Stock Analysis on Net

Delta Air Lines Inc. (NYSE:DAL)

This company has been moved to the archive! The financial data has not been updated since July 13, 2022.

Financial Reporting Quality: Aggregate Accruals 

Microsoft Excel

Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.


Balance-Sheet-Based Accruals Ratio

Delta Air Lines Inc., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Operating Assets
Total assets 72,459 71,996 64,532 60,266 53,292
Less: Cash and cash equivalents 7,933 8,307 2,882 1,565 1,814
Less: Short-term investments 3,386 5,789 203 825
Operating assets 61,140 57,900 61,650 58,498 50,653
Operating Liabilities
Total liabilities 68,572 70,462 49,174 46,579 39,382
Less: Current maturities of debt and finance leases 1,782 1,732 2,287 1,518 2,242
Less: Debt and finance leases, excluding current maturities 25,138 27,425 8,873 8,253 6,592
Operating liabilities 41,652 41,305 38,014 36,808 30,548
 
Net operating assets1 19,488 16,595 23,636 21,690 20,105
Balance-sheet-based aggregate accruals2 2,893 (7,041) 1,946 1,585
Financial Ratio
Balance-sheet-based accruals ratio3 16.04% -35.00% 8.59% 7.58%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
FedEx Corp. 6.93% 7.01%
Uber Technologies Inc. 31.28% 38.96%
Union Pacific Corp. 2.46% -1.44%
United Parcel Service Inc. 29.53% -18.06%
Balance-Sheet-Based Accruals Ratio, Sector
Transportation 13.12% 2.52% 200.00%
Balance-Sheet-Based Accruals Ratio, Industry
Industrials 3.77% 5.75% 200.00%

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 2021 Calculation
Net operating assets = Operating assets – Operating liabilities
= 61,14041,652 = 19,488

2 2021 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2021 – Net operating assets2020
= 19,48816,595 = 2,893

3 2021 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 2,893 ÷ [(19,488 + 16,595) ÷ 2] = 16.04%

4 Click competitor name to see calculations.

Financial ratio Description The company
Balance-sheet-based accruals ratio Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. Using the balance-sheet-based accruals ratio, Delta Air Lines Inc. improved earnings quality from 2020 to 2021.

Cash-Flow-Statement-Based Accruals Ratio

Delta Air Lines Inc., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Net income (loss) 280 (12,385) 4,767 3,935 3,577
Less: Net cash provided by (used in) operating activities 3,264 (3,793) 8,425 7,014 5,148
Less: Net cash used in investing activities (898) (9,238) (4,563) (4,393) (5,366)
Cash-flow-statement-based aggregate accruals (2,086) 646 905 1,314 3,795
Financial Ratio
Cash-flow-statement-based accruals ratio1 -11.56% 3.21% 3.99% 6.29%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
FedEx Corp. 3.01% 5.95%
Uber Technologies Inc. 6.66% -9.47%
Union Pacific Corp. 0.47% -1.22%
United Parcel Service Inc. 7.63% -18.35%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Transportation 3.50% -3.17% -0.72%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Industrials -8.82% -2.05% -11.47%

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 2021 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × -2,086 ÷ [(19,488 + 16,595) ÷ 2] = -11.56%

2 Click competitor name to see calculations.

Financial ratio Description The company
Cash-flow-statement-based accruals ratio Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. Using the cash-flow-statement-based accruals ratio, Delta Air Lines Inc. deteriorated earnings quality from 2020 to 2021.