 9,794 9,794 9,781 9,781 9,753 9,753 9,753 9,753 9,753
Intangible Assets
4,603 4,861 4,844 4,847 4,830 5,163 6,011 6,001 5,992 5,983 5,975
Other Noncurrent Operating Assets
926 1,428 1,733 3,309 9,844 6,705 7,090 9,010 8,295 8,696 9,359
Total Liabilities & Shareholders' Equity
54,005 53,134 51,261 53,671 60,266 64,532 71,996 72,459 72,288 73,644 75,372
Total Liabilities
45,192 42,284 38,974 41,141 46,579 49,174 70,462 68,572 65,706 62,539 60,079
Total Current Liabilities
16,847 17,526 15,239 18,959 18,578 20,204 15,927 20,966 25,940 26,418 26,670
Short-Term Debt
1,184 1,563 1,562 3,309 2,593 3,023 2,832 2,882 3,459 4,083 3,275
Accounts Payable
2,622 2,743 2,572 3,634 2,976 3,266 2,840 4,240 5,106 4,446 4,650
Accrued Expenses
2,127 1,306 1,907 1,868 1,117 1,078 1,670 1,746 1,779 1,617 1,812
Current Deferred Revenue
- - - 0.00 - 8,335 5,821 0.00 0.00 0.00 11,408
Current Employee Benefit Liabilities
2,266 3,195 2,924 3,022 3,287 3,701 2,086 2,457 3,288 4,561 4,762
Other Current Liabilities
8,648 8,719 6,274 7,126 8,605 801 678 9,641 12,308 11,711 763
Total Noncurrent Liabilities
28,345 24,758 23,735 22,182 28,001 28,970 54,535 47,606 39,766 36,121 33,409
Long-Term Debt
8,477 6,766 6,201 6,592 8,253 8,873 27,425 25,138 20,671 17,071 14,019
Noncurrent Deferred Revenue
- - - 3,559 3,652 3,509 5,905 4,979 4,548 4,512 4,512
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - 163 1,456 - - 24 908 2,176
Noncurrent Employee Benefit Liabilities
15,138 13,855 13,378 9,810 9,163 8,452 10,630 6,035 3,707 3,601 3,144
Other Noncurrent Operating Liabilities
4,730 4,137 4,156 2,221 6,770 6,680 10,575 11,454 10,916 10,029 9,558
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
8,813 10,850 12,287 12,530 13,687 15,358 1,534 3,887 6,582 11,105 15,293
Total Preferred & Common Equity
8,813 10,850 12,287 12,530 13,687 15,358 1,534 3,887 6,582 11,105 15,293
Total Common Equity
8,813 10,850 12,287 12,530 13,687 15,358 1,534 3,887 6,582 11,105 15,293
Common Stock
12,981 12,936 12,294 12,053 11,671 11,129 11,259 11,447 11,526 11,641 11,740
Retained Earnings
3,456 5,562 7,903 8,256 10,039 12,454 -428 -148 1,170 5,650 8,783
Treasury Stock
-313 -373 -274 -158 -198 -236 -259 -282 -313 -341 -251
Accumulated Other Comprehensive Income / (Loss)
-7,311 -7,275 -7,636 -7,621 -7,825 -7,989 -9,038 -7,130 -5,801 -5,845 -4,979

Quarterly Balance Sheets for Delta Air Lines

This table presents Delta Air Lines' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
72,288 73,134 73,497 73,247 73,644 74,969 75,197 75,368 75,372 77,342 78,395
Total Current Assets
13,011 13,401 13,080 12,255 10,269 11,579 11,588 11,062 9,844 11,236 10,982
Cash & Equivalents
3,266 3,215 2,668 2,835 2,741 3,877 4,110 3,969 3,069 3,711 3,331
Accounts Receivable
3,176 3,224 3,122 3,214 3,130 3,748 3,812 3,550 3,224 3,652 3,755
Inventories, net
1,424 1,379 1,438 1,507 1,314 1,452 1,486 1,467 1,428 1,486 1,525
Prepaid Expenses
1,877 2,187 2,484 2,529 1,957 1,913 2,056 2,068 2,123 2,387 2,371
Plant, Property, & Equipment, net
33,109 33,249 34,092 34,593 35,486 35,915 36,339 36,862 37,595 38,171 38,926
Total Noncurrent Assets
26,168 26,484 26,325 26,399 27,889 27,475 27,270 27,444 27,933 27,935 28,487
Long-Term Investments
2,128 2,249 2,389 2,291 3,457 3,247 3,022 3,272 2,846 2,819 3,556
Goodwill
9,753 9,753 9,753 9,753 9,753 9,753 9,753 9,753 9,753 9,753 9,753
Intangible Assets
5,992 5,990 5,988 5,985 5,983 5,981 5,979 5,977 5,975 5,972 5,970
Other Noncurrent Operating Assets
8,295 8,060 8,195 8,370 8,696 8,494 8,516 8,442 9,359 9,391 9,208
Total Liabilities & Shareholders' Equity
72,288 73,134 73,497 73,247 73,644 74,969 75,197 75,368 75,372 77,342 78,395
Total Liabilities
65,706 66,874 65,397 64,021 62,539 63,818 62,811 61,722 60,079 61,895 60,955
Total Current Liabilities
25,940 28,417 28,482 27,556 26,418 28,478 28,759 28,118 26,670 29,699 28,554
Short-Term Debt
3,459 3,236 3,165 3,081 4,083 3,909 4,050 4,424 3,275 4,038 3,320
Accounts Payable
5,106 4,754 5,114 5,320 4,446 4,541 4,876 4,545 4,650 4,809 5,063
Accrued Expenses
1,779 2,003 1,918 1,769 1,617 2,038 1,928 1,848 1,812 2,319 2,213
Current Deferred Revenue
0.00 14,872 14,246 12,655 0.00 14,211 13,475 0.00 0.00 14,448 0.00
Current Employee Benefit Liabilities
3,288 2,828 3,340 4,003 4,561 3,037 3,655 4,105 4,762 3,333 3,822
Other Current Liabilities
12,308 724 699 728 11,711 742 775 13,196 12,171 752 14,136
Total Noncurrent Liabilities
39,766 38,457 36,915 36,465 36,121 35,340 34,052 33,604 33,409 32,196 32,401
Long-Term Debt
20,671 19,823 18,140 17,532 17,071 16,555 15,033 14,373 14,019 12,886 12,836
Noncurrent Deferred Revenue
4,548 4,413 4,443 4,456 4,512 4,523 4,596 4,630 4,512 4,553 4,573
Noncurrent Deferred & Payable Income Tax Liabilities
24 - - - 908 994 1,410 1,675 2,176 2,229 2,626
Noncurrent Employee Benefit Liabilities
3,707 3,730 3,669 3,618 3,601 3,524 3,453 3,404 3,144 3,117 3,087
Other Noncurrent Operating Liabilities
10,916 10,491 10,663 10,859 10,029 9,744 9,560 9,522 9,558 9,411 9,279
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
6,582 6,260 8,100 9,226 11,105 11,151 12,386 13,646 15,293 15,447 17,440
Total Preferred & Common Equity
6,582 6,260 8,100 9,226 11,105 11,151 12,386 13,646 15,293 15,447 17,440
Total Common Equity
6,582 6,260 8,100 9,226 11,105 11,151 12,386 13,646 15,293 15,447 17,440
Common Stock
11,526 11,544 11,578 11,613 11,641 11,688 11,647 11,686 11,740 11,698 11,744
Retained Earnings
1,170 807 2,569 3,613 5,650 5,622 6,765 7,940 8,783 8,925 10,833
Treasury Stock
-313 -337 -338 -340 -341 -366 -286 -289 -251 -238 -238
Accumulated Other Comprehensive Income / (Loss)
-5,801 -5,754 -5,709 -5,660 -5,845 -5,793 -5,740 -5,691 -4,979 -4,938 -4,899

Annual Metrics And Ratios for Delta Air Lines

This table displays calculated financial ratios and metrics derived from Delta Air Lines' official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
6.85% 0.85% -3.08% 4.28% 8.02% 5.78% -63.63% 74.90% 69.18% 14.76% 6.19%
EBITDA Growth
-30.65% 171.20% -8.93% -5.90% -4.50% 17.12% -235.88% 132.37% 28.94% 71.77% -10.05%
EBIT Growth
-49.04% 343.55% -11.74% -12.54% -8.01% 19.82% -325.42% 113.62% 52.45% 113.77% -16.31%
NOPAT Growth
-90.44% 263.83% -6.37% -24.74% 15.67% 26.58% -271.48% 115.20% 90.00% 79.99% -1.94%
Net Income Growth
-93.75% 586.80% -7.31% -23.60% 22.78% 21.14% -359.81% 102.26% 370.71% 249.70% -24.99%
EPS Growth
-93.65% 621.79% -1.42% -20.18% 27.99% 28.75% -366.99% 102.26% 368.18% 248.06% -25.66%
Operating Cash Flow Growth
9.84% 60.24% -8.98% -30.38% 39.64% 20.12% -145.02% 186.05% 94.94% 1.59% 24.15%
Free Cash Flow Firm Growth
134.71% -18.73% -18.35% -86.36% 308.06% 190.41% -135.35% -51.17% 82.02% 380.92% 74.53%
Invested Capital Growth
-20.91% 3.78% 6.73% 17.80% 10.31% -3.04% -31.62% 30.41% 16.29% 13.59% 6.97%
Revenue Q/Q Growth
1.44% -0.36% -0.59% 2.39% 1.17% 1.51% -30.40% 22.52% 8.51% 1.38% 2.22%
EBITDA Q/Q Growth
-32.53% 39.23% -9.14% 6.68% 0.62% 3.44% -24.24% 23.50% 40.37% 15.44% -11.87%
EBIT Q/Q Growth
-49.71% 53.31% -11.47% 6.91% 1.14% 4.00% -18.46% 60.71% 88.89% 20.93% -16.77%
NOPAT Q/Q Growth
-90.10% 48.50% -7.87% -9.36% 13.74% 5.74% -22.10% 147.77% 394.88% 4.82% -2.10%
Net Income Q/Q Growth
-93.31% 59.70% -11.33% -4.33% 22.43% 1.69% -17.61% 511.76% 1,487.95% 35.56% -25.67%
EPS Q/Q Growth
-93.22% 58.59% -10.19% -4.11% 22.46% 3.11% -17.20% 500.00% 1,484.62% 35.28% -26.18%
Operating Cash Flow Q/Q Growth
-9.99% 12.76% -4.55% 17.72% -8.43% -3.16% -146.78% 129.54% 11.03% -9.05% 20.21%
Free Cash Flow Firm Q/Q Growth
50.87% -33.06% 3.92% 25.25% -32.09% 103.40% -260.74% -416.40% 80.03% 105.52% 43.17%
Invested Capital Q/Q Growth
-18.12% 2.65% -0.72% -2.84% 4.02% -7.86% -0.59% 20.30% 15.71% 10.61% 5.87%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
29.32% 43.12% 41.19% 30.85% 35.80% 40.70% -8.80% 16.71% 29.10% 42.46% 33.84%
EBITDA Margin
8.65% 23.27% 21.87% 19.73% 17.45% 19.32% -72.17% 13.36% 10.18% 15.24% 12.91%
Operating Margin
5.47% 19.17% 17.73% 14.50% 11.85% 14.08% -72.94% 6.31% 7.24% 9.51% 9.73%
EBIT Margin
4.27% 18.76% 17.09% 14.33% 12.21% 13.83% -85.70% 6.68% 6.02% 11.21% 8.83%
Profit (Net Income) Margin
1.63% 11.12% 10.63% 7.79% 8.86% 10.14% -72.45% 0.94% 2.61% 7.94% 5.61%
Tax Burden Percent
61.47% 63.24% 66.03% 58.27% 76.39% 76.91% 79.46% 70.35% 68.86% 82.19% 74.22%
Interest Burden Percent
62.25% 93.70% 94.24% 93.28% 94.97% 95.37% 106.40% 19.94% 62.90% 86.21% 85.56%
Effective Tax Rate
38.53% 36.76% 33.97% 41.73% 23.61% 23.09% 0.00% 29.65% 31.14% 17.81% 25.78%
Return on Invested Capital (ROIC)
7.90% 31.92% 28.39% 19.00% 19.32% 23.67% -48.98% 7.96% 12.35% 19.36% 17.24%
ROIC Less NNEP Spread (ROIC-NNEP)
-2.14% 24.67% 19.36% 14.39% 18.20% 19.05% -87.98% 0.46% 4.42% 19.85% 9.37%
Return on Net Nonoperating Assets (RNNOA)
-1.45% 14.11% 7.87% 6.83% 10.70% 9.15% -97.66% 2.37% 12.83% 32.76% 8.95%
Return on Equity (ROE)
6.44% 46.04% 36.26% 25.83% 30.02% 32.82% -146.64% 10.33% 25.18% 52.12% 26.19%
Cash Return on Invested Capital (CROIC)
31.25% 28.22% 21.88% 2.65% 9.52% 26.76% -11.42% -18.44% -2.71% 6.63% 10.51%
Operating Return on Assets (OROA)
3.24% 14.26% 12.91% 11.24% 9.52% 10.42% -21.46% 2.76% 4.20% 8.92% 7.31%
Return on Assets (ROA)
1.24% 8.45% 8.04% 6.11% 6.91% 7.64% -18.14% 0.39% 1.82% 6.32% 4.64%
Return on Common Equity (ROCE)
6.44% 46.04% 36.26% 25.83% 30.02% 32.82% -146.64% 10.33% 25.18% 52.12% 26.19%
Return on Equity Simple (ROE_SIMPLE)
7.48% 41.71% 34.14% 25.58% 28.75% 31.04% -807.37% 7.20% 20.02% 41.50% 22.61%
Net Operating Profit after Tax (NOPAT)
1,356 4,934 4,620 3,477 4,021 5,090 -8,728 1,327 2,521 4,537 4,449
NOPAT Margin
3.36% 12.12% 11.71% 8.45% 9.05% 10.83% -51.06% 4.44% 4.98% 7.82% 7.22%
Net Nonoperating Expense Percent (NNEP)
10.04% 7.25% 9.03% 4.61% 1.12% 4.63% 39.00% 7.50% 7.93% -0.49% 7.87%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 8.21% 14.07% 13.65%
Cost of Revenue to Revenue
70.68% 56.88% 58.81% 69.16% 64.20% 59.30% 108.80% 83.29% 70.90% 57.54% 66.16%
SG&A Expenses to Revenue
8.79% 9.53% 8.97% 3.91% 8.77% 10.15% 18.63% 12.73% 9.97% 10.82% 10.85%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
23.85% 23.95% 23.46% 16.34% 23.96% 26.63% 64.14% 10.40% 21.86% 32.95% 24.11%
Earnings before Interest and Taxes (EBIT)
1,722 7,638 6,741 5,896 5,424 6,499 -14,650 1,996 3,043 6,505 5,444
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3,493 9,473 8,627 8,118 7,753 9,080 -12,338 3,994 5,150 8,846 7,957
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.17 3.32 2.70 2.98 2.40 2.43 16.60 6.39 3.15 2.31 2.55
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 90.07 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.91 0.88 0.84 0.91 0.74 0.79 1.49 0.83 0.41 0.44 0.63
Price to Earnings (P/E)
55.83 7.95 7.92 11.67 8.35 7.82 0.00 88.68 15.74 5.56 11.29
Dividend Yield
0.68% 0.98% 1.50% 1.94% 3.37% 3.22% 4.78% 0.00% 0.00% 0.50% 0.83%
Earnings Yield
1.79% 12.58% 12.63% 8.57% 11.98% 12.78% 0.00% 1.13% 6.35% 18.00% 8.86%
Enterprise Value to Invested Capital (EV/IC)
2.84 2.60 2.25 2.26 1.93 2.07 2.76 2.11 1.65 1.58 1.89
Enterprise Value to Revenue (EV/Rev)
1.07 1.00 0.96 1.09 0.95 0.93 2.34 1.33 0.72 0.68 0.82
Enterprise Value to EBITDA (EV/EBITDA)
12.35 4.31 4.37 5.50 5.43 4.82 0.00 9.97 7.03 4.46 6.34
Enterprise Value to EBIT (EV/EBIT)
25.06 5.35 5.60 7.57 7.77 6.73 0.00 19.95 11.90 6.06 9.26
Enterprise Value to NOPAT (EV/NOPAT)
31.82 8.28 8.17 12.84 10.47 8.59 0.00 30.01 14.36 8.69 11.33
Enterprise Value to Operating Cash Flow (EV/OCF)
8.72 5.16 5.23 8.89 6.01 5.19 0.00 12.20 5.69 6.10 6.28
Enterprise Value to Free Cash Flow (EV/FCFF)
8.04 9.37 10.60 91.96 21.26 7.60 0.00 0.00 0.00 25.39 18.60
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.10 0.77 0.63 0.79 0.79 0.77 19.72 7.21 3.67 1.90 1.13
Long-Term Debt to Equity
0.96 0.62 0.50 0.53 0.60 0.58 17.88 6.47 3.14 1.54 0.92
Financial Leverage
0.68 0.57 0.41 0.47 0.59 0.48 1.11 5.15 2.90 1.65 0.95
Leverage Ratio
5.19 5.45 4.51 4.23 4.35 4.30 8.08 26.65 13.83 8.25 5.65
Compound Leverage Factor
3.23 5.11 4.25 3.94 4.13 4.10 8.60 5.31 8.70 7.11 4.83
Debt to Total Capital
52.30% 43.43% 38.72% 44.14% 44.21% 43.65% 95.17% 87.82% 78.57% 65.58% 53.07%
Short-Term Debt to Total Capital
6.41% 8.15% 7.79% 14.75% 10.57% 11.09% 8.91% 9.03% 11.26% 12.66% 10.05%
Long-Term Debt to Total Capital
45.89% 35.28% 30.93% 29.39% 33.64% 32.56% 86.27% 78.79% 67.31% 52.92% 43.02%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
47.70% 56.57% 61.28% 55.86% 55.79% 56.35% 4.83% 12.18% 21.43% 34.42% 46.93%
Debt to EBITDA
2.77 0.88 0.90 1.22 1.40 1.31 -2.45 7.02 4.69 2.39 2.17
Net Debt to EBITDA
1.82 0.52 0.52 0.89 1.20 0.71 -1.17 3.75 3.00 1.56 1.43
Long-Term Debt to EBITDA
2.43 0.71 0.72 0.81 1.06 0.98 -2.22 6.29 4.01 1.93 1.76
Debt to NOPAT
7.12 1.69 1.68 2.85 2.70 2.34 -3.47 21.12 9.57 4.66 3.89
Net Debt to NOPAT
4.69 0.99 0.98 2.09 2.31 1.27 -1.66 11.30 6.14 3.05 2.56
Long-Term Debt to NOPAT
6.25 1.37 1.34 1.90 2.05 1.74 -3.14 18.95 8.20 3.76 3.15
Altman Z-Score
1.26 1.71 1.75 1.64 1.45 1.56 -0.20 0.63 0.84 1.17 1.34
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.54 0.52 0.49 0.41 0.34 0.41 1.09 0.76 0.50 0.39 0.37
Quick Ratio
0.33 0.31 0.35 0.26 0.21 0.28 0.97 0.65 0.37 0.26 0.24
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
5,366 4,361 3,561 486 1,981 5,754 -2,034 -3,075 -553 1,553 2,711
Operating Cash Flow to CapEx
219.96% 269.17% 212.77% 129.09% 135.72% 170.68% -199.74% 100.52% 99.95% 121.44% 156.13%
Free Cash Flow to Firm to Interest Expense
8.26 9.07 9.18 1.23 6.37 19.12 -2.17 -1.92 -5.53 24.66 69.52
Operating Cash Flow to Interest Expense
7.61 16.48 18.60 12.68 22.55 27.99 -4.05 2.04 63.63 102.60 205.77
Operating Cash Flow Less CapEx to Interest Expense
4.15 10.36 9.86 2.86 5.94 11.59 -6.07 0.01 -0.03 18.11 73.97
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.76 0.76 0.76 0.78 0.78 0.75 0.25 0.41 0.70 0.80 0.83
Accounts Receivable Turnover
20.67 18.86 19.32 18.53 18.95 18.19 8.04 15.74 18.13 18.41 19.40
Inventory Turnover
29.79 29.89 29.22 25.63 23.93 24.17 18.76 27.22 28.44 24.40 29.75
Fixed Asset Turnover
1.84 1.81 1.66 1.62 1.62 1.58 0.59 1.08 1.64 1.69 1.69
Accounts Payable Turnover
11.59 8.63 8.73 9.17 8.63 8.93 6.09 7.04 7.67 6.99 8.97
Days Sales Outstanding (DSO)
17.66 19.36 18.89 19.70 19.27 20.06 45.37 23.19 20.13 19.83 18.81
Days Inventory Outstanding (DIO)
12.25 12.21 12.49 14.24 15.25 15.10 19.46 13.41 12.83 14.96 12.27
Days Payable Outstanding (DPO)
31.49 42.29 41.81 39.81 42.29 40.87 59.91 51.88 47.56 52.19 40.70
Cash Conversion Cycle (CCC)
-1.58 -10.72 -10.43 -5.87 -7.77 -5.71 4.92 -15.28 -14.59 -17.40 -9.62
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
15,169 15,742 16,801 19,792 21,832 21,168 14,474 18,876 21,950 24,934 26,672
Invested Capital Turnover
2.35 2.63 2.42 2.25 2.14 2.19 0.96 1.79 2.48 2.48 2.39
Increase / (Decrease) in Invested Capital
-4,010 573 1,059 2,991 2,040 -664 -6,694 4,402 3,074 2,984 1,738
Enterprise Value (EV)
43,147 40,863 37,740 44,651 42,121 43,736 39,954 39,820 36,211 39,440 50,419
Market Capitalization
36,791 35,971 33,226 37,389 32,840 37,290 25,458 24,831 20,743 25,611 39,040
Book Value per Share
$10.53 $13.80 $16.69 $17.57 $19.96 $23.75 $2.41 $6.07 $10.27 $17.26 $23.70
Tangible Book Value per Share
($6.67) ($4.84) ($3.19) ($2.96) ($1.35) $0.64 ($22.31) ($18.54) ($14.29) ($7.20) ($0.67)
Total Capital
18,474 19,179 20,050 22,431 24,533 27,254 31,791 31,907 30,712 32,259 32,587
Total Debt
9,661 8,329 7,763 9,901 10,846 11,896 30,257 28,020 24,130 21,154 17,294
Total Long-Term Debt
8,477 6,766 6,201 6,592 8,253 8,873 27,425 25,138 20,671 17,071 14,019
Net Debt
6,356 4,892 4,514 7,262 9,281 6,446 14,496 14,989 15,468 13,829 11,379
Capital Expenditures (CapEx)
2,249 2,945 3,391 3,891 5,168 4,936 1,899 3,247 6,366 5,323 5,140
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-9,810 -10,344 -9,475 -10,485 -11,210 -11,814 -9,787 -13,463 -16,004 -15,934 -16,620
Debt-free Net Working Capital (DFNWC)
-6,505 -6,907 -6,226 -7,846 -9,645 -8,932 4,309 -2,144 -9,470 -12,066 -13,551
Net Working Capital (NWC)
-7,689 -8,470 -7,788 -11,155 -12,238 -11,955 1,477 -5,026 -12,929 -16,149 -16,826
Net Nonoperating Expense (NNE)
697 408 425 272 86 323 3,657 1,047 1,203 -72 992
Net Nonoperating Obligations (NNO)
6,356 4,892 4,514 7,262 8,145 5,810 12,940 14,989 15,368 13,829 11,379
Total Depreciation and Amortization (D&A)
1,771 1,835 1,886 2,222 2,329 2,581 2,312 1,998 2,107 2,341 2,513
Debt-free, Cash-free Net Working Capital to Revenue
-24.31% -25.41% -24.02% -25.49% -25.23% -25.13% -57.25% -45.03% -31.64% -27.45% -26.96%
Debt-free Net Working Capital to Revenue
-16.12% -16.97% -15.78% -19.07% -21.70% -19.00% 25.21% -7.17% -18.72% -20.79% -21.98%
Net Working Capital to Revenue
-19.05% -20.81% -19.74% -27.12% -27.54% -25.43% 8.64% -16.81% -25.56% -27.82% -27.30%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.79 $5.68 $5.82 $4.97 $5.69 $7.32 ($19.49) $0.44 $2.07 $7.21 $5.39
Adjusted Weighted Average Basic Shares Outstanding
824.27M 778.51M 730.77M 706.91M 678.95M 640.09M 638.15M 639.93M 641.24M 643.32M 645.96M
Adjusted Diluted Earnings per Share
$0.78 $5.63 $5.79 $4.95 $5.67 $7.30 ($19.49) $0.44 $2.06 $7.17 $5.33
Adjusted Weighted Average Diluted Shares Outstanding
824.27M 778.51M 730.77M 706.91M 678.95M 640.09M 638.15M 639.93M 641.24M 643.32M 645.96M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
824.27M 778.51M 730.77M 706.91M 678.95M 640.09M 638.15M 639.93M 641.24M 643.32M 645.96M
Normalized Net Operating Profit after Tax (NOPAT)
1,796 4,934 4,620 3,477 4,021 5,090 -2,975 1,327 2,521 4,537 4,449
Normalized NOPAT Margin
4.45% 12.12% 11.71% 8.45% 9.05% 10.83% -17.40% 4.44% 4.98% 7.82% 7.22%
Pre Tax Income Margin
2.66% 17.58% 16.10% 13.37% 11.59% 13.19% -91.18% 1.33% 3.78% 9.66% 7.56%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.65 15.88 17.37 14.89 17.44 21.59 -15.64 1.25 30.43 103.25 139.59
NOPAT to Interest Expense
2.09 10.26 11.91 8.78 12.93 16.91 -9.32 0.83 25.21 72.02 114.08
EBIT Less CapEx to Interest Expense
-0.81 9.76 8.63 5.06 0.82 5.19 -17.66 -0.78 -33.23 18.76 7.79
NOPAT Less CapEx to Interest Expense
-1.37 4.13 3.17 -1.05 -3.69 0.51 -11.34 -1.20 -38.45 -12.47 -17.71
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
38.09% 7.93% 12.13% 22.81% 23.10% 20.56% -2.10% 0.00% 0.00% 2.78% 9.29%
Augmented Payout Ratio
205.01% 56.54% 74.14% 75.13% 63.13% 63.08% -4.88% 0.00% 0.00% 2.78% 9.29%

Quarterly Metrics And Ratios for Delta Air Lines

This table displays calculated financial ratios and metrics derived from Delta Air Lines' official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
41.88% 36.49% 12.69% 10.83% 5.87% 7.75% 6.93% 1.22% 9.40% 2.12% -0.06%
EBITDA Growth
345.22% 177.72% 68.48% 30.42% 61.94% 208.14% -16.30% 2.28% -34.66% 16.91% 28.89%
EBIT Growth
1,909.33% 71.48% 89.80% 39.07% 82.98% 228.79% -21.81% 0.23% -44.18% 50.76% 38.79%
NOPAT Growth
490.43% 64.62% 81.74% 37.40% 8.93% 196.04% -15.05% -21.24% 1.70% 129.17% 4.24%
Net Income Growth
303.44% 61.38% 148.57% 59.42% 146.01% 110.19% -28.57% 14.80% -58.62% 548.65% 63.22%
EPS Growth
311.29% 61.49% 146.96% 59.26% 142.75% 110.53% -29.23% 14.53% -59.43% 516.67% 62.69%
Operating Cash Flow Growth
113.67% 26.20% 2.88% 23.82% -54.12% 7.74% -6.10% 18.40% 247.52% -1.25% -24.17%
Free Cash Flow Firm Growth
52.89% 38.40% 39.74% 4.46% 9.42% -10.07% 13.42% 28.91% 70.34% 53.57% 51.64%
Invested Capital Growth
16.29% 15.63% 21.91% 18.84% 13.59% 16.83% 15.41% 11.76% 6.97% 8.11% 10.31%
Revenue Q/Q Growth
-3.86% -5.03% 22.09% -0.58% -8.17% -3.34% 21.17% -5.89% -0.75% -9.77% 18.58%
EBITDA Q/Q Growth
7.18% -83.93% 916.94% -25.56% 33.09% -69.41% 176.22% -9.03% -14.98% -45.27% 204.52%
EBIT Q/Q Growth
9.08% -118.94% 1,091.83% -32.13% 43.53% -86.67% 502.11% -13.00% -20.07% -64.00% 454.31%
NOPAT Q/Q Growth
3.34% -117.84% 1,113.00% -26.42% -18.07% -84.27% 796.07% -31.78% 5.78% -64.56% 307.60%
Net Income Q/Q Growth
19.14% -143.84% 603.31% -39.35% 83.84% -98.18% 3,427.03% -2.53% -33.73% -71.53% 787.50%
EPS Q/Q Growth
21.30% -143.51% 598.25% -39.44% 84.88% -98.11% 3,250.00% -1.99% -34.52% -71.32% 783.78%
Operating Cash Flow Q/Q Growth
36.71% 88.13% 16.69% -58.74% -49.35% 341.83% 1.70% -47.98% 48.67% 25.55% -21.91%
Free Cash Flow Firm Q/Q Growth
10.78% -48.91% 38.94% -17.76% 15.41% -80.94% 51.97% 3.31% 64.71% -183.29% 49.97%
Invested Capital Q/Q Growth
15.71% -6.79% 2.55% 7.45% 10.61% -4.14% 1.30% 4.05% 5.87% -3.12% 3.36%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
33.49% 29.09% 43.87% 36.46% 59.42% 28.19% 40.71% 33.51% 31.79% 28.85% 36.77%
EBITDA Margin
14.22% 2.41% 20.04% 15.01% 21.75% 6.88% 15.69% 15.16% 12.99% 7.88% 20.23%
Operating Margin
10.93% -2.17% 15.99% 12.81% 9.30% 4.47% 13.61% 8.91% 11.03% 4.05% 12.63%
EBIT Margin
10.10% -2.01% 16.36% 11.17% 17.46% 2.41% 11.96% 11.06% 8.91% 3.55% 16.61%
Profit (Net Income) Margin
6.16% -2.85% 11.73% 7.15% 14.32% 0.27% 7.83% 8.11% 5.42% 1.71% 12.79%
Tax Burden Percent
73.99% 71.74% 78.85% 72.85% 89.50% 30.33% 73.60% 81.49% 70.13% 75.00% 82.75%
Interest Burden Percent
82.46% 196.89% 90.90% 87.92% 91.66% 36.86% 88.96% 90.02% 86.72% 64.13% 93.06%
Effective Tax Rate
26.01% 0.00% 21.15% 27.15% 10.50% 69.67% 26.40% 18.51% 29.87% 25.00% 17.25%
Return on Invested Capital (ROIC)
20.05% -4.30% 36.81% 25.74% 20.61% 3.61% 26.65% 18.35% 18.49% 7.57% 25.41%
ROIC Less NNEP Spread (ROIC-NNEP)
18.34% -5.47% 35.77% 23.31% 26.46% 2.50% 23.71% 19.42% 15.62% 5.96% 29.11%
Return on Net Nonoperating Assets (RNNOA)
53.19% -17.09% 78.91% 46.72% 43.67% 3.87% 28.59% 21.11% 14.92% 5.18% 20.59%
Return on Equity (ROE)
73.23% -21.40% 115.72% 72.47% 64.29% 7.47% 55.24% 39.46% 33.41% 12.75% 46.00%
Cash Return on Invested Capital (CROIC)
-2.71% 1.38% 0.91% 3.64% 6.63% 7.70% 7.28% 7.93% 10.51% 10.23% 8.21%
Operating Return on Assets (OROA)
7.06% -1.48% 12.30% 8.77% 13.89% 1.92% 9.67% 8.98% 7.37% 2.89% 13.40%
Return on Assets (ROA)
4.31% -2.09% 8.82% 5.62% 11.39% 0.21% 6.33% 6.58% 4.48% 1.39% 10.32%
Return on Common Equity (ROCE)
73.23% -21.40% 115.72% 72.47% 64.29% 7.47% 55.24% 39.46% 33.41% 12.75% 46.00%
Return on Equity Simple (ROE_SIMPLE)
0.00% 30.27% 36.88% 36.85% 0.00% 44.92% 36.23% 34.08% 0.00% 23.69% 25.72%
Net Operating Profit after Tax (NOPAT)
1,087 -194 1,964 1,445 1,184 186 1,669 1,138 1,204 427 1,739
NOPAT Margin
8.09% -1.52% 12.61% 9.33% 8.33% 1.35% 10.02% 7.26% 7.74% 3.04% 10.45%
Net Nonoperating Expense Percent (NNEP)
1.71% 1.17% 1.04% 2.44% -5.84% 1.11% 2.94% -1.07% 2.87% 1.61% -3.70%
Return On Investment Capital (ROIC_SIMPLE)
3.54% - - - 3.67% - - - 3.70% 1.32% 5.18%
Cost of Revenue to Revenue
66.51% 70.91% 56.13% 63.54% 40.58% 71.81% 59.29% 66.49% 68.21% 71.15% 63.23%
SG&A Expenses to Revenue
9.64% 12.33% 9.78% 10.23% 11.24% 11.34% 9.97% 11.40% 10.80% 12.59% 10.77%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
22.55% 31.26% 27.88% 23.65% 50.12% 23.73% 27.10% 24.60% 20.76% 24.79% 24.15%
Earnings before Interest and Taxes (EBIT)
1,357 -257 2,549 1,730 2,483 331 1,993 1,734 1,386 499 2,766
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,910 307 3,122 2,324 3,093 946 2,613 2,377 2,021 1,106 3,368
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.15 3.55 3.74 2.55 2.31 2.76 2.47 2.40 2.55 1.82 1.84
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18.70
Price to Revenue (P/Rev)
0.41 0.41 0.54 0.41 0.44 0.52 0.51 0.54 0.63 0.45 0.52
Price to Earnings (P/E)
15.74 11.73 10.14 6.91 5.56 6.15 6.82 7.03 11.29 7.70 7.16
Dividend Yield
0.00% 0.00% 0.00% 0.27% 0.50% 0.63% 0.84% 0.89% 0.83% 1.26% 1.22%
Earnings Yield
6.35% 8.52% 9.87% 14.48% 18.00% 16.26% 14.66% 14.23% 8.86% 13.00% 13.97%
Enterprise Value to Invested Capital (EV/IC)
1.65 1.78 2.06 1.63 1.58 1.82 1.75 1.76 1.89 1.49 1.55
Enterprise Value to Revenue (EV/Rev)
0.72 0.67 0.77 0.64 0.68 0.74 0.71 0.73 0.82 0.62 0.67
Enterprise Value to EBITDA (EV/EBITDA)
7.03 6.23 6.06 4.80 4.46 4.59 4.73 4.90 6.34 4.75 4.66
Enterprise Value to EBIT (EV/EBIT)
11.90 9.88 8.82 6.84 6.06 6.14 6.49 6.76 9.26 6.87 6.48
Enterprise Value to NOPAT (EV/NOPAT)
14.36 12.03 10.94 8.50 8.69 8.46 8.70 9.73 11.33 8.60 9.02
Enterprise Value to Operating Cash Flow (EV/OCF)
5.69 5.34 6.25 5.18 6.10 6.56 6.55 6.63 6.28 4.82 5.59
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 138.63 249.40 48.69 25.39 25.51 25.80 23.36 18.60 15.15 19.80
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
3.67 3.68 2.63 2.23 1.90 1.84 1.54 1.38 1.13 1.10 0.93
Long-Term Debt to Equity
3.14 3.17 2.24 1.90 1.54 1.48 1.21 1.05 0.92 0.83 0.74
Financial Leverage
2.90 3.12 2.21 2.00 1.65 1.55 1.21 1.09 0.95 0.87 0.71
Leverage Ratio
13.83 15.88 12.45 10.56 8.25 8.51 7.26 6.50 5.65 5.73 5.15
Compound Leverage Factor
11.40 31.26 11.32 9.28 7.56 3.14 6.46 5.85 4.90 3.67 4.79
Debt to Total Capital
78.57% 78.65% 72.45% 69.08% 65.58% 64.73% 60.64% 57.94% 53.07% 52.28% 48.09%
Short-Term Debt to Total Capital
11.26% 11.04% 10.76% 10.33% 12.66% 12.36% 12.87% 13.64% 10.05% 12.47% 9.88%
Long-Term Debt to Total Capital
67.31% 67.61% 61.69% 58.76% 52.92% 52.36% 47.77% 44.30% 43.02% 39.81% 38.21%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
21.43% 21.35% 27.55% 30.92% 34.42% 35.27% 39.36% 42.06% 46.93% 47.72% 51.91%
Debt to EBITDA
4.69 3.94 2.99 2.69 2.39 2.16 2.13 2.08 2.17 2.09 1.82
Net Debt to EBITDA
3.00 2.43 1.81 1.74 1.56 1.34 1.32 1.28 1.43 1.28 1.04
Long-Term Debt to EBITDA
4.01 3.39 2.55 2.29 1.93 1.75 1.67 1.59 1.76 1.59 1.45
Debt to NOPAT
9.57 7.62 5.40 4.76 4.66 3.97 3.91 4.14 3.89 3.77 3.52
Net Debt to NOPAT
6.14 4.69 3.27 3.08 3.05 2.48 2.42 2.54 2.56 2.32 2.02
Long-Term Debt to NOPAT
8.20 6.55 4.60 4.05 3.76 3.21 3.08 3.16 3.15 2.87 2.80
Altman Z-Score
0.76 0.70 0.95 0.90 0.99 0.93 1.03 1.07 1.16 0.97 1.15
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.50 0.47 0.46 0.44 0.39 0.41 0.40 0.39 0.37 0.38 0.38
Quick Ratio
0.37 0.35 0.32 0.30 0.26 0.29 0.28 0.27 0.24 0.25 0.25
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1,987 -2,959 -1,807 -2,128 -1,800 -3,257 -1,564 -1,513 -534 -1,512 -757
Operating Cash Flow to CapEx
54.00% 223.50% 179.61% 84.79% 34.02% 201.84% 187.09% 95.93% 144.58% 194.28% 153.60%
Free Cash Flow to Firm to Interest Expense
0.00 -11.88 -62.30 -163.67 0.00 -15.58 -48.89 0.00 0.00 0.00 -37.83
Operating Cash Flow to Interest Expense
0.00 8.98 89.93 82.77 0.00 11.52 76.53 0.00 0.00 0.00 92.85
Operating Cash Flow Less CapEx to Interest Expense
0.00 4.96 39.86 -14.85 0.00 5.81 35.63 0.00 0.00 0.00 32.40
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.70 0.74 0.75 0.79 0.80 0.80 0.81 0.81 0.83 0.81 0.81
Accounts Receivable Turnover
18.13 17.24 17.94 18.15 18.41 16.94 17.34 17.83 19.40 16.74 16.37
Inventory Turnover
28.44 27.73 22.79 24.54 24.40 27.13 27.04 26.98 29.75 27.84 27.22
Fixed Asset Turnover
1.64 1.71 1.73 1.73 1.69 1.71 1.71 1.69 1.69 1.67 1.65
Accounts Payable Turnover
7.67 7.74 6.91 7.12 6.99 8.26 7.91 8.13 8.97 8.75 8.24
Days Sales Outstanding (DSO)
20.13 21.17 20.35 20.11 19.83 21.55 21.05 20.47 18.81 21.81 22.30
Days Inventory Outstanding (DIO)
12.83 13.16 16.01 14.87 14.96 13.45 13.50 13.53 12.27 13.11 13.41
Days Payable Outstanding (DPO)
47.56 47.14 52.84 51.29 52.19 44.18 46.12 44.88 40.70 41.72 44.27
Cash Conversion Cycle (CCC)
-14.59 -12.81 -16.48 -16.31 -17.40 -9.17 -11.57 -10.88 -9.62 -6.80 -8.56
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
21,950 20,459 20,980 22,543 24,934 23,902 24,213 25,194 26,672 25,841 26,709
Invested Capital Turnover
2.48 2.83 2.92 2.76 2.48 2.66 2.66 2.53 2.39 2.49 2.43
Increase / (Decrease) in Invested Capital
3,074 2,765 3,771 3,573 2,984 3,443 3,233 2,651 1,738 1,939 2,496
Enterprise Value (EV)
36,211 36,429 43,156 36,804 39,440 43,554 42,441 44,232 50,419 38,558 41,381
Market Capitalization
20,743 22,230 30,276 23,487 25,611 30,803 30,614 32,684 39,040 28,164 32,112
Book Value per Share
$10.27 $9.76 $12.60 $14.34 $17.26 $17.28 $19.19 $21.14 $23.70 $23.91 $26.71
Tangible Book Value per Share
($14.29) ($14.79) ($11.89) ($10.12) ($7.20) ($7.10) ($5.19) ($3.23) ($0.67) ($0.43) $2.63
Total Capital
30,712 29,319 29,405 29,839 32,259 31,615 31,469 32,443 32,587 32,371 33,596
Total Debt
24,130 23,059 21,305 20,613 21,154 20,464 19,083 18,797 17,294 16,924 16,156
Total Long-Term Debt
20,671 19,823 18,140 17,532 17,071 16,555 15,033 14,373 14,019 12,886 12,836
Net Debt
15,468 14,199 12,880 13,317 13,829 12,751 11,827 11,548 11,379 10,394 9,269
Capital Expenditures (CapEx)
2,200 1,000 1,452 1,269 1,602 1,193 1,309 1,328 1,310 1,224 1,209
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-16,004 -18,391 -18,273 -17,225 -15,934 -17,456 -17,355 -16,609 -16,620 -18,136 -17,583
Debt-free Net Working Capital (DFNWC)
-9,470 -11,780 -12,237 -12,220 -12,066 -12,990 -13,121 -12,632 -13,551 -14,425 -14,252
Net Working Capital (NWC)
-12,929 -15,016 -15,402 -15,301 -16,149 -16,899 -17,171 -17,056 -16,826 -18,463 -17,572
Net Nonoperating Expense (NNE)
259 169 137 337 -853 149 364 -134 361 187 -391
Net Nonoperating Obligations (NNO)
15,368 14,199 12,880 13,317 13,829 12,751 11,827 11,548 11,379 10,394 9,269
Total Depreciation and Amortization (D&A)
553 564 573 594 610 615 620 643 635 607 602
Debt-free, Cash-free Net Working Capital to Revenue
-31.64% -34.06% -32.78% -30.08% -27.45% -29.57% -28.87% -27.54% -26.96% -29.28% -28.39%
Debt-free Net Working Capital to Revenue
-18.72% -21.82% -21.95% -21.34% -20.79% -22.00% -21.83% -20.95% -21.98% -23.29% -23.01%
Net Working Capital to Revenue
-25.56% -27.81% -27.63% -26.72% -27.82% -28.62% -28.56% -28.28% -27.30% -29.81% -28.38%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.31 ($0.57) $2.86 $1.73 $3.19 $0.06 $2.04 $1.98 $1.31 $0.37 $3.28
Adjusted Weighted Average Basic Shares Outstanding
641.24M 642.72M 643.42M 643.46M 643.32M 645.31M 645.42M 645.28M 645.96M 652.96M 652.95M
Adjusted Diluted Earnings per Share
$1.31 ($0.57) $2.84 $1.72 $3.18 $0.06 $2.01 $1.97 $1.29 $0.37 $3.27
Adjusted Weighted Average Diluted Shares Outstanding
641.24M 642.72M 643.42M 643.46M 643.32M 645.31M 645.42M 645.28M 645.96M 652.96M 652.95M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
641.24M 642.72M 643.42M 643.46M 643.32M 645.31M 645.42M 645.28M 645.96M 652.96M 652.95M
Normalized Net Operating Profit after Tax (NOPAT)
1,087 -194 1,964 1,445 1,184 430 1,669 1,138 1,204 427 1,739
Normalized NOPAT Margin
8.09% -1.52% 12.61% 9.33% 8.33% 3.13% 10.02% 7.26% 7.74% 3.04% 10.45%
Pre Tax Income Margin
8.33% -3.97% 14.87% 9.82% 16.00% 0.89% 10.64% 9.96% 7.72% 2.28% 15.46%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 -1.03 87.90 133.08 0.00 1.58 62.28 0.00 0.00 0.00 138.30
NOPAT to Interest Expense
0.00 -0.78 67.73 111.18 0.00 0.89 52.14 0.00 0.00 0.00 86.97
EBIT Less CapEx to Interest Expense
0.00 -5.05 37.83 35.46 0.00 -4.12 21.38 0.00 0.00 0.00 77.85
NOPAT Less CapEx to Interest Expense
0.00 -4.79 17.66 13.56 0.00 -4.82 11.24 0.00 0.00 0.00 26.52
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 1.88% 2.78% 3.83% 5.71% 6.21% 9.29% 9.73% 8.67%
Augmented Payout Ratio
0.00% 0.00% 0.00% 1.88% 2.78% 3.83% 5.71% 6.21% 9.29% 9.73% 8.67%

Key Financial Trends

Delta Air Lines has shown notable financial performance trends over the past several quarters and years. Here is a summary of key points from their financial statements for retail investors:

  • Operating revenues have consistently increased, reaching $16.65 billion in Q2 2025, up from $13.44 billion in Q4 2022, illustrating solid top-line growth.
  • Net income has seen significant improvement, with Q2 2025 net income at $2.13 billion compared to $828 million in Q4 2022, indicating strong profitability gains.
  • Gross profit margin remains healthy; for example, in Q2 2025, gross profit was $6.12 billion, a stable margin despite rising operating costs.
  • Operational cash flow has been robust, with net cash from operating activities around $1.86 billion in Q2 2025, supporting operational strength and liquidity.
  • Delta has been actively managing its debt, with $2.97 billion in debt repayment in Q2 2025, reflecting efforts to reduce leverage.
  • The company maintains substantial investment in property, plant and equipment (around $12 billion in recent quarters), supporting fleet renewal and capacity expansion.
  • Cash and equivalents were $3.33 billion in Q2 2025, down from earlier periods, but still providing a moderate liquidity cushion.
  • Total liabilities increased over time to about $60.96 billion by Q2 2025, alongside rising assets, suggesting balanced growth but continued leverage.
  • Dividends per share have been steady, with $0.15 per share in recent quarters, attractive for income-focused investors.
  • Other operating expenses and marketing expenses remain significant line items, requiring ongoing monitoring from investors.
  • Net change in cash and equivalents was negative in recent quarters (e.g., -$2.27 billion in Q2 2025), reflecting heavy capital and financing outflows.
  • Interest expense, while relatively low compared to income, remains a cost factor (around $20 million in Q2 2025) that could impact profitability if borrowing increases.
  • Accumulated other comprehensive losses have been around -$4.9 billion to -$5 billion, which may impact equity but is common in airline industry due to fuel hedges and foreign currency.
  • Total operating expenses have increased (e.g., $4.02 billion in Q2 2025), and controlling costs will be critical to maintain margins.

Overall, Delta Air Lines demonstrates strong revenue growth, improved profitability, and effective debt management over recent years. However, investors should keep an eye on cash flow volatility, expense control, and potential risks from operating leverage and fuel prices. The company's continued investment in its fleet and operations positions it well for future growth in the transportation sector.

08/24/25 10:51 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Delta Air Lines' Financials

When does Delta Air Lines' fiscal year end?

According to the most recent income statement we have on file, Delta Air Lines' financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Delta Air Lines' net income changed over the last 10 years?

Delta Air Lines' net income appears to be on a downward trend, with a most recent value of $3.46 billion in 2024, rising from $659 million in 2014. The previous period was $4.61 billion in 2023. See Delta Air Lines' forecast for analyst expectations on what’s next for the company.

What is Delta Air Lines' operating income?
Delta Air Lines' total operating income in 2024 was $6.00 billion, based on the following breakdown:
  • Total Gross Profit: $20.86 billion
  • Total Operating Expenses: $14.86 billion
How has Delta Air Lines' revenue changed over the last 10 years?

Over the last 10 years, Delta Air Lines' total revenue changed from $40.36 billion in 2014 to $61.64 billion in 2024, a change of 52.7%.

How much debt does Delta Air Lines have?

Delta Air Lines' total liabilities were at $60.08 billion at the end of 2024, a 3.9% decrease from 2023, and a 32.9% increase since 2014.

How much cash does Delta Air Lines have?

In the past 10 years, Delta Air Lines' cash and equivalents has ranged from $1.57 billion in 2018 to $8.31 billion in 2020, and is currently $3.07 billion as of their latest financial filing in 2024.

How has Delta Air Lines' book value per share changed over the last 10 years?

Over the last 10 years, Delta Air Lines' book value per share changed from 10.53 in 2014 to 23.70 in 2024, a change of 125.1%.



This page (NYSE:DAL) was last updated on 8/24/2025 by MarketBeat.com Staff
From Our Partners