TenQ · Charts

Delta Air LinesDAL

$52.7B market cap
Delta Air LinesDAL
Revenue

Revenue: is the business selling more than it used to?

$63.4B+3% YoYFY 2025

0.00$25.0B$50.0B2011201220132014201520162017201820192020202120222023202420252026$68.3B

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

Revenue reached $63.4B in 2025, compounding +8% a year since 2022 and the pace is picking up. The trailing twelve months are already running at $68.3B, ahead of the last full year.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Net income

Net income: how much of that revenue becomes profit?

$5.0B+45% YoYFY 2025

$-10.0B0.00$10.0B201120122013$10.5B2014201520162017201820192020202120222023202420252026$4.0B

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

Net income was $5.0B in 2025, compounding +56% a year over three years. Trailing twelve-month profit stands at $4.0B.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Growth rate

How fast is it growing, year by year?

+2.8%revenue growth, FY 2025

-100%0.0%201220132014201520162017201820192020202120222023202420252.8%45%

Off the axis: 2013 earnings +944.6% · 2015 earnings +586.8% · 2020 earnings -359.8% · 2022 earnings +370.7% · 2023 earnings +249.7% - rebounds off a collapsed prior year.

Revenue grew +3% in 2025 against a five-year average of +34%. Earnings grew faster (+45%), so each new dollar of sales is arriving more profitably. 2013's +945% earnings rebound off a collapsed base and 2015's +587% earnings rebound off a collapsed base and 2020's swing into loss (-360%) and 2022's +371% earnings rebound off a collapsed base and 2023's +250% earnings rebound off a collapsed base sits off the axis.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Per-share growth

Revenue per share: is your slice growing as fast as the company?

$96.89revenue per share, FY 2025

0.0050.0010020112012201320142015201620172018201920202021202220232024202520261045.59

2026 = trailing twelve months to the latest filed quarter (2026-06-30), not a full fiscal year

Revenue per share reached $96.89 in 2025, compounding +7% a year - in line with DAL's own +8%, so the share count is not distorting your slice. Free cash flow per share stands at $5.88.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Free cash flow

Free cash flow: what is left in real cash after everything?

$3.8B+33% YoYFY 2025

$-5.0B0.00$5.0B20112012201320142015$5.0B20162017201820192020202120222023202420252026$3.7B

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

Free cash flow was $3.8B in 2025. The trailing twelve months stand at $3.7B.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Cash conversion

How much of every sales dollar ends up as free cash?

-20%0.0%2011201220132014201512%201620172018201920202021202220232024202520265.4%

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

6 cents of every sales dollar became free cash in 2025, up 6 points since 2022.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Spending intensity

What does staying competitive cost, per dollar of sales?

0.0%5.0%10%20112012201320142015201620172018201920202021202220232024202520266.6%0.5%

2026 = trailing twelve months to the latest filed quarter (2026-06-30), not a full fiscal year

The biggest claim on each sales dollar is capital spending, at 7% of revenue (stock compensation 0%). That share has fallen since 2022, so the cost of competing is easing.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Operating leverage

When sales grow, do profits grow faster?

-250%0.0%250%20122013201420152016201720182019202020222023202420252.8%-2.9%

Operating profit outgrew revenue in 3 of the last 5 years, most recently -3% against +3%. Each additional dollar of sales is landing more profitably than the last - the definition of operating leverage.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Margins

Margins: of every $1 of sales, how much survives each cost layer?

-50%0.0%20112012201320142015201620172018201920202021202220232024202520268.1%5.8%

2026 = trailing twelve months to the latest filed quarter (2026-06-30), not a full fiscal year

Operating margin has held near 9% since 2022. After everything, 8 cents of each sales dollar reaches net profit. DAL doesn't tag a gross-profit line in its filings, so the chart starts at operating margin.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Returns on capital

What does it earn on the money it uses?

-500%0.0%201120122013201420152016201720182019202020212022202320242025202618%4.6%11%

2026 = trailing twelve months to the latest filed quarter (2026-06-30), not a full fiscal year

ROE of 18% sits well above ROCE of 11%. A meaningful share of the shareholder return is manufactured with leverage rather than operations.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Valuation history

What has the market paid for DAL over time?

13.3xP/E today

0.0050.001002015201620172018201920212022202320242025202610-year median 8.9xP/E 13.27

2026 = at the latest close (2026-09-04), over the trailing twelve months; earlier years are annual averages

At 13.3x earnings, the market is paying +50% more than DAL's own 10-year median of 8.9x. Expectations are elevated, so more has to go right to justify the price.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Free cash flow yield

What cash return does the business throw off per dollar of market value?

6.9%FCF yield today

-20%0.0%20152016201720182019202020212022202320242025202611-year median 5.3%FCF yield 6.9%

2026 = at the latest close (2026-09-04), over the trailing twelve months; earlier years are annual averages

Every dollar of market value currently buys 6.9% of annual free cash flow, more than its 11-year median of 5.3% - the cash is cheaper than usual.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Debt & cash

Could it handle its debt if things went wrong?

0.00$10.0B$20.0B201220132014201520162017201820192020202120222023202420252026$12.9B$4.7B

Debt of $12.9B sits against $4.7B of cash, or 0.6x shareholders' equity. Earnings cover the interest bill 14 times over, so the debt is comfortably serviced.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Shareholders' equity

Is the company's own capital growing?

0.00$10.0B$20.0B201220132014201520162017201820192020202120222023202420252026$21.8B

The company's own capital grew from $11.1B in 2023 to $21.8B (+96%). The business is building book value rather than consuming it.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Capital returned

How much goes back, and how much leaks out as stock comp?

0.00$1.0B$2.0B2011201220132014201520162017201820192020202120222026

Shareholders received $440M in dividends in 2022. Stock compensation issued $313M of new shares in the same year, offsetting 71% of that.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Dilution rate

How fast is your ownership being diluted - or concentrated?

-5.0%0.0%201220130.9%2014201520162017201820192020202120222023202420250.9%

The share count grew 0.9% in 2025, averaging 0.7% a year over three years. Your slice of the company shrinks by that much each year unless earnings grow faster.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Dividend per share

Is the dividend cheque growing?

0.001.0020132014201520162017201820192020202320242025DPS 0.67

The dividend per share reached $0.67 in 2025, compounding +10% a year since 2020.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Payout quality

Can it afford the dividend?

0.0%25%50%2013201420152016201720182019202320242025202611%12%

2026 = trailing twelve months to the latest filed quarter (2026-06-30), not a full fiscal year

The dividend consumed 9% of profit and 11% of free cash flow in 2025. That leaves room to keep paying through a weak year.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Return on capital employed

Does DAL earn more on its capital than that capital costs?

-20%0.0%20%20112012201320142015201620172018201920202021202220232024202510% cost of capitalreturn on capital 11%

DAL earns 10.8% on the capital it employs, comfortably above the 10% most investors treat as the cost of capital. It was 7.9% in 2022, so the trend is up, and the pace is picking up.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Dilution against what it bought

DAL has issued or retired shares - did shareholders end up better off?

010020020112012201320142015201620172018201920202021202220232024202577233

DAL has shrunk its share count -23% from 2011 to 2025, so each remaining share owns more of the business. Revenue per share is +133% over the same years.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

Delta Air LinesDAL
Insider flow

Are the people running it buying or selling?

$40M$20M0.00Feb '26Apr '26May '26Aug '26

Insiders sold $95M on the open market and bought nothing. Many sales are pre-scheduled diversification rather than a view on the price. A further 35 filings were grants, option exercises or tax withholding, which say nothing either way.

Source: SEC EDGAR (XBRL company facts) · as at 2026-06-30

A short weekly note on what changed in the numbers, coming soon.One email a week: the charts that mattered, nothing else.