Delta Air Lines

Industrials Passenger Airlines Atlanta, Georgia Last filing Feb 11, 2026 · FY2025

                    Revenue
                    FY2025
                
$63.4B
                    3y CAGR +7.8%
                    
                    P69
                    
                    +2.8%
                    
                    Net income
                    FY2025
                
$5.0B
                    Net margin +7.9%
                    
                    P26
                    
                    +44.8%
                    
                    Total assets
                    FY2025
                
$81.3B
                    ROA +6.2%
                    
                    P29
                    
                    +7.9%
                    
                    Operating cash flow
                    FY2025
                
$8.3B
                    FCF margin +6.1%
                    
                    P18
                    
                    +4.0%

18 yrs · FY2008–FY2025 8 filed · 1 derived · 0 blank

1Y 3Y 5Y 10Y

Dollars % of revenue % of assets YoY % CAGR

Each cell as a share of that year’s revenue.

Balance Sheet

Assets, liabilities, and equity

28 accounts · 5 years

Total assets $81.3B

Total liabilities ~$60.5B

Shareholders equity $20.9B

Account	2025	2024	2023	2022	2021
Assets
Cash and Cash Equivalents	6.8%	5.0%	4.7%	6.5%	26.5%
Accounts Receivable	4.5%	5.2%	5.4%	6.3%	8.0%
Inventory	2.5%	2.3%	2.3%	2.8%	3.7%
Prepaid Expenses	3.5%	3.4%	3.4%	3.7%	3.7%
Total Current Assets	17.3%	16.0%	17.7%	25.7%	53.3%
Property,Plant and Equipment	62.7%	61.0%	61.1%	65.5%	96.2%
Operating Lease Assets	9.9%	10.8%	12.1%	13.9%	24.2%
Goodwill	15.4%	15.8%	16.8%	19.3%	32.6%
Intangible Assets	9.4%	9.7%	10.3%	11.8%	20.1%
Long Term Investments	6.7%	4.6%	6.0%	4.2%	5.7%
Other Noncurrent Assets	7.0%	4.4%	2.9%	2.5%	5.9%
Total Assets	128.3%	122.3%	126.9%	142.9%	242.3%
Liabilities
Accounts Payable	8.2%	7.5%	7.7%	10.1%	14.2%
Accrued Liabilities	10.8%	10.7%	10.6%	10.0%	14.1%
Current Portion of Long Term Debt	4.3%	5.3%	7.0%	6.8%	9.6%
Operating Lease Liabilities	1.3%	1.2%	1.3%	1.4%	2.4%
Total Current Liabilities	43.6%	43.3%	45.5%	51.3%	70.1%
Long Term Debt	19.7%	22.7%	29.4%	40.9%	84.1%
Operating Lease Liabilities Noncurrent	8.4%	9.4%	11.1%	13.6%	23.6%
Deferred Tax Liabilities	5.4%	3.5%	1.6%	0.0%	—
Other Noncurrent Liabilities	11.3%	11.2%	12.3%	15.3%	34.9%
Equity
Common Stock	0.0%	0.0%	0.0%	0.0%	0.0%
Additional Paid In Capital	18.8%	19.0%	20.1%	22.8%	38.3%
Retained Earnings	21.1%	14.2%	9.7%	2.3%	-0.5%
Treasury Stock	0.4%	0.4%	0.6%	0.6%	0.9%
Accumulated Other Comprehensive Income	-6.5%	-8.1%	-10.1%	-11.5%	-23.8%
Total Stockholders Equity	32.9%	24.8%	19.1%	13.0%	13.0%
Total Liabilitiesand Equity	128.3%	122.3%	126.9%	142.9%	242.3%

Income Statement

Revenue, expense, and profitability

13 accounts · 5 years

Revenue $63.4B

Operating income $5.8B

Net income $5.0B

Account	2025	2024	2023	2022	2021
IncomeStatement
Revenues Total Revenue	100.0%	100.0%	100.0%	100.0%	100.0%
Expenses Selling,General and Administrative	40.9%	39.4%	38.5%	35.0%	44.2%
Expenses Depreciation and Amortization	3.9%	4.1%	4.0%	4.2%	6.7%
Expenses Other Operating Expenses	46.0%	46.8%	47.9%	53.6%	42.8%
Other Income Expense Operating Income	9.2%	9.7%	9.5%	7.2%	6.3%
Other Income Expense Interest Expense	1.1%	1.2%	1.4%	2.0%	—
Other Income Expense Other Income/expense	1.6%	-1.0%	1.6%	-1.4%	-5.0%
Other Income Expense Income Before Tax	9.8%	7.6%	9.7%	3.8%	1.3%
Income Tax Income Tax Expense	1.9%	1.9%	1.7%	1.2%	0.4%
net Income net Income	7.9%	5.6%	7.9%	2.6%	0.9%
net Income Comprehensive Income	9.2%	7.0%	7.9%	5.2%	7.3%
Earnings Per Share Basic Eps	0.0%	0.0%	0.0%	0.0%	0.0%
Earnings Per Share Diluted Eps	0.0%	0.0%	0.0%	0.0%	0.0%

Cash Flow Statement

Operating, investing, and financing flows

17 accounts · 5 years

Operating cash flow $8.3B

Investing cash flow $-4.2B

Financing cash flow $-3.1B

Account	2025	2024	2023	2022	2021
CashFlow
Operating Activities net Income	7.9%	5.6%	7.9%	2.6%	0.9%
Operating Activities Depreciation and Amortization	3.9%	4.1%	4.0%	4.2%	6.7%
Operating Activities Deferred Income Taxes	1.8%	1.9%	1.7%	1.2%	0.4%
Operating Activities Changes In Operating Assets and Liabilities	1.6%	0.4%	1.1%	-0.1%	1.1%
Operating Activities Other Non Cash Items	-2.8%	0.3%	-2.5%	0.4%	-5.5%
Operating Activities net Cash From Operating Activities	13.2%	13.0%	11.1%	12.6%	10.9%
Investing Activities Capital Expenditures	-7.1%	-8.3%	-9.2%	-12.6%	-10.9%
Investing Activities Purchases of Investments	-0.4%	0.0%	-4.2%	-7.1%	-42.3%
Investing Activities Proceeds From Sale of Investments	0.0%	1.8%	7.8%	5.5%	50.3%
Investing Activities Other Investing Activities	0.9%	0.4%	0.2%	0.4%	-0.1%
Investing Activities net Cash From Investing Activities	-6.6%	-6.1%	-5.4%	-13.7%	-3.0%
Financing Activities Proceeds From Debt	3.5%	0.0%	1.5%	0.0%	6.4%
Financing Activities Repayment of Debt	-7.6%	-6.4%	-7.0%	-8.8%	-19.5%
Financing Activities Dividends Paid	-0.7%	-0.5%	-0.2%	0.0%	0.0%
Financing Activities Other Financing Activities	-0.0%	0.0%	-0.1%	-0.1%	0.3%
Financing Activities net Cash From Financing Activities	-4.9%	-6.9%	-5.8%	-9.0%	-12.9%
Cash Reconciliation net Change In Cash	1.7%	0.0%	-0.1%	-10.1%	-5.0%

Key Ratios

Margins, returns, liquidity, leverage, efficiency

Computed at import · 5 years

Ratio	2025	2024	2023	2022	2021
Profitability
Gross margin	—	—	—	—	—
Operating margin	+9.2%	+9.7%	+9.5%	+7.2%	+6.3%
Net margin	+7.9%	+5.6%	+7.9%	+2.6%	+0.9%
FCF margin	+6.1%	+4.7%	+2.0%	-0.0%	+0.1%
Growth
Revenue CAGR (3y)	+7.8%	+27.3%	+50.3%	+2.5%	-12.4%
Returns
ROE	+24.0%	+22.6%	+41.5%	+20.0%	+7.2%
ROA	+6.2%	+4.6%	+6.3%	+1.8%	+0.4%
ROIC	+14.8%	+15.1%	+15.4%	+9.2%	+5.5%
Liquidity
Current ratio	0.40x	0.37x	0.39x	0.50x	0.76x
Quick ratio	0.26x	0.24x	0.22x	0.25x	0.49x
Leverage
D/E	2.90x	3.93x	5.63x	9.98x	17.64x
Interest coverage	8.57x	8.03x	6.62x	3.56x	—
Efficiency
Asset turnover	0.78x	0.82x	0.79x	0.70x	0.41x
Cash conversion cycle	—	—	—	—	—

Valuation

Price against fundamentals

FY2025 fundamentals · no price

No price data cached, so there is nothing to multiply. Load prices from the Stock Data tab and this panel reprices itself.

Notes

Your annotations

Not watched

Delta Air Lines

Assets, liabilities, and equity

Revenue, expense, and profitability

Operating, investing, and financing flows

Margins, returns, liquidity, leverage, efficiency

Price against fundamentals

Your annotations

One-year price and volume history

Price data unavailable

Assets, liabilities, and equity

Revenue, expense, and profitability

Operating, investing, and financing flows

Margins, returns, liquidity, leverage, efficiency

Price against fundamentals

Your annotations

One-year price and volume history

Price data unavailable

Recent price history