Delta Air Lines, Inc. Financial Ratios — OYC Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Return on Common Equity (%)	- -	- -	- -	6.44	46.04	36.26	25.83	30.02	32.82	-146.64	10.33	25.18	52.12	26.19	27.69
Return on Assets (%)	1.97	2.29	21.78	1.24	8.45	8.04	6.11	6.91	7.64	-18.14	0.39	1.82	6.32	4.64	6.39
Return on Capital (%)	- -	17.4	- -	5.11	25.66	22.95	16.77	16.18	15.91	- -	3.12	5.35	14.01	10.49	14.03
Return on Invested Capital (%)	- -	17.78	- -	6.44	26.22	23.83	16.98	15.6	16.21	- -	3.51	6.66	12.01	11.65	11.9
Gross Margin (%)	20.42	20.11	22.74	20.24	32.81	31.14	27.98	24.99	28.93	-25.55	7.13	20.95	24.35	24.61	24.17
EBITDA Margin (%)	9.96	10.2	13.39	9.85	23.68	22.51	19.9	17.09	19.57	-59.42	12.99	11.4	13.54	13.8	13.04
Operating Margin (%)	6.31	7.16	10.07	7.24	19.17	17.73	14.5	11.85	14.08	-24.86	6.31	7.24	9.51	9.73	9.19
Incremental Operating Margin (%)	- -	26.37	106.53	- -	1,426.9	64.27	- -	- -	52.71	36.33	47.92	8.58	24.91	13.18	- -
Pretax Margin (%)	2.19	2.8	6.69	2.66	17.58	16.1	13.37	11.59	13.19	-91.18	1.33	3.78	9.66	7.56	9.76
Profit Margin (%)	2.43	2.75	27.9	1.63	11.12	10.63	7.79	8.86	10.14	-72.45	0.94	2.61	7.94	5.61	7.9
Net Income to Common Margin (%)	2.43	2.75	27.9	1.63	11.12	10.63	7.79	8.86	10.14	-72.45	0.94	2.61	7.94	5.61	7.9
Effective Tax Rate (%)	- -	1.56	- -	38.53	36.76	33.97	41.73	23.61	23.09	- -	29.65	31.14	17.81	25.78	19.08
Dvd Payout Ratio (%)	- -	- -	0.97	38.09	7.93	12.13	22.81	23.1	20.56	-2.1	- -	- -	2.78	9.29	8.79
Sustainable Growth Rate (%)	- -	- -	- -	3.99	42.38	31.86	19.94	23.08	26.08	-149.72	10.33	25.18	50.67	23.76	25.26

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Total Debt	13,791	12,709	11,342	9,661	8,329	7,332	8,834	16,527	17,255	35,548	34,679	30,610	27,281	22,771	20,274
ST Debt	1,944	1,627	1,547	1,184	1,563	1,131	2,242	2,473	3,088	2,410	2,485	3,073	3,742	2,938	2,414
LT Debt	11,847	11,082	9,795	8,477	6,766	6,201	6,592	14,054	14,167	33,138	32,194	27,537	23,539	19,833	17,860
Total Debt/EBITDA	3.94	3.4	2.24	2.43	0.86	0.83	1.08	2.18	1.88	-3.5	8.93	5.31	3.47	2.68	2.45
Net Debt/EBITDA	3.18	2.75	1.68	1.9	0.66	0.51	0.86	1.08	0.9	-2.05	4.89	3.43	2.2	1.54	1.19
Total Debt/EBIT	6.98	5.84	3.34	4.38	1.07	1.05	1.48	3.14	2.61	-2.85	18.39	8.36	4.94	3.8	3.48
Net Debt/EBIT	5.64	4.73	2.5	3.43	0.81	0.65	1.18	1.56	1.25	-1.67	10.07	5.4	3.14	2.19	1.68
EBITDA to Interest Expense	3.2	3.72	5.94	6.12	20.04	22.89	20.68	24.41	30.56	-10.93	3.04	5.61	9.43	11.39	12.17
EBITDA-CapEx/Interest Expense	2.05	1.76	2.98	2.66	13.91	14.15	10.85	7.8	14.16	-12.98	0.5	-0.58	3.04	4.51	5.55
EBIT to Interest Expense	2.03	2.61	4.46	4.5	16.22	18.03	15.07	16.93	21.99	-4.57	1.47	3.56	6.62	8.03	8.57
Interest Expense	1,094	1,005	852	650	481	388	396	311	301	929	1,279	1,029	834	747	679
Common Equity/Total Assets	-3.21	-4.78	22.28	16.32	20.42	23.97	23.35	22.71	23.8	2.13	5.36	9.11	15.08	20.29	25.64
Long-Term Debt/Equity (%)	- -	- -	84.13	96.19	62.36	50.47	52.61	102.68	92.25	2,160.23	828.25	418.37	211.97	129.69	85.65
Long-Term Debt/Capital (%)	95.58	104.76	42.61	45.89	35.28	31.61	30.86	46.51	43.44	89.36	83.48	74.04	61.32	52.1	43.43
Long-Term Debt/Total Assets (%)	27.24	24.88	18.75	15.7	12.73	12.1	12.28	23.32	21.95	46.03	44.43	38.09	31.96	26.31	21.96
Total Debt/Equity (%)	-987.89	-596.39	97.41	109.62	76.76	59.67	70.5	120.75	112.35	2,317.34	892.18	465.06	245.66	148.9	97.22
Total Debt/Capital (%)	111.26	120.15	49.35	52.3	43.43	37.37	41.35	54.7	52.91	95.86	89.92	82.3	71.07	59.82	49.3
Total Debt/Total Assets (%)	31.7	28.53	21.71	17.89	15.68	14.3	16.46	27.42	26.74	49.37	47.86	42.34	37.04	30.21	24.93
Net Debt to Equity	-797.56	-483.01	72.99	85.93	58.59	37.19	56.03	59.95	53.9	1,359.19	488.47	300.27	155.9	85.82	47.01
Net Debt/Capital (%)	114.34	126.11	42.19	46.22	36.94	27.11	35.91	28.64	27.84	72.46	61.98	58.26	48.57	37.51	26.62
EBITDA	3,498	3,740	5,058	3,977	9,637	8,882	8,188	7,593	9,199	-10,157	3,884	5,768	7,862	8,508	8,265
EBITDA-CapEx	2,244	1,772	2,537	1,728	6,692	5,491	4,297	2,425	4,263	-12,056	637	-598	2,539	3,368	3,766
Operating Income (Loss)	2,217	2,627	3,802	2,922	7,802	6,996	5,966	5,264	6,618	-4,250	1,886	3,661	5,521	5,995	5,822

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Cash Ratio	0.28	0.25	0.27	0.2	0.2	0.21	0.14	0.1	0.14	0.89	0.54	0.25	0.15	0.12	0.16
Current Ratio	0.61	0.62	0.68	0.54	0.52	0.49	0.41	0.34	0.41	1.09	0.76	0.5	0.39	0.37	0.4
Quick Ratio	0.41	0.38	0.38	0.39	0.31	0.35	0.26	0.22	0.28	0.97	0.65	0.37	0.26	0.24	0.26
CFO/Avg Current Liab	0.24	0.19	0.33	0.32	0.46	0.44	0.29	0.37	0.43	-0.21	0.18	0.27	0.25	0.3	0.31
Common Equity/Total Assets	-3.21	-4.78	22.28	16.32	20.42	23.97	23.35	22.71	23.8	2.13	5.36	9.11	15.08	20.29	25.64
Long-Term Debt/Equity (%)	- -	- -	84.13	96.19	62.36	50.47	52.61	102.68	92.25	2,160.23	828.25	418.37	211.97	129.69	85.65
Long-Term Debt/Capital (%)	95.58	104.76	42.61	45.89	35.28	31.61	30.86	46.51	43.44	89.36	83.48	74.04	61.32	52.1	43.43
Long-Term Debt/Total Assets (%)	27.24	24.88	18.75	15.7	12.73	12.1	12.28	23.32	21.95	46.03	44.43	38.09	31.96	26.31	21.96
Total Debt/Equity (%)	-987.89	-596.39	97.41	109.62	76.76	59.67	70.5	120.75	112.35	2,317.34	892.18	465.06	245.66	148.9	97.22
Total Debt/Capital (%)	111.26	120.15	49.35	52.3	43.43	37.37	41.35	54.7	52.91	95.86	89.92	82.3	71.07	59.82	49.3
Total Debt/Total Assets (%)	31.7	28.53	21.71	17.89	15.68	14.3	16.46	27.42	26.74	49.37	47.86	42.34	37.04	30.21	24.93
CFO/Total Liabilities	6.31	5.3	11.09	10.95	18.75	18.51	12.21	15.06	17.13	-5.38	4.76	9.68	10.34	13.36	13.8
CFO/CapEx	2.26	1.26	1.79	2.2	2.69	2.13	1.29	1.36	1.71	-2	1.01	1	1.21	1.56	1.85
Altman's Z-Score	0.94	1.09	1.64	1.68	2.24	2.31	2.09	1.78	1.91	0.29	0.75	1.05	1.37	1.63	1.69

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Accounts Receivable Turnover	23.26	22.52	22.88	20.67	18.86	19.32	18.53	18.95	18.19	8.04	15.74	18.13	18.41	19.4	20.86
Days Sales Outstanding	15.69	16.2	15.95	17.66	19.36	18.89	19.7	19.27	20.06	45.37	23.19	20.13	19.83	18.81	17.49
Inventory Turnover	65.52	37.61	27.98	33.62	35.31	34.21	26.69	27.97	28.98	21.65	30.35	31.71	32.08	33.9	31.73
Days Inventory Outstanding	5.57	9.71	13.05	10.86	10.34	10.67	13.67	13.05	12.6	16.86	12.03	11.51	11.38	10.77	11.5
Accounts Payable Turnover	17	15.3	12.73	13	10.14	10.29	9.69	10	10.77	6.86	7.95	8.63	9.17	10.24	9.77
Accounts Payable Turnover Days	21.47	23.85	28.68	28.09	36	35.46	37.67	36.49	33.9	53.21	45.93	42.31	39.8	35.63	37.37
Cash Conversion Cycle	-0.21	2.06	0.32	0.43	-6.31	-5.89	-4.29	-4.17	-1.24	9.03	-10.71	-10.67	-8.59	-6.05	-8.38
Inventory to Cash Days	10.12	6.5	2.91	6.81	9.02	8.22	6.03	6.21	7.47	28.51	11.17	8.62	8.45	8.04	5.99
Inventories	535	1,023	1,063	852	697	891	1,329	1,055	1,251	732	1,098	1,424	1,314	1,428	1,601
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	535	1,023	1,063	852	697	891	1,329	1,055	1,251	732	1,098	1,424	1,314	1,428	1,601

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Market Capitalization	6,790	9,723	23,111	39,844	40,476	36,029	39,720	34,040	37,838	25,447	25,035	20,919	25,908	39,370	45,011
- Cash & Cash Equivalents	2,657	2,416	2,844	2,088	1,972	2,762	1,814	1,565	2,882	8,307	7,933	3,266	2,741	3,069	4,310
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	13,791	12,709	11,342	9,661	8,329	7,332	8,834	16,527	17,255	35,548	34,679	30,610	27,281	22,771	20,274
Enterprise Value	16,966	19,058	30,650	46,200	45,368	40,112	45,915	48,799	52,211	46,899	48,395	44,995	49,321	59,072	60,975
Total Capital	12,395	10,578	22,985	18,474	19,179	19,619	21,364	30,214	32,613	37,082	38,566	37,192	38,386	38,064	41,127
Total Debt/Capital (%)	111.26	120.15	49.35	52.3	43.43	37.37	41.35	54.7	52.91	95.86	89.92	82.3	71.07	59.82	49.3
Total Debt / EV	0.81	0.67	0.37	0.21	0.18	0.18	0.19	0.34	0.33	0.76	0.72	0.68	0.55	0.39	0.33
EV/Sales	0.48	0.52	0.81	1.14	1.11	1.02	1.12	1.1	1.11	2.74	1.62	0.89	0.85	0.96	0.96
EV/EBITDA	4.85	5.1	6.06	11.62	4.71	4.52	5.61	6.43	5.68	- -	12.46	7.8	6.27	6.94	7.38
EV/EBIT	8.59	8.76	9.01	20.94	5.81	5.73	7.7	9.27	7.89	- -	25.66	12.29	8.93	9.85	10.47
EV/Cash Flow to Firm	- -	5.5	- -	8.64	5.51	5.37	8.74	6.73	6.03	- -	11.62	6.36	6.9	6.89	6.86
EV/Free Cash Flow to Firm	- -	12.73	- -	14.91	8.58	9.83	33.69	23.42	14.03	- -	52.79	63.77	27	17.18	13.88
Diluted Market Cap	6,780	9,707	23,289	40,797	41,787	37,225	40,634	34,744	38,440	25,360	25,075	20,910	25,890	39,463	45,067
Diluted Enterprise Value	16,956	19,042	30,828	47,153	46,679	41,308	46,829	49,503	52,813	46,812	48,435	44,986	49,303	59,165	61,031
EV per Share	20.07	22.38	36	55.98	58.26	54.89	64.93	71.77	81.23	73.49	75.62	70.17	76.65	91.38	93.35
TTM Sales	35,115	36,670	37,773	40,362	40,704	39,450	41,138	44,438	47,007	17,095	29,899	50,582	58,048	61,643	63,364
TTM EBITDA	3,498	3,740	5,058	3,977	9,637	8,882	8,188	7,593	9,199	-10,157	3,884	5,768	7,862	8,508	8,265
TTM Operating Income	2,217	2,627	3,802	2,922	7,802	6,996	5,966	5,264	6,618	-4,250	1,886	3,661	5,521	5,995	5,822
TTM Cash Flow to Firm	- -	3,465	- -	5,347	8,231	7,471	5,254	7,252	8,657	- -	4,164	7,072	7,149	8,579	8,891
TTM Free Cash Flow to Firm	- -	1,497	- -	3,098	5,286	4,080	1,363	2,084	3,721	- -	917	706	1,826	3,439	4,392

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Price/Free Cash Flow	4.29	19.11	11.74	15.12	8.39	9.73	35.9	18.82	11.02	-4.46	1,475	-6,970.05	22.69	13.68	11.73
EV/EBIT	8.59	8.76	9.01	20.94	5.81	5.73	7.7	9.27	7.89	- -	25.66	12.29	8.93	9.85	10.47
Enterprise Value	16,966	19,058	30,650	46,200	45,368	40,112	45,915	48,799	52,211	46,899	48,395	44,995	49,321	59,072	60,975
Low Price	6.51	7.9	11.68	26.93	39.06	32.72	43.77	48.33	45.36	17.7	33.86	28.05	30.63	36.85	34.84
EV/Sales	0.48	0.52	0.81	1.14	1.11	1.02	1.12	1.1	1.11	2.74	1.62	0.89	0.85	0.96	0.96
EV/EBITDA	4.85	5.1	6.06	11.62	4.71	4.52	5.61	6.43	5.68	- -	12.46	7.8	6.27	6.94	7.38
Price/Earnings	7.88	9.56	2.19	61.25	9.15	8.83	12.39	8.79	8.04	- -	88.85	15.79	5.58	11.29	8.92
Price/Earnings Average	9.12	8.36	1.57	47.25	8.09	7.7	11.02	9.58	7.53	- -	97.09	17.14	5.32	8.93	7.26
Price/Earnings High	12.63	10.31	2.45	63.18	9.23	9.28	12.49	10.82	8.63	- -	117.98	22.17	6.85	12.34	9.29
Price/Earnings Low	6.39	6.61	0.94	34.16	6.88	5.86	9.66	8.49	6.19	- -	76.92	13.58	4.25	6.83	4.51
Price/Book Value	-4.86	-4.56	1.98	4.52	3.73	2.93	3.17	2.49	2.46	16.59	6.44	3.18	2.33	2.57	2.16
Price/Book Value Average	-5.63	-3.99	1.42	3.49	3.3	2.56	2.82	2.71	2.31	14.64	7.04	3.45	2.22	2.04	1.76
Price/Book Value High	-7.79	-4.92	2.22	4.66	3.76	3.08	3.2	3.06	2.64	25.91	8.55	4.46	2.86	2.81	2.25
Price/Book Value Low	-3.94	-3.15	0.85	2.52	2.8	1.95	2.47	2.4	1.9	7.36	5.58	2.73	1.77	1.56	1.09
Price/Tangible Book Value	-0.43	-0.59	-8.23	-7.14	-10.64	-15.32	-18.82	-36.84	91.4	-1.79	-2.11	-2.28	-5.59	-90.51	8.77
Price/Tangible Book Value Average	-0.49	-0.51	-5.89	-5.51	-9.41	-13.37	-16.73	-40.15	85.62	-1.58	-2.31	-2.48	-5.33	-71.61	7.14
Price/Tangible Book Value High	-0.68	-0.63	-9.2	-7.36	-10.73	-16.11	-18.96	-45.34	98.07	-2.79	-2.8	-3.21	-6.86	-98.93	9.13
Price/Tangible Book Value Low	-0.35	-0.4	-3.54	-3.98	-7.99	-10.17	-14.66	-35.56	70.43	-0.79	-1.83	-1.96	-4.26	-54.77	4.43
Price/Sales	0.19	0.26	0.61	1	1.02	0.94	0.97	0.78	0.82	1.48	0.83	0.41	0.44	0.63	0.7
Price/Sales Average	0.22	0.23	0.44	0.77	0.9	0.82	0.86	0.85	0.76	1.31	0.91	0.45	0.42	0.5	0.57
Price/Sales High	0.31	0.28	0.68	1.03	1.03	0.99	0.97	0.96	0.87	2.32	1.1	0.58	0.54	0.69	0.73
Price/Sales Low	0.16	0.18	0.26	0.56	0.76	0.62	0.75	0.75	0.63	0.66	0.72	0.35	0.34	0.38	0.36
Price/Cash Flow	2.38	3.9	5.12	8.16	5.23	5.13	7.91	4.93	4.55	-6.69	7.62	3.27	3.98	4.86	5.35
Price/Cash Flow Average	2.75	3.41	3.66	6.29	4.62	4.48	7.03	5.37	4.26	-5.9	8.33	3.55	3.8	3.85	4.36
Price/Cash Flow High	3.81	4.2	5.72	8.42	5.27	5.39	7.97	6.07	4.88	-10.44	10.12	4.59	4.88	5.32	5.58
Price/Cash Flow Low	1.93	2.69	2.2	4.55	3.93	3.41	6.16	4.76	3.51	-2.97	6.6	2.81	3.03	2.94	2.71
Price/Free Cash Flow Average	4.97	16.71	8.41	11.67	7.42	8.49	31.92	20.51	10.32	-3.93	1,611.7	-7,564.17	21.64	10.82	9.55
Price/Free Cash Flow High	6.88	20.6	13.14	15.6	8.46	10.23	36.18	23.16	11.82	-6.96	1,958.48	-9,786.07	27.84	14.95	12.21
Price/Free Cash Flow Low	3.48	13.21	5.06	8.43	6.3	6.46	27.97	18.17	8.49	-1.98	1,276.82	-5,994.29	17.26	8.28	5.93
EV/Sales Average	0.51	0.49	0.64	0.92	1	0.9	1.01	1.17	1.06	2.57	1.7	0.92	0.83	0.82	0.83
EV/Sales High	0.6	0.54	0.88	1.18	1.12	1.06	1.12	1.27	1.17	3.58	1.89	1.06	0.95	1.02	0.99
EV/Sales Low	0.45	0.44	0.46	0.71	0.87	0.71	0.9	1.07	0.93	1.92	1.51	0.83	0.74	0.71	0.61
EV/EBITDA Average	5.16	4.77	4.76	9.33	4.22	4	5.07	6.83	5.42	- -	13.06	8.11	6.12	5.98	6.37
EV/EBITDA High	6.02	5.3	6.6	11.93	4.74	4.72	5.65	7.46	5.98	- -	14.57	9.27	7.02	7.37	7.6
EV/EBITDA Low	4.48	4.29	3.46	7.19	3.66	3.15	4.54	6.27	4.73	- -	11.59	7.29	5.48	5.12	4.68
EV/EBIT Average	9.13	8.2	7.09	16.82	5.22	5.08	6.96	9.85	7.53	- -	26.89	12.78	8.72	8.48	9.04
EV/EBIT High	10.66	9.11	9.82	21.51	5.86	6	7.75	10.76	8.31	- -	30.01	14.6	10	10.46	10.79
EV/EBIT Low	7.94	7.38	5.14	12.96	4.53	4	6.23	9.05	6.58	- -	23.88	11.49	7.81	7.26	6.65
Last Price	8.03	11.42	27.14	48.28	51.97	49.3	56.17	50.06	58.87	39.87	39.12	32.62	40.26	60.9	68.91
High Price	12.87	12.31	30.36	49.81	52.41	51.82	56.61	61.61	63.16	62.28	51.94	45.8	49.4	66.57	71.77
Enterprise Value Average	18,034	17,838	24,091	37,096	40,689	35,521	41,520	51,856	49,821	43,909	50,715	46,778	48,116	50,851	52,611
Enterprise Value High	21,057	19,819	33,387	47,459	45,708	41,953	46,230	56,652	54,973	61,198	56,601	53,446	55,202	62,736	62,843
Enterprise Value Low	15,680	16,058	17,488	28,579	35,311	27,994	37,147	47,619	43,530	32,749	45,031	42,066	43,122	43,527	38,718

Shares Outstanding	845	851	851	825	779	731	707	680	643	638	640	641	643	646	653
Diluted Weighted Avg Shares	844	850	858	845	804	755	723	694	653	636	641	641	643	648	654
Basic Weighted Avg Shares	838	845	849	836	797	751	707	691	651	636	636	638	639	641	648
Revenue per Share	41.9	43.4	44.49	48.28	51.07	52.53	58.17	64.31	72.21	26.88	47.01	79.28	90.84	96.17	97.78
EBITDA per Share	4.17	4.43	5.96	4.76	12.09	11.83	11.58	10.99	14.13	-15.97	6.11	9.04	12.3	13.27	12.75
Operating Income per Share	2.65	3.11	4.48	3.5	9.79	9.32	8.44	7.62	10.17	-6.68	2.97	5.74	8.64	9.35	8.98
Basic EPS, GAAP	1.02	1.19	12.41	0.79	5.68	5.59	4.53	5.69	7.32	-19.47	0.44	2.07	7.21	5.39	7.72
Basic EPS from Cont Ops	1.02	1.19	12.41	0.79	5.68	5.59	4.53	5.69	7.32	-19.47	0.44	2.07	7.21	5.39	7.72
Diluted EPS, GAAP	1.01	1.19	12.28	0.78	5.63	5.56	4.43	5.67	7.3	-19.47	0.44	2.06	7.17	5.33	7.65
Diluted EPS from Cont Ops	1.01	1.19	12.28	0.78	5.63	5.56	4.43	5.67	7.3	-19.47	0.44	2.06	7.17	5.33	7.65
Dividend per Share	- -	- -	0.12	0.3	0.45	0.68	1.03	1.32	1.51	0.41	- -	- -	0.2	0.5	0.68
Cash Flow per Share	3.38	2.93	5.31	5.92	9.95	9.61	7.1	10.15	12.94	-5.96	5.13	9.97	10.12	12.52	12.87
Free Cash Flow per Basic Share	1.89	0.6	2.34	3.23	6.25	5.09	1.6	2.67	5.36	-8.95	0.03	- -	1.79	4.5	5.93
Cash & Equivalents per Share	4.28	3.96	4.47	4	4.41	4.45	3.73	2.6	4.48	22.09	17.69	10.19	6.01	4.75	6.6
Book Value per Share	-1.65	-2.5	13.67	10.68	13.93	16.81	17.72	20.13	23.89	2.4	6.07	10.26	17.26	23.66	31.93
Tangible Book Value per Share	-18.86	-19.5	-3.3	-6.77	-4.89	-3.22	-2.99	-1.36	0.64	-22.3	-18.54	-14.29	-7.2	-0.67	7.86

Delta Air Lines, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)