Go Pro

Delta Air Lines (DAL) Financials

Delta Air Lines logo
$79.84 +1.09 (+1.39%)
As of 03:08 PM Eastern
This is a fair market value price provided by Massive. 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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
4,526 4,195 3,205 3,935 4,767 -12,385 280 1,318 4,609 3,457 5,005
Consolidated Net Income / (Loss)
4,526 4,195 3,205 3,935 4,767 -12,385 280 1,318 4,609 3,457 5,005
Net Income / (Loss) Continuing Operations
4,526 4,195 3,205 3,935 4,767 -12,385 280 1,318 4,609 3,457 5,005
Total Pre-Tax Income
7,157 6,353 5,500 5,151 6,198 -15,587 398 1,914 5,608 4,658 6,185
Total Operating Income
7,802 6,996 5,966 5,264 6,618 -12,469 1,886 3,661 5,521 5,995 5,822
Total Gross Profit
17,552 16,251 12,689 15,911 19,134 -1,505 4,995 14,720 20,473 20,858 20,947
Total Revenue
40,704 39,450 41,138 44,438 47,007 17,095 29,899 50,582 58,048 61,643 63,364
Operating Revenue
35,595 39,450 41,138 44,438 47,007 17,095 29,899 50,582 58,048 61,643 63,364
Total Cost of Revenue
23,152 23,199 28,449 28,527 27,873 18,600 24,904 35,862 37,575 40,785 42,417
Operating Cost of Revenue
23,152 23,199 28,449 28,527 27,873 18,600 24,904 35,862 37,575 40,785 42,417
Total Operating Expenses
9,750 9,255 6,723 10,647 12,516 10,964 3,109 11,059 14,952 14,863 15,125
Selling, General & Admin Expense
3,881 3,539 1,609 3,898 4,769 3,185 3,806 5,045 6,280 6,688 7,005
Marketing Expense
1,672 1,751 1,827 1,941 2,211 643 953 1,891 2,334 2,485 2,485
Depreciation Expense
1,835 1,886 2,222 2,329 2,581 2,312 1,998 2,107 2,341 2,513 2,443
Other Operating Expenses / (Income)
2,362 2,079 1,065 2,479 2,955 -3,395 -3,648 2,016 3,997 3,177 3,192
Total Other Income / (Expense), net
-645 -643 -466 -113 -420 -3,118 -1,488 -1,747 87 -1,337 363
Interest Expense
481 388 396 311 301 937 1,598 100 63 39 26
Interest & Investment Income
- 0.00 0.00 38 - - - -1,029 -834 -747 -679
Other Income / (Expense), net
-164 -255 -70 160 -119 -2,181 110 -618 984 -551 1,068
Income Tax Expense
2,631 2,158 2,295 1,216 1,431 -3,202 118 596 999 1,201 1,180
Basic Earnings per Share
$5.68 $5.59 $4.45 $5.69 $7.32 ($19.49) $0.44 $2.07 $7.21 $5.39 $7.72
Weighted Average Basic Shares Outstanding
778.51M 730.77M 706.91M 678.95M 640.09M 638.15M 639.93M 641.24M 643.32M 645.96M 653.13M
Diluted Earnings per Share
$5.63 $5.55 $4.43 $5.67 $7.30 ($19.49) $0.44 $2.06 $7.17 $5.33 $7.66
Weighted Average Diluted Shares Outstanding
778.51M 730.77M 706.91M 678.95M 640.09M 638.15M 639.93M 641.24M 643.32M 645.96M 653.13M
Weighted Average Basic & Diluted Shares Outstanding
778.51M 730.77M 706.91M 678.95M 640.09M 638.15M 639.93M 641.24M 643.32M 645.96M 653.13M
Cash Dividends to Common per Share
$0.45 $0.68 $1.02 $1.31 $1.51 $0.40 $0.00 - $0.20 $0.50 $0.68

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 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
2,037 37 1,305 1,272 843 240 2,130 1,417 1,218 -289 1,604
Consolidated Net Income / (Loss)
2,037 37 1,305 1,272 843 240 2,130 1,417 1,218 -289 1,604
Net Income / (Loss) Continuing Operations
2,037 37 1,305 1,272 843 240 2,130 1,417 1,218 -289 1,604
Total Pre-Tax Income
2,276 122 1,773 1,561 1,202 320 2,574 1,777 1,514 -214 2,009
Total Operating Income
1,323 614 2,267 1,397 1,717 569 2,102 1,684 1,467 501 1,864
Total Gross Profit
8,452 3,876 6,202 5,253 4,947 3,668 6,161 5,564 5,211 3,747 6,014
Total Revenue
14,223 13,748 16,658 15,677 15,560 14,040 16,648 16,673 16,003 15,854 19,757
Operating Revenue
14,223 13,748 16,658 15,677 15,560 14,040 16,648 16,673 16,003 15,854 19,757
Total Cost of Revenue
5,771 9,872 10,456 10,424 10,613 10,372 10,487 11,109 10,792 12,107 13,743
Operating Cost of Revenue
5,771 9,872 10,456 10,424 10,613 10,372 10,487 11,109 10,792 12,107 13,743
Total Operating Expenses
7,129 3,262 3,935 3,856 3,230 3,099 4,059 3,880 3,744 3,246 4,150
Selling, General & Admin Expense
1,599 1,559 1,661 1,787 1,681 1,816 1,832 1,744 1,700 1,856 1,951
Marketing Expense
565 550 672 643 620 552 673 645 615 590 726
Depreciation Expense
610 615 620 643 635 607 602 614 620 635 656
Other Operating Expenses / (Income)
4,355 538 982 783 294 124 952 877 809 165 817
Total Other Income / (Expense), net
953 -492 -494 164 -515 -249 472 93 47 -715 145
Interest Expense
-228 4.00 32 0.00 -202 0.00 20 6.00 - 4.00 1.00
Interest & Investment Income
- -205 -188 -173 - -179 -172 -171 -157 -151 -144
Other Income / (Expense), net
1,160 -283 -274 337 -331 -70 664 270 204 -560 290
Income Tax Expense
239 85 468 289 359 80 444 360 296 75 405
Basic Earnings per Share
$3.19 $0.06 $2.04 $1.98 $1.31 $0.37 $3.28 $2.18 $1.89 ($0.44) $2.45
Weighted Average Basic Shares Outstanding
643.32M 645.31M 645.42M 645.28M 645.96M 652.96M 652.95M 652.96M 653.13M 656.99M 657.62M
Diluted Earnings per Share
$3.18 $0.06 $2.01 $1.97 $1.29 $0.37 $3.27 $2.17 $1.85 ($0.44) $2.44
Weighted Average Diluted Shares Outstanding
643.32M 645.31M 645.42M 645.28M 645.96M 652.96M 652.95M 652.96M 653.13M 656.99M 657.62M
Weighted Average Basic & Diluted Shares Outstanding
643.32M 645.31M 645.42M 645.28M 645.96M 652.96M 652.95M 652.96M 653.13M 656.99M 657.62M

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Change in Cash & Equivalents
-116 800 -973 895 982 6,325 -1,486 -5,096 -78 26 1,080
Net Cash From Operating Activities
7,927 7,215 5,023 7,014 8,425 -3,793 3,264 6,363 6,464 8,025 8,342
Net Cash From Continuing Operating Activities
7,927 6,860 4,340 6,398 7,884 -3,793 1,074 4,137 7,142 7,568 7,844
Net Income / (Loss) Continuing Operations
4,526 4,195 3,205 3,935 4,767 -12,385 280 1,318 4,609 3,457 5,005
Consolidated Net Income / (Loss)
4,526 4,195 3,205 3,935 4,767 -12,385 280 1,318 4,609 3,457 5,005
Depreciation Expense
1,835 1,886 2,222 2,329 2,581 2,312 1,998 2,107 2,341 2,513 2,443
Non-Cash Adjustments To Reconcile Net Income
-1,680 -1,100 -3,353 -497 -506 5,879 -1,968 1,467 -583 1,188 -1,472
Changes in Operating Assets and Liabilities, net
3,246 1,879 2,266 631 1,042 401 764 -755 775 410 1,868
Net Cash From Discontinued Operating Activities
- 355 683 616 541 - 2,190 2,226 -678 457 498
Net Cash From Investing Activities
-3,955 -2,155 -5,266 -4,393 -4,563 -9,238 -898 -6,924 -3,148 -3,739 -4,186
Net Cash From Continuing Investing Activities
-3,955 -2,155 -5,266 -4,393 -4,563 -9,238 -898 -6,924 -3,148 -3,739 -4,186
Purchase of Property, Plant & Equipment
-2,945 -3,391 -3,891 -5,168 -4,936 -1,899 -3,247 -6,366 -5,323 -5,140 -4,499
Purchase of Investments
-998 -1,707 -2,170 -145 -170 -15,499 -12,655 -3,574 -2,464 0.00 -276
Sale and/or Maturity of Investments
739 2,686 584 794 485 7,608 15,036 2,804 4,547 1,137 0.00
Other Investing Activities, net
-251 257 211 126 58 552 -32 212 92 264 589
Net Cash From Financing Activities
-4,088 -4,260 -730 -1,726 -2,880 19,356 -3,852 -4,535 -3,394 -4,260 -3,076
Net Cash From Continuing Financing Activities
-4,088 -4,260 -730 -1,733 -2,880 19,356 -3,852 -4,535 -3,394 -4,260 -3,076
Repayment of Debt
-2,925 -1,811 -1,412 -2,994 -3,341 -8,761 -5,754 -4,535 -4,144 -3,939 -4,851
Payment of Dividends
-359 -509 -731 -909 -980 -260 0.00 0.00 -128 -321 -440
Issuance of Debt
1,038 661 2,454 3,745 3,807 26,051 1,902 0.00 878 0.00 2,215
Cash Interest Paid
452 385 390 376 481 761 1,524 1,261 1,164 1,001 850

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 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
6,345 -1,424 -4,729 -1,495 5,266 -1,858 -2,269 -1,405 6,612 -1,698 -2,057
Net Cash From Operating Activities
545 2,408 2,449 1,274 1,894 2,378 1,857 1,847 2,260 2,432 1,595
Net Cash From Investing Activities
-535 -637 -809 -1,124 -1,169 -1,224 -1,199 -1,035 -728 -1,263 -1,512
Net Cash From Continuing Investing Activities
-535 -637 -809 -1,124 -1,169 -1,224 -1,199 -1,035 -728 -1,263 -1,512
Purchase of Property, Plant & Equipment
-1,602 -1,193 -1,309 -1,328 -1,310 -1,224 -1,209 -1,159 -907 -1,200 -1,458
Purchase of Investments
- - - - - 0.00 - - - -54 -51
Other Investing Activities, net
8.00 10 33 87 134 0.00 10 124 455 -9.00 -3.00
Net Cash From Financing Activities
416 -787 -1,512 -371 -1,590 -634 -1,070 -370 -1,002 -435 -545
Net Cash From Continuing Financing Activities
416 -787 -1,512 -371 -1,590 -634 -1,070 -370 -1,002 -435 -545
Repayment of Debt
-398 -723 -1,448 -274 -1,494 -535 -2,971 -465 -880 -1,556 -525
Payment of Dividends
-64 -64 -64 -97 -96 -99 -97 -122 -122 -129 -123
Issuance of Debt
- - - - - 0.00 - 217 - 1,250 103

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Total Assets
53,134 51,261 53,671 60,266 64,532 71,996 72,459 72,288 73,644 75,372 81,317
Total Current Assets
9,056 7,451 7,804 6,340 8,249 17,404 15,940 13,011 10,269 9,844 10,968
Cash & Equivalents
1,972 2,762 1,814 1,565 2,882 8,307 7,933 3,266 2,741 3,069 4,310
Accounts Receivable
2,020 2,064 2,377 2,314 2,854 1,396 2,404 3,176 3,130 3,224 2,850
Inventories, net
697 891 1,329 1,055 1,251 732 1,098 1,424 1,314 1,428 1,601
Prepaid Expenses
915 1,247 1,459 1,406 1,262 1,180 1,119 1,877 1,957 2,123 2,207
Plant, Property, & Equipment, net
23,039 24,375 26,563 28,335 31,310 26,529 28,749 33,109 35,486 37,595 39,743
Total Noncurrent Assets
21,039 19,435 19,304 25,591 24,973 28,063 27,770 26,168 27,889 27,933 30,606
Long-Term Investments
- - - - 2,568 1,665 1,712 2,128 3,457 2,846 4,222
Goodwill
9,794 9,794 9,794 9,781 9,781 9,753 9,753 9,753 9,753 9,753 9,753
Intangible Assets
4,861 4,844 4,847 4,830 5,163 6,011 6,001 5,992 5,983 5,975 5,966
Other Noncurrent Operating Assets
1,428 1,733 3,309 9,844 6,705 7,090 9,010 8,295 8,696 9,359 10,665
Total Liabilities & Shareholders' Equity
53,134 51,261 53,671 60,266 64,532 71,996 72,459 72,288 73,644 75,372 81,317
Total Liabilities
42,284 38,974 41,141 46,579 49,174 70,462 68,572 65,706 62,539 60,079 60,464
Total Current Liabilities
17,526 15,239 18,959 18,578 20,204 15,927 20,966 25,940 26,418 26,670 27,624
Short-Term Debt
1,563 1,562 3,309 2,593 3,023 2,832 2,882 3,459 4,083 3,275 2,705
Accounts Payable
2,743 2,572 3,634 2,976 3,266 2,840 4,240 5,106 4,446 4,650 5,226
Accrued Expenses
1,306 1,907 1,868 1,117 1,078 1,670 1,746 1,779 1,617 1,812 1,945
Current Deferred Revenue
- - 0.00 - 8,335 5,821 0.00 0.00 0.00 11,408 12,033
Current Employee Benefit Liabilities
3,195 2,924 3,022 3,287 3,701 2,086 2,457 3,288 4,561 4,762 4,906
Other Current Liabilities
8,719 6,274 7,126 8,605 801 678 9,641 12,308 11,711 763 809
Total Noncurrent Liabilities
24,758 23,735 22,182 28,001 28,970 54,535 47,606 39,766 36,121 33,409 32,840
Long-Term Debt
6,766 6,201 6,592 8,253 8,873 27,425 25,138 20,671 17,071 14,019 12,507
Noncurrent Deferred Revenue
- - 3,559 3,652 3,509 5,905 4,979 4,548 4,512 4,512 4,386
Noncurrent Deferred & Payable Income Tax Liabilities
- - - 163 1,456 - - 24 908 2,176 3,444
Noncurrent Employee Benefit Liabilities
13,855 13,378 9,810 9,163 8,452 10,630 6,035 3,707 3,601 3,144 3,156
Other Noncurrent Operating Liabilities
4,137 4,156 2,221 6,770 6,680 10,575 11,454 10,916 10,029 9,558 9,347
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
10,850 12,287 12,530 13,687 15,358 1,534 3,887 6,582 11,105 15,293 20,853
Total Preferred & Common Equity
10,850 12,287 12,530 13,687 15,358 1,534 3,887 6,582 11,105 15,293 20,853
Total Common Equity
10,850 12,287 12,530 13,687 15,358 1,534 3,887 6,582 11,105 15,293 20,853
Common Stock
12,936 12,294 12,053 11,671 11,129 11,259 11,447 11,526 11,641 11,740 11,883
Retained Earnings
5,562 7,903 8,256 10,039 12,454 -428 -148 1,170 5,650 8,783 13,343
Treasury Stock
-373 -274 -158 -198 -236 -259 -282 -313 -341 -251 -238
Accumulated Other Comprehensive Income / (Loss)
-7,275 -7,636 -7,621 -7,825 -7,989 -9,038 -7,130 -5,801 -5,845 -4,979 -4,135

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
73,247 73,644 74,969 75,197 75,368 75,372 77,342 78,395 79,623 84,431 86,321
Total Current Assets
12,255 10,269 11,579 11,588 11,062 9,844 11,236 10,982 11,230 13,663 14,236
Cash & Equivalents
2,835 2,741 3,877 4,110 3,969 3,069 3,711 3,331 3,791 5,053 4,665
Accounts Receivable
3,214 3,130 3,748 3,812 3,550 3,224 3,652 3,755 3,612 4,090 4,307
Inventories, net
1,507 1,314 1,452 1,486 1,467 1,428 1,486 1,525 1,543 1,767 2,558
Prepaid Expenses
2,529 1,957 1,913 2,056 2,068 2,123 2,387 2,371 2,284 2,753 2,706
Plant, Property, & Equipment, net
34,593 35,486 35,915 36,339 36,862 37,595 38,171 38,926 39,372 40,582 41,544
Total Noncurrent Assets
26,399 27,889 27,475 27,270 27,444 27,933 27,935 28,487 29,021 30,186 30,541
Long-Term Investments
2,291 3,457 3,247 3,022 3,272 2,846 2,819 3,556 3,883 3,696 4,041
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
5,985 5,983 5,981 5,979 5,977 5,975 5,972 5,970 5,968 5,964 5,962
Other Noncurrent Operating Assets
8,370 8,696 8,494 8,516 8,442 9,359 9,391 9,208 9,417 10,773 10,785
Total Liabilities & Shareholders' Equity
73,247 73,644 74,969 75,197 75,368 75,372 77,342 78,395 79,623 84,431 86,321
Total Liabilities
64,021 62,539 63,818 62,811 61,722 60,079 61,895 60,955 60,801 64,055 64,506
Total Current Liabilities
27,556 26,418 28,478 28,759 28,118 26,670 29,699 28,554 28,249 32,699 33,604
Short-Term Debt
3,081 4,083 3,909 4,050 4,424 3,275 4,038 3,320 3,206 4,188 4,542
Accounts Payable
5,320 4,446 4,541 4,876 4,545 4,650 4,809 5,063 5,022 5,969 6,738
Accrued Expenses
1,769 1,617 2,038 1,928 1,848 1,812 2,319 2,213 2,025 2,319 2,257
Current Deferred Revenue
12,655 0.00 14,211 13,475 0.00 0.00 14,448 0.00 12,819 15,752 15,263
Current Employee Benefit Liabilities
4,003 4,561 3,037 3,655 4,105 4,762 3,333 3,822 4,434 3,634 3,935
Other Current Liabilities
728 11,711 742 775 13,196 12,171 752 14,136 743 837 869
Total Noncurrent Liabilities
36,465 36,121 35,340 34,052 33,604 33,409 32,196 32,401 32,552 31,356 30,902
Long-Term Debt
17,532 17,071 16,555 15,033 14,373 14,019 12,886 12,836 12,773 11,076 10,510
Noncurrent Deferred Revenue
4,456 4,512 4,523 4,596 4,630 4,512 4,553 4,573 4,468 4,448 4,327
Noncurrent Deferred & Payable Income Tax Liabilities
- 908 994 1,410 1,675 2,176 2,229 2,626 2,961 3,496 3,916
Noncurrent Employee Benefit Liabilities
3,618 3,601 3,524 3,453 3,404 3,144 3,117 3,087 3,051 3,115 3,066
Other Noncurrent Operating Liabilities
10,859 10,029 9,744 9,560 9,522 9,558 9,411 9,279 9,299 9,221 9,083
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
9,226 11,105 11,151 12,386 13,646 15,293 15,447 17,440 18,822 20,376 21,815
Total Preferred & Common Equity
9,226 11,105 11,151 12,386 13,646 15,293 15,447 17,440 18,822 20,376 21,815
Total Common Equity
9,226 11,105 11,151 12,386 13,646 15,293 15,447 17,440 18,822 20,376 21,815
Common Stock
11,613 11,641 11,688 11,647 11,686 11,740 11,698 11,744 11,791 11,944 12,016
Retained Earnings
3,613 5,650 5,622 6,765 7,940 8,783 8,925 10,833 12,126 12,931 14,269
Treasury Stock
-340 -341 -366 -286 -289 -251 -238 -238 -237 -393 -396
Accumulated Other Comprehensive Income / (Loss)
-5,660 -5,845 -5,793 -5,740 -5,691 -4,979 -4,938 -4,899 -4,858 -4,106 -4,074

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.85% -3.08% 4.28% 8.02% 5.78% -63.63% 74.90% 69.18% 14.76% 6.19% 2.79%
EBITDA Growth
171.20% -8.93% -5.90% -4.50% 17.12% -235.88% 132.37% 28.94% 71.77% -10.05% 17.29%
EBIT Growth
343.55% -11.74% -12.54% -8.01% 19.82% -325.42% 113.62% 52.45% 113.77% -16.31% 26.56%
NOPAT Growth
263.83% -6.37% -24.74% 15.67% 26.58% -271.48% 115.20% 90.00% 79.99% -1.94% 5.89%
Net Income Growth
586.80% -7.31% -23.60% 22.78% 21.14% -359.81% 102.26% 370.71% 249.70% -24.99% 44.78%
EPS Growth
621.79% -1.42% -20.18% 27.99% 28.75% -366.99% 102.26% 368.18% 248.06% -25.66% 43.71%
Operating Cash Flow Growth
60.24% -8.98% -30.38% 39.64% 20.12% -145.02% 186.05% 94.94% 1.59% 24.15% 3.95%
Free Cash Flow Firm Growth
-18.73% -18.35% -86.36% 308.06% 190.41% -135.35% -51.17% 82.02% 380.92% 74.53% 42.01%
Invested Capital Growth
3.78% 6.73% 17.80% 10.31% -3.04% -31.62% 30.41% 16.29% 13.59% 6.97% 3.23%
Revenue Q/Q Growth
-0.36% -0.59% 2.39% 1.17% 1.51% -30.40% 22.52% 8.51% 1.38% 2.22% 0.70%
EBITDA Q/Q Growth
39.23% -9.14% 6.68% 0.62% 3.44% -24.24% 23.50% 40.37% 15.44% -11.87% 2.98%
EBIT Q/Q Growth
53.31% -11.47% 6.91% 1.14% 4.00% -18.46% 60.71% 88.89% 20.93% -16.77% 4.31%
NOPAT Q/Q Growth
48.50% -7.87% -9.36% 13.74% 5.74% -22.10% 147.77% 394.88% 4.82% -2.10% -1.58%
Net Income Q/Q Growth
59.70% -11.33% -4.33% 22.43% 1.69% -17.61% 511.76% 1,487.95% 35.56% -25.67% 8.10%
EPS Q/Q Growth
58.59% -10.19% -4.11% 22.46% 3.11% -17.20% 500.00% 1,484.62% 35.28% -26.18% 7.89%
Operating Cash Flow Q/Q Growth
12.76% -4.55% 17.72% -8.43% -3.16% -146.78% 129.54% 11.03% -9.05% 20.21% 4.59%
Free Cash Flow Firm Q/Q Growth
-33.06% 3.92% 25.25% -32.09% 103.40% -260.74% -416.40% 80.03% 105.52% 43.17% 34.91%
Invested Capital Q/Q Growth
2.65% -0.72% -2.84% 4.02% -7.86% -0.59% 20.30% 15.71% 10.61% 5.87% 1.50%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
43.12% 41.19% 30.85% 35.80% 40.70% -8.80% 16.71% 29.10% 42.46% 33.84% 33.06%
EBITDA Margin
23.27% 21.87% 19.73% 17.45% 19.32% -72.17% 13.36% 10.18% 15.24% 12.91% 14.73%
Operating Margin
19.17% 17.73% 14.50% 11.85% 14.08% -72.94% 6.31% 7.24% 9.51% 9.73% 9.19%
EBIT Margin
18.76% 17.09% 14.33% 12.21% 13.83% -85.70% 6.68% 6.02% 11.21% 8.83% 10.87%
Profit (Net Income) Margin
11.12% 10.63% 7.79% 8.86% 10.14% -72.45% 0.94% 2.61% 7.94% 5.61% 7.90%
Tax Burden Percent
63.24% 66.03% 58.27% 76.39% 76.91% 79.46% 70.35% 68.86% 82.19% 74.22% 80.92%
Interest Burden Percent
93.70% 94.24% 93.28% 94.97% 95.37% 106.40% 19.94% 62.90% 86.21% 85.56% 89.77%
Effective Tax Rate
36.76% 33.97% 41.73% 23.61% 23.09% 0.00% 29.65% 31.14% 17.81% 25.78% 19.08%
Return on Invested Capital (ROIC)
31.92% 28.39% 19.00% 19.32% 23.67% -48.98% 7.96% 12.35% 19.36% 17.24% 17.38%
ROIC Less NNEP Spread (ROIC-NNEP)
24.67% 19.36% 14.39% 18.20% 19.05% -87.98% 0.46% 4.42% 19.85% 9.37% 20.64%
Return on Net Nonoperating Assets (RNNOA)
14.11% 7.87% 6.83% 10.70% 9.15% -97.66% 2.37% 12.83% 32.76% 8.95% 10.31%
Return on Equity (ROE)
46.04% 36.26% 25.83% 30.02% 32.82% -146.64% 10.33% 25.18% 52.12% 26.19% 27.69%
Cash Return on Invested Capital (CROIC)
28.22% 21.88% 2.65% 9.52% 26.76% -11.42% -18.44% -2.71% 6.63% 10.51% 14.21%
Operating Return on Assets (OROA)
14.26% 12.91% 11.24% 9.52% 10.42% -21.46% 2.76% 4.20% 8.92% 7.31% 8.79%
Return on Assets (ROA)
8.45% 8.04% 6.11% 6.91% 7.64% -18.14% 0.39% 1.82% 6.32% 4.64% 6.39%
Return on Common Equity (ROCE)
46.04% 36.26% 25.83% 30.02% 32.82% -146.64% 10.33% 25.18% 52.12% 26.19% 27.69%
Return on Equity Simple (ROE_SIMPLE)
41.71% 34.14% 25.58% 28.75% 31.04% -807.37% 7.20% 20.02% 41.50% 22.61% 0.00%
Net Operating Profit after Tax (NOPAT)
4,934 4,620 3,477 4,021 5,090 -8,728 1,327 2,521 4,537 4,449 4,711
NOPAT Margin
12.12% 11.71% 8.45% 9.05% 10.83% -51.06% 4.44% 4.98% 7.82% 7.22% 7.44%
Net Nonoperating Expense Percent (NNEP)
7.25% 9.03% 4.61% 1.12% 4.63% 39.00% 7.50% 7.93% -0.49% 7.87% -3.25%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 8.21% 14.07% 13.65% 13.06%
Cost of Revenue to Revenue
56.88% 58.81% 69.16% 64.20% 59.30% 108.80% 83.29% 70.90% 57.54% 66.16% 66.94%
SG&A Expenses to Revenue
9.53% 8.97% 3.91% 8.77% 10.15% 18.63% 12.73% 9.97% 10.82% 10.85% 11.06%
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
23.95% 23.46% 16.34% 23.96% 26.63% 64.14% 10.40% 21.86% 32.95% 24.11% 23.87%
Earnings before Interest and Taxes (EBIT)
7,638 6,741 5,896 5,424 6,499 -14,650 1,996 3,043 6,505 5,444 6,890
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
9,473 8,627 8,118 7,753 9,080 -12,338 3,994 5,150 8,846 7,957 9,333
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.32 2.70 2.98 2.40 2.43 16.60 6.39 3.15 2.31 2.55 2.17
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 90.07 0.00 0.00 0.00 0.00 0.00 8.83
Price to Revenue (P/Rev)
0.88 0.84 0.91 0.74 0.79 1.49 0.83 0.41 0.44 0.63 0.72
Price to Earnings (P/E)
7.95 7.92 11.67 8.35 7.82 0.00 88.68 15.74 5.56 11.29 9.05
Dividend Yield
0.98% 1.50% 1.94% 3.37% 3.22% 4.78% 0.00% 0.00% 0.50% 0.83% 0.97%
Earnings Yield
12.58% 12.63% 8.57% 11.98% 12.78% 0.00% 1.13% 6.35% 18.00% 8.86% 11.04%
Enterprise Value to Invested Capital (EV/IC)
2.60 2.25 2.26 1.93 2.07 2.76 2.11 1.65 1.58 1.89 1.89
Enterprise Value to Revenue (EV/Rev)
1.00 0.96 1.09 0.95 0.93 2.34 1.33 0.72 0.68 0.82 0.82
Enterprise Value to EBITDA (EV/EBITDA)
4.31 4.37 5.50 5.43 4.82 0.00 9.97 7.03 4.46 6.34 5.57
Enterprise Value to EBIT (EV/EBIT)
5.35 5.60 7.57 7.77 6.73 0.00 19.95 11.90 6.06 9.26 7.55
Enterprise Value to NOPAT (EV/NOPAT)
8.28 8.17 12.84 10.47 8.59 0.00 30.01 14.36 8.69 11.33 11.04
Enterprise Value to Operating Cash Flow (EV/OCF)
5.16 5.23 8.89 6.01 5.19 0.00 12.20 5.69 6.10 6.28 6.23
Enterprise Value to Free Cash Flow (EV/FCFF)
9.37 10.60 91.96 21.26 7.60 0.00 0.00 0.00 25.39 18.60 13.50
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.77 0.63 0.79 0.79 0.77 19.72 7.21 3.67 1.90 1.13 0.73
Long-Term Debt to Equity
0.62 0.50 0.53 0.60 0.58 17.88 6.47 3.14 1.54 0.92 0.60
Financial Leverage
0.57 0.41 0.47 0.59 0.48 1.11 5.15 2.90 1.65 0.95 0.50
Leverage Ratio
5.45 4.51 4.23 4.35 4.30 8.08 26.65 13.83 8.25 5.65 4.33
Compound Leverage Factor
5.11 4.25 3.94 4.13 4.10 8.60 5.31 8.70 7.11 4.83 3.89
Debt to Total Capital
43.43% 38.72% 44.14% 44.21% 43.65% 95.17% 87.82% 78.57% 65.58% 53.07% 42.18%
Short-Term Debt to Total Capital
8.15% 7.79% 14.75% 10.57% 11.09% 8.91% 9.03% 11.26% 12.66% 10.05% 7.50%
Long-Term Debt to Total Capital
35.28% 30.93% 29.39% 33.64% 32.56% 86.27% 78.79% 67.31% 52.92% 43.02% 34.68%
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
56.57% 61.28% 55.86% 55.79% 56.35% 4.83% 12.18% 21.43% 34.42% 46.93% 57.82%
Debt to EBITDA
0.88 0.90 1.22 1.40 1.31 -2.45 7.02 4.69 2.39 2.17 1.63
Net Debt to EBITDA
0.52 0.52 0.89 1.20 0.71 -1.17 3.75 3.00 1.56 1.43 0.72
Long-Term Debt to EBITDA
0.71 0.72 0.81 1.06 0.98 -2.22 6.29 4.01 1.93 1.76 1.34
Debt to NOPAT
1.69 1.68 2.85 2.70 2.34 -3.47 21.12 9.57 4.66 3.89 3.23
Net Debt to NOPAT
0.99 0.98 2.09 2.31 1.27 -1.66 11.30 6.14 3.05 2.56 1.42
Long-Term Debt to NOPAT
1.37 1.34 1.90 2.05 1.74 -3.14 18.95 8.20 3.76 3.15 2.65
Altman Z-Score
1.71 1.75 1.64 1.45 1.56 -0.20 0.63 0.84 1.17 1.34 1.49
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
0.52 0.49 0.41 0.34 0.41 1.09 0.76 0.50 0.39 0.37 0.40
Quick Ratio
0.31 0.35 0.26 0.21 0.28 0.97 0.65 0.37 0.26 0.24 0.26
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
4,361 3,561 486 1,981 5,754 -2,034 -3,075 -553 1,553 2,711 3,850
Operating Cash Flow to CapEx
269.17% 212.77% 129.09% 135.72% 170.68% -199.74% 100.52% 99.95% 121.44% 156.13% 185.42%
Free Cash Flow to Firm to Interest Expense
9.07 9.18 1.23 6.37 19.12 -2.17 -1.92 -5.53 24.66 69.52 148.09
Operating Cash Flow to Interest Expense
16.48 18.60 12.68 22.55 27.99 -4.05 2.04 63.63 102.60 205.77 320.85
Operating Cash Flow Less CapEx to Interest Expense
10.36 9.86 2.86 5.94 11.59 -6.07 0.01 -0.03 18.11 73.97 147.81
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.76 0.76 0.78 0.78 0.75 0.25 0.41 0.70 0.80 0.83 0.81
Accounts Receivable Turnover
18.86 19.32 18.53 18.95 18.19 8.04 15.74 18.13 18.41 19.40 20.86
Inventory Turnover
29.89 29.22 25.63 23.93 24.17 18.76 27.22 28.44 24.40 29.75 28.01
Fixed Asset Turnover
1.81 1.66 1.62 1.62 1.58 0.59 1.08 1.64 1.69 1.69 1.64
Accounts Payable Turnover
8.63 8.73 9.17 8.63 8.93 6.09 7.04 7.67 6.99 8.97 8.59
Days Sales Outstanding (DSO)
19.36 18.89 19.70 19.27 20.06 45.37 23.19 20.13 19.83 18.81 17.49
Days Inventory Outstanding (DIO)
12.21 12.49 14.24 15.25 15.10 19.46 13.41 12.83 14.96 12.27 13.03
Days Payable Outstanding (DPO)
42.29 41.81 39.81 42.29 40.87 59.91 51.88 47.56 52.19 40.70 42.49
Cash Conversion Cycle (CCC)
-10.72 -10.43 -5.87 -7.77 -5.71 4.92 -15.28 -14.59 -17.40 -9.62 -11.97
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
15,742 16,801 19,792 21,832 21,168 14,474 18,876 21,950 24,934 26,672 27,533
Invested Capital Turnover
2.63 2.42 2.25 2.14 2.19 0.96 1.79 2.48 2.48 2.39 2.34
Increase / (Decrease) in Invested Capital
573 1,059 2,991 2,040 -664 -6,694 4,402 3,074 2,984 1,738 861
Enterprise Value (EV)
40,863 37,740 44,651 42,121 43,736 39,954 39,820 36,211 39,440 50,419 51,996
Market Capitalization
35,971 33,226 37,389 32,840 37,290 25,458 24,831 20,743 25,611 39,040 45,316
Book Value per Share
$13.80 $16.69 $17.57 $19.96 $23.75 $2.41 $6.07 $10.27 $17.26 $23.70 $31.94
Tangible Book Value per Share
($4.84) ($3.19) ($2.96) ($1.35) $0.64 ($22.31) ($18.54) ($14.29) ($7.20) ($0.67) $7.86
Total Capital
19,179 20,050 22,431 24,533 27,254 31,791 31,907 30,712 32,259 32,587 36,065
Total Debt
8,329 7,763 9,901 10,846 11,896 30,257 28,020 24,130 21,154 17,294 15,212
Total Long-Term Debt
6,766 6,201 6,592 8,253 8,873 27,425 25,138 20,671 17,071 14,019 12,507
Net Debt
4,892 4,514 7,262 9,281 6,446 14,496 14,989 15,468 13,829 11,379 6,680
Capital Expenditures (CapEx)
2,945 3,391 3,891 5,168 4,936 1,899 3,247 6,366 5,323 5,140 4,499
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-10,344 -9,475 -10,485 -11,210 -11,814 -9,787 -13,463 -16,004 -15,934 -16,620 -18,261
Debt-free Net Working Capital (DFNWC)
-6,907 -6,226 -7,846 -9,645 -8,932 4,309 -2,144 -9,470 -12,066 -13,551 -13,951
Net Working Capital (NWC)
-8,470 -7,788 -11,155 -12,238 -11,955 1,477 -5,026 -12,929 -16,149 -16,826 -16,656
Net Nonoperating Expense (NNE)
408 425 272 86 323 3,657 1,047 1,203 -72 992 -294
Net Nonoperating Obligations (NNO)
4,892 4,514 7,262 8,145 5,810 12,940 14,989 15,368 13,829 11,379 6,680
Total Depreciation and Amortization (D&A)
1,835 1,886 2,222 2,329 2,581 2,312 1,998 2,107 2,341 2,513 2,443
Debt-free, Cash-free Net Working Capital to Revenue
-25.41% -24.02% -25.49% -25.23% -25.13% -57.25% -45.03% -31.64% -27.45% -26.96% -28.82%
Debt-free Net Working Capital to Revenue
-16.97% -15.78% -19.07% -21.70% -19.00% 25.21% -7.17% -18.72% -20.79% -21.98% -22.02%
Net Working Capital to Revenue
-20.81% -19.74% -27.12% -27.54% -25.43% 8.64% -16.81% -25.56% -27.82% -27.30% -26.29%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$5.68 $5.82 $4.97 $5.69 $7.32 ($19.49) $0.44 $2.07 $7.21 $5.39 $7.72
Adjusted Weighted Average Basic Shares Outstanding
778.51M 730.77M 706.91M 678.95M 640.09M 638.15M 639.93M 641.24M 643.32M 645.96M 653.13M
Adjusted Diluted Earnings per Share
$5.63 $5.79 $4.95 $5.67 $7.30 ($19.49) $0.44 $2.06 $7.17 $5.33 $7.66
Adjusted Weighted Average Diluted Shares Outstanding
778.51M 730.77M 706.91M 678.95M 640.09M 638.15M 639.93M 641.24M 643.32M 645.96M 653.13M
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
778.51M 730.77M 706.91M 678.95M 640.09M 638.15M 639.93M 641.24M 643.32M 645.96M 653.13M
Normalized Net Operating Profit after Tax (NOPAT)
4,934 4,620 3,477 4,021 5,090 -2,975 1,327 2,521 4,537 4,449 4,711
Normalized NOPAT Margin
12.12% 11.71% 8.45% 9.05% 10.83% -17.40% 4.44% 4.98% 7.82% 7.22% 7.44%
Pre Tax Income Margin
17.58% 16.10% 13.37% 11.59% 13.19% -91.18% 1.33% 3.78% 9.66% 7.56% 9.76%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
15.88 17.37 14.89 17.44 21.59 -15.64 1.25 30.43 103.25 139.59 265.00
NOPAT to Interest Expense
10.26 11.91 8.78 12.93 16.91 -9.32 0.83 25.21 72.02 114.08 181.20
EBIT Less CapEx to Interest Expense
9.76 8.63 5.06 0.82 5.19 -17.66 -0.78 -33.23 18.76 7.79 91.96
NOPAT Less CapEx to Interest Expense
4.13 3.17 -1.05 -3.69 0.51 -11.34 -1.20 -38.45 -12.47 -17.71 8.16
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
7.93% 12.13% 22.81% 23.10% 20.56% -2.10% 0.00% 0.00% 2.78% 9.29% 8.79%
Augmented Payout Ratio
56.54% 74.14% 75.13% 63.13% 63.08% -4.88% 0.00% 0.00% 2.78% 9.29% 8.79%

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 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 656,994,112.00 657,623,030.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 656,994,112.00 657,623,030.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -0.44 2.44
Growth Metrics
- - - - - - - - - - -
Revenue Growth
5.87% 7.75% 6.93% 1.22% 9.40% 2.12% -0.06% 6.35% 2.85% 12.92% 18.67%
EBITDA Growth
61.94% 208.14% -16.30% 2.28% -34.66% 16.91% 28.89% 8.04% 13.36% -47.92% -16.57%
EBIT Growth
82.98% 228.79% -21.81% 0.23% -44.18% 50.76% 38.79% 12.69% 20.56% -111.82% -22.13%
NOPAT Growth
8.93% 196.04% -15.05% -21.24% 1.70% 129.17% 4.24% 17.96% -1.99% -17.82% -14.44%
Net Income Growth
146.01% 110.19% -28.57% 14.80% -58.62% 548.65% 63.22% 11.40% 44.48% -220.42% -24.69%
EPS Growth
142.75% 110.53% -29.23% 14.53% -59.43% 516.67% 62.69% 10.15% 43.41% -218.92% -25.38%
Operating Cash Flow Growth
-54.12% 7.74% -6.10% 18.40% 247.52% -1.25% -24.17% 44.98% 19.32% 2.27% -14.11%
Free Cash Flow Firm Growth
9.42% -10.07% 13.42% 28.91% 70.34% 53.57% 51.64% 60.98% 159.79% 53.76% 104.79%
Invested Capital Growth
13.59% 16.83% 15.41% 11.76% 6.97% 8.11% 10.31% 7.67% 3.23% 4.06% 5.44%
Revenue Q/Q Growth
-8.17% -3.34% 21.17% -5.89% -0.75% -9.77% 18.58% 0.15% -4.02% -0.93% 24.62%
EBITDA Q/Q Growth
33.09% -69.41% 176.22% -9.03% -14.98% -45.27% 204.52% -23.75% -10.79% -74.86% 387.85%
EBIT Q/Q Growth
43.53% -86.67% 502.11% -13.00% -20.07% -64.00% 454.31% -29.36% -14.48% -103.53% 3,750.85%
NOPAT Q/Q Growth
-18.07% -84.27% 796.07% -31.78% 5.78% -64.56% 307.60% -22.80% -12.11% -70.28% 324.36%
Net Income Q/Q Growth
83.84% -98.18% 3,427.03% -2.53% -33.73% -71.53% 787.50% -33.47% -14.04% -123.73% 655.02%
EPS Q/Q Growth
84.88% -98.11% 3,250.00% -1.99% -34.52% -71.32% 783.78% -33.64% -14.75% -123.78% 654.55%
Operating Cash Flow Q/Q Growth
-49.35% 341.83% 1.70% -47.98% 48.67% 25.55% -21.91% -0.54% 22.36% 7.61% -34.42%
Free Cash Flow Firm Q/Q Growth
15.41% -80.94% 51.97% 3.31% 64.71% -183.29% 49.97% 22.00% 154.09% -319.09% 105.18%
Invested Capital Q/Q Growth
10.61% -4.14% 1.30% 4.05% 5.87% -3.12% 3.36% 1.57% 1.50% -2.33% 4.72%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
59.42% 28.19% 40.71% 33.51% 31.79% 28.85% 36.77% 33.37% 32.56% 23.63% 30.44%
EBITDA Margin
21.75% 6.88% 15.69% 15.16% 12.99% 7.88% 20.23% 15.40% 14.32% 3.63% 14.22%
Operating Margin
9.30% 4.47% 13.61% 8.91% 11.03% 4.05% 12.63% 10.10% 9.17% 3.16% 9.43%
EBIT Margin
17.46% 2.41% 11.96% 11.06% 8.91% 3.55% 16.61% 11.72% 10.44% -0.37% 10.90%
Profit (Net Income) Margin
14.32% 0.27% 7.83% 8.11% 5.42% 1.71% 12.79% 8.50% 7.61% -1.82% 8.12%
Tax Burden Percent
89.50% 30.33% 73.60% 81.49% 70.13% 75.00% 82.75% 79.74% 80.45% 135.05% 79.84%
Interest Burden Percent
91.66% 36.86% 88.96% 90.02% 86.72% 64.13% 93.06% 90.94% 90.60% 362.71% 93.27%
Effective Tax Rate
10.50% 69.67% 26.40% 18.51% 29.87% 25.00% 17.25% 20.26% 19.55% 0.00% 20.16%
Return on Invested Capital (ROIC)
20.61% 3.61% 26.65% 18.35% 18.49% 7.57% 25.41% 19.37% 17.24% 5.47% 18.75%
ROIC Less NNEP Spread (ROIC-NNEP)
26.46% 2.50% 23.71% 19.42% 15.62% 5.96% 29.11% 20.12% 17.66% -2.10% 20.23%
Return on Net Nonoperating Assets (RNNOA)
43.67% 3.87% 28.59% 21.11% 14.92% 5.18% 20.59% 12.30% 8.82% -0.99% 8.05%
Return on Equity (ROE)
64.29% 7.47% 55.24% 39.46% 33.41% 12.75% 46.00% 31.67% 26.07% 4.48% 26.80%
Cash Return on Invested Capital (CROIC)
6.63% 7.70% 7.28% 7.93% 10.51% 10.23% 8.21% 10.91% 14.21% 13.30% 10.32%
Operating Return on Assets (OROA)
13.89% 1.92% 9.67% 8.98% 7.37% 2.89% 13.40% 9.52% 8.45% -0.30% 9.04%
Return on Assets (ROA)
11.39% 0.21% 6.33% 6.58% 4.48% 1.39% 10.32% 6.90% 6.16% -1.47% 6.73%
Return on Common Equity (ROCE)
64.29% 7.47% 55.24% 39.46% 33.41% 12.75% 46.00% 31.67% 26.07% 4.48% 26.80%
Return on Equity Simple (ROE_SIMPLE)
0.00% 44.92% 36.23% 34.08% 0.00% 23.69% 25.72% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
1,184 186 1,669 1,138 1,204 427 1,739 1,343 1,180 351 1,488
NOPAT Margin
8.33% 1.35% 10.02% 7.26% 7.74% 3.04% 10.45% 8.05% 7.37% 2.21% 7.53%
Net Nonoperating Expense Percent (NNEP)
-5.84% 1.11% 2.94% -1.07% 2.87% 1.61% -3.70% -0.75% -0.42% 7.57% -1.48%
Return On Investment Capital (ROIC_SIMPLE)
3.67% - - - 3.70% 1.32% 5.18% 3.86% 3.27% 0.98% 4.04%
Cost of Revenue to Revenue
40.58% 71.81% 59.29% 66.49% 68.21% 71.15% 63.23% 66.63% 67.44% 76.37% 69.56%
SG&A Expenses to Revenue
11.24% 11.34% 9.97% 11.40% 10.80% 12.59% 10.77% 10.46% 10.62% 11.71% 9.88%
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
50.12% 23.73% 27.10% 24.60% 20.76% 24.79% 24.15% 23.27% 23.40% 20.47% 21.01%
Earnings before Interest and Taxes (EBIT)
2,483 331 1,993 1,734 1,386 499 2,766 1,954 1,671 -59 2,154
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3,093 946 2,613 2,377 2,021 1,106 3,368 2,568 2,291 576 2,810
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.31 2.76 2.47 2.40 2.55 1.82 1.84 1.97 2.17 2.13 2.81
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 18.70 11.95 8.83 9.32 10.06
Price to Revenue (P/Rev)
0.44 0.52 0.51 0.54 0.63 0.45 0.52 0.59 0.72 0.67 0.90
Price to Earnings (P/E)
5.56 6.15 6.82 7.03 11.29 7.70 7.16 8.00 9.05 9.70 15.54
Dividend Yield
0.50% 0.63% 0.84% 0.89% 0.83% 1.26% 1.22% 1.12% 0.97% 1.07% 0.96%
Earnings Yield
18.00% 16.26% 14.66% 14.23% 8.86% 13.00% 13.97% 12.50% 11.04% 10.31% 6.44%
Enterprise Value to Invested Capital (EV/IC)
1.58 1.82 1.75 1.76 1.89 1.49 1.55 1.67 1.89 1.86 2.41
Enterprise Value to Revenue (EV/Rev)
0.68 0.74 0.71 0.73 0.82 0.62 0.67 0.72 0.82 0.77 0.99
Enterprise Value to EBITDA (EV/EBITDA)
4.46 4.59 4.73 4.90 6.34 4.75 4.66 5.00 5.57 5.67 8.21
Enterprise Value to EBIT (EV/EBIT)
6.06 6.14 6.49 6.76 9.26 6.87 6.48 6.87 7.55 7.89 11.84
Enterprise Value to NOPAT (EV/NOPAT)
8.69 8.46 8.70 9.73 11.33 8.60 9.02 9.48 11.04 10.96 15.81
Enterprise Value to Operating Cash Flow (EV/OCF)
6.10 6.56 6.55 6.63 6.28 4.82 5.59 5.69 6.23 5.95 8.33
Enterprise Value to Free Cash Flow (EV/FCFF)
25.39 25.51 25.80 23.36 18.60 15.15 19.80 15.89 13.50 14.24 23.92
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.90 1.84 1.54 1.38 1.13 1.10 0.93 0.85 0.73 0.75 0.69
Long-Term Debt to Equity
1.54 1.48 1.21 1.05 0.92 0.83 0.74 0.68 0.60 0.54 0.48
Financial Leverage
1.65 1.55 1.21 1.09 0.95 0.87 0.71 0.61 0.50 0.47 0.40
Leverage Ratio
8.25 8.51 7.26 6.50 5.65 5.73 5.15 4.77 4.33 4.52 4.20
Compound Leverage Factor
7.56 3.14 6.46 5.85 4.90 3.67 4.79 4.34 3.93 16.38 3.91
Debt to Total Capital
65.58% 64.73% 60.64% 57.94% 53.07% 52.28% 48.09% 45.92% 42.18% 42.83% 40.83%
Short-Term Debt to Total Capital
12.66% 12.36% 12.87% 13.64% 10.05% 12.47% 9.88% 9.21% 7.50% 11.75% 12.32%
Long-Term Debt to Total Capital
52.92% 52.36% 47.77% 44.30% 43.02% 39.81% 38.21% 36.70% 34.68% 31.08% 28.51%
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
34.42% 35.27% 39.36% 42.06% 46.93% 47.72% 51.91% 54.08% 57.82% 57.17% 59.17%
Debt to EBITDA
2.39 2.16 2.13 2.08 2.17 2.09 1.82 1.76 1.63 1.73 1.83
Net Debt to EBITDA
1.56 1.34 1.32 1.28 1.43 1.28 1.04 0.92 0.72 0.74 0.77
Long-Term Debt to EBITDA
1.93 1.75 1.67 1.59 1.76 1.59 1.45 1.41 1.34 1.26 1.27
Debt to NOPAT
4.66 3.97 3.91 4.14 3.89 3.77 3.52 3.34 3.23 3.35 3.51
Net Debt to NOPAT
3.05 2.48 2.42 2.54 2.56 2.32 2.02 1.73 1.42 1.43 1.48
Long-Term Debt to NOPAT
3.76 3.21 3.08 3.16 3.15 2.87 2.80 2.67 2.65 2.43 2.45
Altman Z-Score
0.99 0.93 1.03 1.07 1.16 0.97 1.15 1.19 1.28 1.12 1.41
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
0.39 0.41 0.40 0.39 0.37 0.38 0.38 0.40 0.40 0.42 0.42
Quick Ratio
0.26 0.29 0.28 0.27 0.24 0.25 0.25 0.26 0.26 0.28 0.27
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1,800 -3,257 -1,564 -1,513 -534 -1,512 -757 -590 319 -699 36
Operating Cash Flow to CapEx
34.02% 201.84% 187.09% 95.93% 144.58% 194.28% 153.60% 159.36% 249.17% 202.67% 109.40%
Free Cash Flow to Firm to Interest Expense
0.00 -15.58 -48.89 0.00 0.00 0.00 -37.83 -98.36 0.00 -174.83 36.23
Operating Cash Flow to Interest Expense
0.00 11.52 76.53 0.00 0.00 0.00 92.85 307.83 0.00 608.00 1,595.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 5.81 35.63 0.00 0.00 0.00 32.40 114.67 0.00 308.00 137.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.80 0.80 0.81 0.81 0.83 0.81 0.81 0.81 0.81 0.81 0.83
Accounts Receivable Turnover
18.41 16.94 17.34 17.83 19.40 16.74 16.37 17.57 20.86 16.84 16.94
Inventory Turnover
24.40 27.13 27.04 26.98 29.75 27.84 27.22 27.68 28.01 27.15 23.22
Fixed Asset Turnover
1.69 1.71 1.71 1.69 1.69 1.67 1.65 1.65 1.64 1.66 1.70
Accounts Payable Turnover
6.99 8.26 7.91 8.13 8.97 8.75 8.24 8.71 8.59 8.19 8.03
Days Sales Outstanding (DSO)
19.83 21.55 21.05 20.47 18.81 21.81 22.30 20.77 17.49 21.68 21.55
Days Inventory Outstanding (DIO)
14.96 13.45 13.50 13.53 12.27 13.11 13.41 13.19 13.03 13.45 15.72
Days Payable Outstanding (DPO)
52.19 44.18 46.12 44.88 40.70 41.72 44.27 41.91 42.49 44.55 45.43
Cash Conversion Cycle (CCC)
-17.40 -9.17 -11.57 -10.88 -9.62 -6.80 -8.56 -7.95 -11.97 -9.43 -8.16
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
24,934 23,902 24,213 25,194 26,672 25,841 26,709 27,127 27,533 26,891 28,161
Invested Capital Turnover
2.48 2.66 2.66 2.53 2.39 2.49 2.43 2.41 2.34 2.47 2.49
Increase / (Decrease) in Invested Capital
2,984 3,443 3,233 2,651 1,738 1,939 2,496 1,933 861 1,050 1,452
Enterprise Value (EV)
39,440 43,554 42,441 44,232 50,419 38,558 41,381 45,360 51,996 49,935 67,728
Market Capitalization
25,611 30,803 30,614 32,684 39,040 28,164 32,112 37,055 45,316 43,420 61,382
Book Value per Share
$17.26 $17.28 $19.19 $21.14 $23.70 $23.91 $26.71 $28.83 $31.94 $31.20 $33.20
Tangible Book Value per Share
($7.20) ($7.10) ($5.19) ($3.23) ($0.67) ($0.43) $2.63 $4.75 $7.86 $7.13 $9.28
Total Capital
32,259 31,615 31,469 32,443 32,587 32,371 33,596 34,801 36,065 35,640 36,867
Total Debt
21,154 20,464 19,083 18,797 17,294 16,924 16,156 15,979 15,212 15,264 15,052
Total Long-Term Debt
17,071 16,555 15,033 14,373 14,019 12,886 12,836 12,773 12,507 11,076 10,510
Net Debt
13,829 12,751 11,827 11,548 11,379 10,394 9,269 8,305 6,680 6,515 6,346
Capital Expenditures (CapEx)
1,602 1,193 1,309 1,328 1,310 1,224 1,209 1,159 907 1,200 1,458
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-15,934 -17,456 -17,355 -16,609 -16,620 -18,136 -17,583 -17,604 -18,261 -19,901 -19,491
Debt-free Net Working Capital (DFNWC)
-12,066 -12,990 -13,121 -12,632 -13,551 -14,425 -14,252 -13,813 -13,951 -14,848 -14,826
Net Working Capital (NWC)
-16,149 -16,899 -17,171 -17,056 -16,826 -18,463 -17,572 -17,019 -16,656 -19,036 -19,368
Net Nonoperating Expense (NNE)
-853 149 364 -134 361 187 -391 -74 -38 640 -116
Net Nonoperating Obligations (NNO)
13,829 12,751 11,827 11,548 11,379 10,394 9,269 8,305 6,680 6,515 6,346
Total Depreciation and Amortization (D&A)
610 615 620 643 635 607 602 614 620 635 656
Debt-free, Cash-free Net Working Capital to Revenue
-27.45% -29.57% -28.87% -27.54% -26.96% -29.28% -28.39% -27.98% -28.82% -30.53% -28.54%
Debt-free Net Working Capital to Revenue
-20.79% -22.00% -21.83% -20.95% -21.98% -23.29% -23.01% -21.95% -22.02% -22.78% -21.71%
Net Working Capital to Revenue
-27.82% -28.62% -28.56% -28.28% -27.30% -29.81% -28.38% -27.05% -26.29% -29.21% -28.36%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$3.19 $0.06 $2.04 $1.98 $1.31 $0.37 $3.28 $2.18 $1.89 ($0.44) $2.45
Adjusted Weighted Average Basic Shares Outstanding
643.32M 645.31M 645.42M 645.28M 645.96M 652.96M 652.95M 652.96M 653.13M 656.99M 657.62M
Adjusted Diluted Earnings per Share
$3.18 $0.06 $2.01 $1.97 $1.29 $0.37 $3.27 $2.17 $1.85 ($0.44) $2.44
Adjusted Weighted Average Diluted Shares Outstanding
643.32M 645.31M 645.42M 645.28M 645.96M 652.96M 652.95M 652.96M 653.13M 656.99M 657.62M
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
643.32M 645.31M 645.42M 645.28M 645.96M 652.96M 652.95M 652.96M 653.13M 656.99M 657.62M
Normalized Net Operating Profit after Tax (NOPAT)
1,184 430 1,669 1,138 1,204 427 1,739 1,343 1,180 351 1,488
Normalized NOPAT Margin
8.33% 3.13% 10.02% 7.26% 7.74% 3.04% 10.45% 8.05% 7.37% 2.21% 7.53%
Pre Tax Income Margin
16.00% 0.89% 10.64% 9.96% 7.72% 2.28% 15.46% 10.66% 9.46% -1.35% 10.17%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 1.58 62.28 0.00 0.00 0.00 138.30 325.67 0.00 -14.75 2,154.00
NOPAT to Interest Expense
0.00 0.89 52.14 0.00 0.00 0.00 86.97 223.81 0.00 87.68 1,488.23
EBIT Less CapEx to Interest Expense
0.00 -4.12 21.38 0.00 0.00 0.00 77.85 132.50 0.00 -314.75 696.00
NOPAT Less CapEx to Interest Expense
0.00 -4.82 11.24 0.00 0.00 0.00 26.52 30.64 0.00 -212.33 30.23
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
2.78% 3.83% 5.71% 6.21% 9.29% 9.73% 8.67% 8.94% 8.79% 10.50% 12.56%
Augmented Payout Ratio
2.78% 3.83% 5.71% 6.21% 9.29% 9.73% 8.67% 8.94% 8.79% 10.50% 12.56%

Financials Breakdown Chart

Key Financial Trends

Delta Air Lines (NYSE:DAL) showed strong top-line growth in the second quarter of 2026, but profitability weakened compared with the prior-year period. Revenue rose 18.7% year over year to $19.76 billion, while operating income declined 11.3% to $1.86 billion. As a result, the operating margin narrowed to approximately 9.4% from 12.6% in Q2 2025. Net income fell 24.7% to $1.60 billion, and diluted earnings per share declined to $2.44 from $3.27.

The quarter still represented a significant recovery from Q1 2026, when Delta reported a $289 million net loss. The improvement was supported by stronger revenue and operating income, although Q2 results were also affected by higher operating costs, selling and administrative expenses, marketing costs, and other operating expenses. Compared with Q2 2024, revenue increased approximately 18.6%, but net income was roughly 23% higher than the $1.31 billion reported in that period.

Delta’s balance sheet has strengthened substantially since late 2022. Cash and equivalents increased to $4.67 billion in Q2 2026 from $3.27 billion at year-end 2022, while total debt declined to approximately $15.05 billion from $24.13 billion over the same period. However, cash declined by $389 million during Q2, and the company continued to invest heavily in aircraft and other property, plant and equipment.

  • Revenue momentum remains strong: Q2 2026 revenue of $19.76 billion was up 18.7% from Q2 2025 and nearly 46% above Q2 2023.
  • Profitability recovered sequentially: Delta moved from a $289 million net loss in Q1 2026 to $1.60 billion of net income in Q2, with diluted EPS improving from a $0.44 loss to $2.44.
  • Long-term deleveraging continues: Total short- and long-term debt fell from approximately $24.13 billion at year-end 2022 to $15.05 billion in Q2 2026.
  • Equity has improved materially: Total common equity increased to $21.82 billion in Q2 2026 from $6.58 billion at year-end 2022, supported by accumulated retained earnings.
  • Aircraft and infrastructure investment is expanding: Net property, plant and equipment grew to $41.54 billion in Q2 2026 from $33.11 billion at year-end 2022, indicating continued investment in fleet capacity and operating assets.
  • Liquidity remains adequate but pressured: Cash and equivalents totaled $4.67 billion, while current liabilities were $33.60 billion, producing a current ratio of roughly 0.42. Airline companies commonly operate with substantial deferred revenue and operating liabilities, so this measure should be viewed in that context.
  • Deferred revenue is a major balance-sheet item: Current deferred revenue stood at $15.26 billion in Q2 2026, reflecting advance customer bookings and loyalty-related obligations that can support future revenue but must still be fulfilled.
  • Margins deteriorated year over year: Operating income declined despite higher revenue, as operating costs and operating expenses increased faster than gross profit.
  • Cash generation weakened: Operating cash flow fell to $1.60 billion in Q2 2026 from $1.86 billion in Q2 2025, while capital expenditures increased to $1.46 billion from $1.21 billion. Estimated quarterly free cash flow therefore fell to roughly $137 million from $648 million.
  • Cash declined during the quarter: Delta reported a $2.06 billion net decrease in cash and equivalents in Q2 2026, driven by investing outflows of $1.51 billion and financing outflows of $545 million, including $525 million of debt repayment.
09/04/26 01:00 PM ETAI Generated. May Contain Errors.

Delta Air Lines Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Delta Air Lines' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Delta Air Lines' net income appears to be on a downward trend, with a most recent value of $5.01 billion in 2025, rising from $4.53 billion in 2015. The previous period was $3.46 billion in 2024. View Delta Air Lines' forecast to see where analysts expect Delta Air Lines to go next.

Delta Air Lines' total operating income in 2025 was $5.82 billion, based on the following breakdown:
  • Total Gross Profit: $20.95 billion
  • Total Operating Expenses: $15.13 billion

Over the last 10 years, Delta Air Lines' total revenue changed from $40.70 billion in 2015 to $63.36 billion in 2025, a change of 55.7%.

Delta Air Lines' total liabilities were at $60.46 billion at the end of 2025, a 0.6% increase from 2024, and a 43.0% increase since 2015.

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 $4.31 billion as of their latest financial filing in 2025.

Over the last 10 years, Delta Air Lines' book value per share changed from 13.80 in 2015 to 31.94 in 2025, a change of 131.5%.



Financial statements for NYSE:DAL last updated on 7/12/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners