• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
PublishDashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI employees
    Legal
    Terms of usePrivacy policyCookie policy

    Delta Air Lines Announces September Quarter 2024 Financial Results

    10/10/24 6:30:00 AM ET
    $DAL
    Air Freight/Delivery Services
    Consumer Discretionary
    Get the next $DAL alert in real time by email

    Delivering industry-leading operational and financial performance year-to-date

    Expect record December quarter revenue and an 11% - 13% operating margin, expanding over prior year

    Generating strong Return on Invested Capital, exceeding cost of capital by 5 points

    Upgraded to investment grade credit rating by Fitch, recognizing continued progression on debt reduction

    ATLANTA, Oct. 10, 2024 /PRNewswire/ -- Delta Air Lines (NYSE: DAL) today reported financial results for the September quarter and provided its outlook for the December quarter.  Highlights of the September quarter, including both GAAP and adjusted metrics, are on page five and incorporated here.

    Delta Air Lines and the Delta Connection carriers offer service to nearly 370 destinations on six continents. For more information visit news.delta.com. (PRNewsFoto/Delta Air Lines)

    "Thanks to the exceptional work of the entire Delta team, we continue to lead the industry operationally and financially, with a double-digit operating margin and nearly $3 billion of free cash flow generation year-to-date.  In recognition of the outstanding efforts of our employees this year, we have accrued almost $1 billion of profit sharing towards the upcoming February payout," said Ed Bastian, Delta's chief executive officer.

    "With an improving industry backdrop and strong demand for travel on Delta, we are positioned to finish the year strong.  We expect our December quarter pre-tax profit to grow 30 percent over last year to $1.4 billion, which would mark one of the most profitable fourth quarters in our history."

    September Quarter 2024 GAAP Financial Results

    • Operating revenue of $15.7 billion
    • Operating income of $1.4 billion with an operating margin of 8.9 percent
    • Pre-tax income of $1.6 billion with a pre-tax margin of 10.0 percent
    • Earnings per share of $1.97
    • Operating cash flow of $1.3 billion
    • Payments on debt and finance lease obligations of $263 million
    • Total debt and finance lease obligations of $17.7 billion at quarter end

    September Quarter 2024 Non-GAAP Financial Results (including the impact of the CrowdStrike-caused outage)

    • Operating revenue of $14.6 billion
    • Operating income of $1.4 billion with an operating margin of 9.4 percent
    • Pre-tax income of $1.3 billion with a pre-tax margin of 8.6 percent
    • Earnings per share of $1.50
    • Operating cash flow of $1.3 billion
    • Free cash flow of $95 million, $2.7 billion year-to-date
    • Adjusted debt to EBITDAR of 2.9x

    Financial Impact Of The CrowdStrike-Caused Outage

    On August 8, Delta disclosed the financial impact of the CrowdStrike-caused outage for the September quarter.  The direct revenue impact of the incident was approximately $380 million, primarily driven by refunding customers for cancelled flights and providing customer compensation in the form of cash and SkyMiles.  The non-fuel expense impact was $170 million, primarily due to customer expense reimbursements and crew-related costs.  Fuel expense was $50 million lower than it would have been as a result of the 7,000 flight cancellations over the five-day period.

    CrowdStrike-Caused Outage Impact on 3Q24

    Operating Margin

    (2.3) pts

    Earnings Per Share

    (45)¢

    Year-Over-Year Metrics

    Total Revenue

    (2.6) pts

    ASMs

    (1.5) pts

    TRASM

    (1.1) pts

    Non-Fuel CASM

    3.2 pts

    Financial Guidance1



    4Q24 Forecast

    Total Revenue YoY

    Up 2% - 4%

    Operating Margin

    11% - 13%

    Earnings Per Share

    $1.60 - $1.85

    1Non-GAAP measures; Refer to Non-GAAP reconciliations for historical comparison figures

    Additional metrics for financial modeling can be found in the Supplemental Information section under Quarterly Results on ir.delta.com.

    Revenue Environment and Outlook

    "Through the September quarter, unit revenue growth improved sequentially in all geographic entities, reflecting an improved equilibrium between demand and supply as industry growth moderated," said Glen Hauenstein, Delta's president. 

    "For the December quarter, we expect the improved trends to continue and bookings for the holiday period are strong.  We anticipate a 1 point impact to total unit revenue from reduced travel demand around the election.  With this, total revenue growth is expected to be up 2 percent to 4 percent compared to prior year on capacity growth of 3 percent to 4 percent.  Industry supply growth continues to rationalize, positioning Delta well in the final quarter of the year and as we move into 2025."

    • Unit revenue growth improved sequentially through the September quarter: Delta delivered September quarter revenue of $14.6 billion, including the $380 million impact from the CrowdStrike-caused outage. Adjusted total unit revenue (TRASM) was down 3.6 percent versus 2023, including a 1.1 point impact from the outage. In the month of September, Domestic and Transatlantic unit revenue growth inflected positive.
    • Diversified revenue streams driving Delta's differentiation: Delta's diversified revenue base, led primarily by premium and loyalty, made up 57 percent of total revenue in the September quarter. Premium revenue growth continued to outpace main cabin in Domestic and International. Total loyalty revenue grew 6 percent year-over-year driven by award redemptions and growth in co-brand card spend. American Express remuneration was $1.8 billion, 6 percent higher than the September quarter of 2023. Cargo revenue grew 27 percent over prior year on international volume strength.
    • International trends positive, led by Transatlantic: International demand remains strong with trends improving through the quarter in Transatlantic and Latin. Transatlantic unit revenues inflected positive in the month of September as Paris demand rebounded following the Olympics. Latin America revenue benefited from the continued maturation of Delta's joint venture with LATAM in South America. Network restoration continues in the Pacific, with double-digit revenue growth driven by travel to South Korea and Japan.
    • Corporate sales growth continues: Managed corporate travel sales* were up 7 percent over the September quarter of 2023, with double-digit growth in the tech, media and banking sectors. Recent corporate survey results indicate that 85 percent of companies expect their travel spend to increase in 2025.

    *Corporate travel sales represent the revenue from tickets sold to corporate contracted customers, including tickets for travel during and beyond the referenced time period

    Cost Performance and Outlook

    "For the December quarter, we expect to return to year-over-year earnings growth and margin expansion with an outlook for December quarter earnings of $1.60 to $1.85 per share on an 11 percent to 13 percent operating margin," said Dan Janki, Delta's chief financial officer.  "Our teams are consistently running a great operation, enabling us to drive efficiency and deliver non-fuel unit cost growth of low-single-digits for the year, consistent with our outlook at the start of the year."

    September Quarter 2024 Cost Performance

    • Operating expense of $14.3 billion and adjusted operating expense of $13.2 billion
    • Adjusted non-fuel costs of $10.1 billion
    • Non-fuel CASM was 13.30¢, an increase of 5.7 percent year-over-year
    • Adjusted fuel expense of $2.8 billion was down 6 percent year-over-year
    • Adjusted fuel price of $2.53 per gallon decreased 9 percent year-over-year with a refinery loss of 3¢ per gallon
    • Fuel efficiency, defined as gallons per 1,000 ASMs, was 14.4, a 0.8 percent improvement year-over-year

    Balance Sheet, Cash and Liquidity

    "Strong cash generation has supported debt repayment of $2.4 billion year-to-date, bringing gross leverage to less than 3 times," Janki said.  "During the quarter, we achieved a meaningful milestone with our balance sheet receiving an upgrade to investment grade from Fitch.  Delta is now investment-grade rated at Moody's and Fitch, and one notch away at S&P with a positive outlook."

    • Adjusted net debt of $18.7 billion at September quarter end, a reduction of $2.9 billion from the end of 2023
    • Payments on debt and finance lease obligations for the September quarter of $263 million
    • Weighted average interest rate of 4.3 percent with 94 percent fixed rate debt and 6 percent variable rate debt
    • Adjusted operating cash flow in the September quarter of $1.3 billion, and with gross capital expenditures of $1.3 billion, free cash flow was $95 million
    • Air Traffic Liability ended the quarter at $8.3 billion

    September Quarter 2024 Highlights

    Operations, Network and Fleet

    • Operated the most on-time airline year-to-date, leading competitive set in on-time departures and arrivals and network peers in completion factor1
    • Took delivery of 27 aircraft year-to-date and nine in the September quarter, including the A321neo, A330-900 and A350-900
    • Building on record performance in 2024, Delta announced its Transatlantic summer schedule for 2025, offering over 700 weekly flights to 33 destinations, including seven new routes
    • Signed codeshare agreements with Scandinavian Airlines System (SAS), expanding connection opportunities between North America and Scandinavia, and with Saudia Airlines, building on the existing relationship and expanding destination options between North America and the Arabian Peninsula
    • Announced first-ever nonstop service from SLC - ICN beginning next summer, growing Delta's global network and providing connections to key destinations across Asia
    • Introduced five new routes from Austin, Texas, beginning in March 2025, providing customers with more options than ever before
    • Announced five new routes including two new destinations to Mexico this winter, building on Delta's partnership with Aeromexico and increasing connectivity to popular Mexican destinations

    Culture and People

    • Accrued $320 million in profit sharing during the quarter, resulting in $964 million accrued year-to-date
    • Earned Great Place To Work® Certification™ for the sixth consecutive year based on the Trust Index survey of Delta Employees
    • Recognized on the 2024 PEOPLE Companies That Care List, the only airline to make the list
    • Named No. 1 in the Forbes 2024 list of America's Best Employers for New Grads
    • Achieved the No. 2 spot on the Indeed Workplace Wellbeing 100, an index of public companies that excel in employee wellbeing and outperform the market
    • Ranked No. 6 on the Forbes list of America's Best Employers for Tech Workers
    • Contributed $500,000 to the American Red Cross to support Hurricane Helene relief efforts
    • 900+ Delta people volunteered across the U.S. on 9/11 with the 9/11 Day organization to assemble meals for Americans facing food insecurity

    Customer Experience and Loyalty

    • Expanded the introduction of fast, free Wi-Fi for SkyMiles members with over 90 percent of domestic mainline network now equipped
    • Completed the new Delta One Lounge in LAX (opened to customers October 10), spanning over 10,000 square feet, the second Delta One Lounge debuted in 2024, with a lounge now available at both ends of JFK - LAX flights
    • Expanded Delta Sync seatback product to over 330 aircraft in the first year since its debut
    • Rolled out Delta Premium Select on select transcontinental flights in September with continued rollout throughout the remainder of the year
    • Debuted Delta Business Traveler, a complimentary program that provides individual business travelers with exclusive offers from Delta and partners
    • Named official airline of the WNBA, transporting all 12 of the league's teams throughout the regular season and playoffs
    • Expanded Global Corporate Priority benefits program to include LATAM Airlines, further enhancing the travel experience for business customers

    Environmental, Social and Governance

    • Partnered with Flint Hills Resources to develop a 30-million gallon per year Sustainable Aviation Fuel (SAF) blending facility in Minneapolis (MSP), Delta's second largest hub
    • Elevated partnership with Greater MSP and Minnesota SAF Hub by sponsoring the first ever SAF delivered to MSP airport, which was used for the inaugural SAF flight from MSP - LGA as part of Climate Week
    • Delta's Carbon Council led cross-enterprise initiatives, saving over 16 million gallons of fuel year-to-date via weight reductions, speed optimization and lowering Auxiliary Power Unit (APU) utilization
    • Held the inaugural Sustainable Skies Challenge, a project in partnership with Junior Achievement (JA) Europe aimed to formulate innovative sustainable aviation solutions among young European students
    • Hosted annual Women Inspiring the Next Generation (WING) flight, bringing 130 girls to NASA's Kennedy Space Center on a flight operated entirely by women, exposing girls to career opportunities in aviation

    1FlightStats preliminary data for Delta flights mainline system, Delta's competitive set (AA, UA, B6, AS, WN, and DL) and Delta's network peers (AA, UA, and DL) from Jan 1 - Sep 30, 2024. On-time is defined as A0

    September Quarter 2024 Results

    September quarter results have been adjusted primarily for the third-party refinery sales and unrealized gains/losses on investments as described in the reconciliations in Note A.



    GAAP

    $

    Change

    %

    Change

    ($ in millions except per share and unit costs)

    3Q24

    3Q23

    Operating income

    1,397

    1,984

    (587)

    (30) %

    Operating margin

    8.9 %

    12.8 %

           (3.9) pts

    (30) %

    Pre-tax income

    1,561

    1,521

    40

    3 %

    Pre-tax margin

    10.0 %

    9.8 %

          0.2 pts

    2 %

    Net income

    1,272

    1,108

    164

    15 %

    Diluted earnings per share

    1.97

    1.72

    0.25

    15 %

    Operating revenue

    15,677

    15,488

    189

    1 %

    Total revenue per available seat mile (TRASM) (cents)

    20.58

    21.15

    (0.57)

    (3) %

    Operating expense

    14,280

    13,504

    776

    6 %

    Cost per available seat mile (CASM) (cents)

    18.75

    18.44

    0.31

    2 %

    Fuel expense

    2,747

    2,936

    (189)

    (6) %

    Average fuel price per gallon

    2.51

    2.76

    (0.25)

    (9) %

    Operating cash flow

    1,274

    1,076

    198

    18 %

    Capital expenditures

    1,328

    1,269

    59

    5 %

    Total debt and finance lease obligations

    17,697

    19,513

    (1,816)

    (9) %





    Adjusted

    $

    Change

    %

    Change

    ($ in millions except per share and unit costs)

    3Q24

    3Q23

    Operating income

    1,373

    1,963

    (590)

    (30) %

    Operating margin

    9.4 %

    13.5 %

           (4.1) pts

    (30) %

    Pre-tax income

    1,254

    1,719

    (465)

    (27) %

    Pre-tax margin

    8.6 %

    11.8 %

           (3.2) pts

    (27) %

    Net income

    971

    1,308

    (337)

    (26) %

    Diluted earnings per share

    1.50

    2.03

    (0.53)

    (26) %

    Operating revenue

    14,594

    14,553

    41

    — %

    TRASM (cents)

    19.16

    19.87

    (0.71)

    (3.6) %

    Operating expense

    13,221

    12,590

    631

    5 %

    Non-fuel cost

    10,130

    9,216

    914

    10 %

    Non-fuel unit cost (CASM-Ex) (cents)

    13.30

    12.59

    0.71

    5.7 %

    Fuel expense

    2,771

    2,957

    (186)

    (6) %

    Average fuel price per gallon

    2.53

    2.78

    (0.25)

    (9) %

    Operating cash flow

    1,276

    1,127

    149

    13 %

    Free cash flow

    95

    (250)

    345

    NM

    Gross capital expenditures

    1,270

    1,442

    (172)

    (12) %

    Adjusted net debt

    18,682

    20,384

    (1,702)

    (8) %

    About Delta Air Lines  Through exceptional service and the power of innovation, Delta Air Lines (NYSE:DAL) never stops looking for ways to make every trip feel tailored to every customer.

    There are 100,000 Delta people leading the way to deliver a world-class customer experience on over 5,000 daily flights to more than 290 destinations on six continents, connecting people to places and to each other.

    Delta served more than 190 million customers in 2023 -- safely, reliably and with industry-leading customer service innovation – and was recognized by J.D. Power this year for being No. 1 in First/Business and Premium Economy Passenger Satisfaction. The airline also was again recognized as North America's most on-time airline by Cirium.

    We remain committed to ensuring that the future of travel is connected, personalized and enjoyable. Our people's genuine and enduring motivation is to make every customer feel welcomed and cared for across every point of their journey with us.

    Headquartered in Atlanta, Delta operates significant hubs and key markets in Amsterdam, Atlanta, Bogota, Boston, Detroit, Lima, London-Heathrow, Los Angeles, Mexico City, Minneapolis-St. Paul, New York-JFK and LaGuardia, Paris-Charles de Gaulle, Salt Lake City, Santiago (Chile), Sao Paulo, Seattle, Seoul-Incheon and Tokyo.

    As the leading global airline, Delta's mission to connect the world creates opportunities, fosters understanding and expands horizons by connecting people and communities to each other and to their own potential.

    Powered by innovative and strategic partnerships with Aeromexico, Air France-KLM, China Eastern, Korean Air, LATAM, Virgin Atlantic and WestJet, Delta brings more choice and competition to customers worldwide. Delta's premium product line is elevated by its unique partnership with Wheels Up Experience.

    Delta is America's most-awarded airline thanks to the dedication, passion and professionalism of its people. In addition to the awards from J.D. Power and Cirium, Delta has been recognized as the top U.S. airline by the Wall Street Journal; among Fast Company's Most Innovative Companies; the World's Most Admired Airline and one of the Best 100 Companies to Work For according to Fortune; and as one of Glassdoor's Best Places to Work. In addition, Delta has been named to the Civic 50 by Points of Light for the past seven years as one of the most community minded companies in the U.S.

    Forward Looking Statements

    Statements made in this press release that are not historical facts, including statements regarding our estimates, expectations, beliefs, intentions, projections, goals, aspirations, commitments or strategies for the future, should be considered "forward-looking statements" under the Securities Act of 1933, as amended, the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. Such statements are not guarantees or promised outcomes and should not be construed as such. All forward-looking statements involve a number of risks and uncertainties that could cause actual results to differ materially from the estimates, expectations, beliefs, intentions, projections, goals, aspirations, commitments and strategies reflected in or suggested by the forward-looking statements. These risks and uncertainties include, but are not limited to, the possible effects of serious accidents involving our aircraft or aircraft of our airline partners; breaches or lapses in the security of technology systems we use and rely on, which could compromise the data stored within them, as well as failure to comply with evolving global privacy and security regulatory obligations or adequately address increasing customer focus on privacy issues and data security; disruptions in our information technology infrastructure; our dependence on technology in our operations; increases in the cost of aircraft fuel; extended disruptions in the supply of aircraft fuel, including from Monroe Energy, LLC ("Monroe"), a wholly-owned subsidiary of Delta that operates the Trainer refinery; failure to receive the expected results or returns from our commercial relationships with airlines in other parts of the world and the investments we have in certain of those airlines; the effects of a significant disruption in the operations or performance of third parties on which we rely; failure to comply with the financial and other covenants in our financing agreements; labor issues; the effects on our business of seasonality and other factors beyond our control, such as changes in value in our equity investments, severe weather conditions, natural disasters or other environmental events, including from the impact of climate change; failure or inability of insurance to cover a significant liability at Monroe's refinery; failure to comply with existing and future environmental regulations to which Monroe's refinery operations are subject, including costs related to compliance with renewable fuel standard regulations; significant damage to our reputation and brand, including from exposure to significant adverse publicity or inability to achieve certain sustainability goals; our ability to retain senior management and other key employees, and to maintain our company culture; disease outbreaks, such as the COVID-19 pandemic or similar public health threats, and measures implemented to combat them; the effects of terrorist attacks, geopolitical conflict or security events; competitive conditions in the airline industry; extended interruptions or disruptions in service at major airports at which we operate or significant problems associated with types of aircraft or engines we operate; the effects of extensive government regulation we are subject to; the impact of environmental regulation, including but not limited to regulation of hazardous substances, increased regulation to reduce emissions and other risks associated with climate change, and the cost of compliance with more stringent environmental regulations; and unfavorable economic or political conditions in the markets in which we operate or volatility in currency exchange rates.

    Additional information concerning risks and uncertainties that could cause differences between actual results and forward-looking statements is contained in our Securities and Exchange Commission (SEC) filings, including our Annual Report on Form 10-K for the fiscal year ended December 31, 2023 and subsequent quarterly reports and other filings filed with the SEC from time to time. Caution should be taken not to place undue reliance on our forward-looking statements, which represent our views only as of the date of this press release, and which we undertake no obligation to update except to the extent required by law.

     

    DELTA AIR LINES, INC.

    Consolidated Statements of Operations

    (Unaudited)























    Three Months Ended







    Nine Months Ended







    September 30,







    September 30,





    (in millions, except per share data)

    2024

    2023

    $ Change

    % Change



    2024

    2023

    $ Change

    % Change

    Operating Revenue:



















    Passenger

    $      13,107

    $      13,119

    $           (12)

    — %



    $     38,079

    $     36,735

    $       1,344

    4 %

    Cargo

    196

    154

    42

    27 %



    574

    535

    39

    7 %

    Other

    2,374

    2,215

    159

    7 %



    7,431

    6,555

    876

    13 %

       Total operating revenue

    15,677

    15,488

    189

    1 %



    46,084

    43,825

    2,259

    5 %





















    Operating Expense:



















    Salaries and related costs

    4,231

    3,760

    471

    13 %



    12,035

    10,838

    1,197

    11 %

    Aircraft fuel and related taxes

    2,747

    2,936

    (189)

    (6) %



    8,157

    8,128

    29

    — %

    Ancillary businesses and refinery

    1,250

    1,128

    122

    11 %



    4,083

    3,427

    656

    19 %

    Contracted services

    1,069

    1,004

    65

    6 %



    3,134

    3,009

    125

    4 %

    Landing fees and other rents

    832

    679

    153

    23 %



    2,347

    1,880

    467

    25 %

    Aircraft maintenance materials and outside repairs

    627

    661

    (34)

    (5) %



    1,990

    1,860

    130

    7 %

    Depreciation and amortization

    643

    594

    49

    8 %



    1,878

    1,731

    147

    8 %

    Passenger commissions and other selling expenses

    643

    618

    25

    4 %



    1,865

    1,770

    95

    5 %

    Regional carrier expense

    600

    546

    54

    10 %



    1,731

    1,664

    67

    4 %

    Passenger service

    463

    449

    14

    3 %



    1,339

    1,307

    32

    2 %

    Profit sharing

    320

    417

    (97)

    (23) %



    964

    1,084

    (120)

    (11) %

    Aircraft rent

    137

    131

    6

    5 %



    411

    395

    16

    4 %

    Pilot agreement and related expenses

    —

    —

    —

    — %



    —

    864

    (864)

    NM

    Other

    718

    581

    137

    24 %



    1,872

    1,669

    203

    12 %

       Total operating expense

    14,280

    13,504

    776

    6 %



    41,806

    39,626

    2,180

    6 %





















    Operating Income

    1,397

    1,984

    (587)

    (30) %



    4,278

    4,199

    79

    2 %





















    Non-Operating Income/(Expense):



















    Interest expense, net

    (173)

    (196)

    23

    (12) %



    (567)

    (627)

    60

    (10) %

    Gain/(loss) on investments, net

    350

    (206)

    556

    NM



    (73)

    45

    (118)

    NM

    Loss on extinguishment of debt

    —

    (13)

    13

    NM



    (36)

    (63)

    27

    (43) %

    Miscellaneous, net

    (13)

    (48)

    35

    (73) %



    (146)

    (221)

    75

    (34) %

       Total non-operating income/(expense), net

    164

    (463)

    627

    NM



    (822)

    (866)

    44

    (5) %





















    Income Before Income Taxes

    1,561

    1,521

    40

    3 %



    3,456

    3,333

    123

    4 %





















    Income Tax Provision

    (289)

    (413)

    124

    (30) %



    (842)

    (761)

    (81)

    11 %





















    Net Income

    $        1,272

    $        1,108

    $           164

    15 %



    $       2,614

    $       2,572

    $           42

    2 %





















    Basic Earnings Per Share

    $          1.98

    $          1.73







    $         4.08

    $         4.03





    Diluted Earnings Per Share

    $          1.97

    $          1.72







    $         4.04

    $         4.00

























    Basic Weighted Average Shares Outstanding

    641

    639







    640

    639





    Diluted Weighted Average Shares Outstanding

    647

    644







    647

    643





     

    DELTA AIR LINES, INC.

    Passenger Revenue

    (Unaudited)





















    Three Months Ended





    Nine Months Ended







    September 30,





    September 30,





    (in millions)

    2024

    2023

    $ Change

    % Change



    2024

    2023

    $ Change

    % Change

    Ticket - Main cabin

    $       6,309

    $       6,620

    $        (311)

    (5) %



    $     18,450

    $     18,538

    $          (88)

    — %

    Ticket - Premium products

    5,336

    5,113

    223

    4 %



    15,377

    14,263

    1,114

    8 %

    Loyalty travel awards

    978

    902

    76

    8 %



    2,798

    2,547

    251

    10 %

    Travel-related services

    484

    484

    —

    — %



    1,454

    1,387

    67

    5 %

    Passenger revenue

    $     13,107

    $     13,119

    $          (12)

    — %



    $     38,079

    $     36,735

    $       1,344

    4 %

     

    DELTA AIR LINES, INC.

    Other Revenue

    (Unaudited)





















    Three Months Ended







    Nine Months Ended







    September 30,







    September 30,





    (in millions)

    2024

    2023

    $ Change

    % Change



    2024

    2023

    $ Change

    % Change

    Refinery

    $       1,083

    $          935

    $          148

    16 %



    $       3,520

    $       2,817

    $          703

    25 %

    Loyalty program

    820

    791

    29

    4 %



    2,451

    2,291

    160

    7 %

    Ancillary businesses

    161

    212

    (51)

    (24) %



    554

    657

    (103)

    (16) %

    Miscellaneous

    310

    277

    33

    12 %



    906

    790

    116

    15 %

    Other revenue

    $       2,374

    $       2,215

    $          159

    7 %



    $       7,431

    $       6,555

    $          876

    13 %

     

    DELTA AIR LINES, INC.

    Total Revenue

    (Unaudited)

























    Increase (Decrease)









    3Q24 vs 3Q23

    Revenue



    3Q24 ($M)



    Change

    Unit Revenue

    Yield

    Capacity

    Domestic

    $

    8,652



    — %

    (3) %

    (2) %

    3 %

    Atlantic



    3,029



    (3) %

    (2) %

    (3) %

    (1) %

    Latin America



    779



    (1) %

    (6) %

    (6) %

    6 %

    Pacific



    647



    16 %

    (16) %

    (13) %

    38 %

    Passenger Revenue

    $

    13,107



    — %

    (4) %

    (3) %

    4 %

    Cargo Revenue



    196



    27 %







    Other Revenue



    2,374



    7 %







    Total Revenue

    $

    15,677



    1 %

    (3) %





           Third Party Refinery Sales



    (1,083)











    Total Revenue, adjusted

    $

    14,594



    — %

    (3.6) %





















     

    DELTA AIR LINES, INC.

    Statistical Summary

    (Unaudited)





    Three Months Ended







    Nine Months Ended







    September 30,







    September 30,







    2024

    2023

    Change



    2024

    2023

    Change

    Revenue passenger miles (millions)

    66,310

    64,095

    3

    %



    185,757

    174,586

    6

    %

    Available seat miles (millions)

    76,162

    73,226

    4

    %



    216,360

    203,571

    6

    %

    Passenger mile yield (cents)

    19.77

    20.47

    (3)

    %



    20.50

    21.04

    (3)

    %

    Passenger revenue per available seat mile (cents)

    17.21

    17.92

    (4)

    %



    17.60

    18.05

    (2)

    %

    Total revenue per available seat mile (cents)

    20.58

    21.15

    (3)

    %



    21.30

    21.53

    (1)

    %

    TRASM, adjusted - see Note A (cents)

    19.16

    19.87

    (3.6)

    %



    19.67

    20.14

    (2)

    %

    Cost per available seat mile (cents)

    18.75

    18.44

    2

    %



    19.32

    19.47

    (1)

    %

    CASM-Ex  - see Note A (cents)

    13.30

    12.59

    5.7

    %



    13.48

    13.13

    3

    %

    Passenger load factor

    87 %

    88 %

    (1)

    pt



    86 %

    86 %

    —

    pts

    Fuel gallons consumed (millions)

    1,096

    1,062

    3

    %



    3,093

    2,947

    5

    %

    Average price per fuel gallon

    $         2.51

    $         2.76

    (9)

    %



    $         2.64

    $         2.76

    (4)

    %

    Average price per fuel gallon, adjusted - see Note A

    $         2.53

    $         2.78

    (9)

    %



    $         2.64

    $         2.78

    (5)

    %

     

    DELTA AIR LINES, INC.

    Consolidated Statements of Cash Flows

    (Unaudited)



    Three Months Ended



    September 30,

    (in millions)

    2024

    2023

    Cash Flows From Operating Activities:





    Net Income

    $                  1,272

    $                  1,108

    Depreciation and amortization

    643

    594

    Changes in air traffic liability

    (1,135)

    (1,683)

    Changes in profit sharing

    321

    417

    Changes in balance sheet and other, net

    173

    640

         Net cash provided by operating activities

    1,274

    1,076







    Cash Flows From Investing Activities:





    Property and equipment additions:





    Flight equipment, including advance payments

    (1,053)

    (856)

    Ground property and equipment, including technology

    (275)

    (413)

    Purchase of short-term investments

    —

    (300)

    Redemption of short-term investments

    117

    1,527

    Acquisition of strategic investments

    —

    (152)

    Other, net

    88

    63

         Net cash used in investing activities

    (1,123)

    (131)







    Cash Flows From Financing Activities:





    Payments on debt and finance lease obligations

    (263)

    (724)

    Cash dividends

    (96)

    (64)

    Other, net

    (13)

    (12)

         Net cash used in financing activities

    (372)

    (800)







    Net (Decrease)/Increase in Cash, Cash Equivalents and Restricted Cash Equivalents

    (221)

    145

    Cash, cash equivalents and restricted cash equivalents at beginning of period

    4,507

    2,824

    Cash, cash equivalents and restricted cash equivalents at end of period

    $                  4,286

    $                  2,969







    The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the Consolidated Balance Sheets to the total of the same such amounts shown above:







    Current assets:





         Cash and cash equivalents

    $                  3,969

    $                  2,835

         Restricted cash included in prepaid expenses and other

    97

    134

    Other assets:





         Restricted cash included in other noncurrent assets

    220

    —

    Total cash, cash equivalents and restricted cash equivalents

    $                  4,286

    $                  2,969

     

    DELTA AIR LINES, INC.

    Consolidated Balance Sheets

    (Unaudited)















    September 30,



    December 31,

    (in millions)

    2024



    2023

    ASSETS

    Current Assets:









    Cash and cash equivalents

    $                        3,969



    $                        2,741



    Short-term investments

    8



    1,127



    Accounts receivable, net

    3,550



    3,130



    Fuel, expendable parts and supplies inventories, net

    1,467



    1,314



    Prepaid expenses and other

    2,068



    1,957



         Total current assets

    11,062



    10,269











    Property and Equipment, Net:









    Property and equipment, net

    36,862



    35,486











    Other Assets:









    Operating lease right-of-use assets

    6,686



    7,004



    Goodwill

    9,753



    9,753



    Identifiable intangibles, net

    5,977



    5,983



    Equity investments

    3,272



    3,457



    Other noncurrent assets

    1,756



    1,692



         Total other assets

    27,444



    27,889

    Total assets

    $                      75,368



    $                      73,644











    LIABILITIES AND STOCKHOLDERS' EQUITY

    Current Liabilities:









    Current maturities of debt and finance leases

    $                        3,324



    $                        2,983



    Current maturities of operating leases

    772



    759



    Air traffic liability

    8,302



    7,044



    Accounts payable

    4,545



    4,446



    Accrued salaries and related benefits

    4,105



    4,561



    Loyalty program deferred revenue

    4,122



    3,908



    Fuel card obligation

    1,100



    1,100



    Other accrued liabilities

    1,848



    1,617



         Total current liabilities

    28,118



    26,418











    Noncurrent Liabilities:









    Debt and finance leases

    14,373



    17,071



    Pension, postretirement and related benefits

    3,404



    3,601



    Loyalty program deferred revenue

    4,630



    4,512



    Noncurrent operating leases

    5,919



    6,468



    Deferred income taxes, net

    1,675



    908



    Other noncurrent liabilities

    3,603



    3,561



         Total noncurrent liabilities

    33,604



    36,121











    Commitments and Contingencies

















    Stockholders' Equity:

    13,646



    11,105

    Total liabilities and stockholders' equity

    $                      75,368



    $                      73,644

    Note A: The following tables show reconciliations of non-GAAP financial measures. The reasons Delta uses these measures are described below. Reconciliations may not calculate due to rounding.

    Delta sometimes uses information ("non-GAAP financial measures") that is derived from the Consolidated Financial Statements, but that is not presented in accordance with accounting principles generally accepted in the U.S. ("GAAP"). Under the Securities and Exchange Commission rules, non-GAAP financial measures may be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for or superior to GAAP results. The tables below show reconciliations of non-GAAP financial measures used in this release to the most directly comparable GAAP financial measures.

    In this release, we have modified the calculation methodologies of Return on Invested Capital ("ROIC"), Adjusted Net Debt and Adjusted Debt to Earnings Before Interest, Taxes, Depreciation, Amortization and Rent ("EBITDAR") or "Leverage" to be more easily reproduced by investors as the components of each calculation are available through public sources and to be more consistent with similar metrics used by other companies. The changes are reflected in all periods presented herein and are described in each reconciliation below.

    Forward Looking Projections. Delta is not able to reconcile forward looking non-GAAP financial measures without unreasonable effort because the adjusting items such as those used in the reconciliations below will not be known until the end of the period and could be significant.

    Adjustments. These reconciliations include certain adjustments to GAAP measures that are made to provide comparability between the reported periods, if applicable, and for the reasons indicated below:

    MTM adjustments on investments.  Mark-to-market ("MTM") unrealized gains/losses result from our equity investments that are accounted for at fair value in non-operating expense. The gains/losses are driven by changes in stock prices, foreign currency fluctuations and other valuation techniques for investments in certain companies, particularly those without publicly-traded shares. Adjusting for these gains/losses allows investors to better understand and analyze our core operational performance in the periods shown.

    MTM adjustments and settlements on hedges. MTM adjustments are defined as fair value changes recorded in periods other than the settlement period. Such fair value changes are not necessarily indicative of the actual settlement value of the underlying hedge in the contract settlement period, and therefore we remove this impact to allow investors to better understand and analyze our core performance. Settlements represent cash received or paid on hedge contracts settled during the applicable period.

    Realized gain on sale of investments. This adjustment relates to gains on the sale of investments generated in adjusted results that had previously been included in GAAP results. During the September 2024 quarter, we sold a portion of our investment in CLEAR. Adjusting for this gain allows investors to better understand and analyze our core operational performance in the periods shown.

    Loss on extinguishment of debt. This adjustment relates to early termination of a portion of our debt. Adjusting for these losses allows investors to better understand and analyze our core operational performance in the periods shown.

    Third-party refinery sales. Refinery sales to third parties, and related expenses, are not related to our airline segment. Excluding these sales therefore provides a more meaningful comparison of our airline operations to the rest of the airline industry.

    One-time pilot agreement expenses. In the March 2023 quarter, Delta pilots ratified a new four-year Pilot Working Agreement effective January 1, 2023. The agreement included a provision for a one-time payment made upon ratification in the March 2023 quarter of $735 million. Additionally, we recorded adjustments to other benefit-related items of approximately $130 million. Adjusting for these expenses allows investors to better understand and analyze our core cost performance.

    Pre-Tax Income, Net Income, and Diluted Earnings per Share, adjusted





    Three Months Ended



    Three Months Ended



    September 30, 2024



    September 30, 2024



    Pre-Tax

    Income

    Net



    Earnings

    (in millions, except per share data)

    Income

    Tax

    Income



    Per Diluted Share

    GAAP

    $              1,561

    $               (289)

    $              1,272



    $                              1.97

    Adjusted for:











    MTM adjustments on investments

    (350)









    MTM adjustments and settlements on hedges

    (24)









    Realized gain on sale of investments

    67









    Non-GAAP

    $              1,254

    $               (282)

    $                 971



    $                              1.50















    Three Months Ended



    Three Months Ended



    September 30, 2023



    September 30, 2023



    Pre-Tax

    Income

    Net



    Earnings

    (in millions, except per share data)

    Income

    Tax

    Income



    Per Diluted Share

    GAAP

    $              1,521

    $               (413)

    $              1,108



    $                              1.72

    Adjusted for:











    MTM adjustments on investments

    206









    MTM adjustments and settlements on hedges

    (21)









    Loss on extinguishment of debt

    13









    Non-GAAP

    $              1,719

    $               (411)

    $              1,308



    $                              2.03















    Three Months Ended



    Three Months Ended



    December 31, 2023



    December 31, 2023



    Pre-Tax

    Income

    Net



    Earnings

    (in millions, except per share data)

    Income

    Tax

    Income



    Per Diluted Share

    GAAP

    $              2,275

    $               (238)

    $              2,037



    $                              3.16

    Adjusted for:











    MTM adjustments on investments

    (1,218)









    MTM adjustments and settlements on hedges

    7









    Non-GAAP

    $              1,064

    $               (238)

    $                 826



    $                              1.28

     

    Operating Margin, adjusted





    Three Months Ended



    September 30, 2024

    December 31, 2023

    September 30, 2023

    Operating margin

    8.9 %

    9.3 %

    12.8 %

    Adjusted for:







    Third-party refinery sales

    0.6

    0.4

    0.8

    MTM adjustments and settlements on hedges

    (0.2)

    0.1

    (0.1)

    Operating margin, adjusted

    9.4 %

    9.7 %

    13.5 %





    Nine Months Ended



    September 30, 2024

    Operating margin

    9.3 %

    Adjusted for:



    Third-party refinery sales

    0.8

    Operating margin, adjusted

    10.1 %

    Free Cash Flow. We present free cash flow because management believes this metric is helpful to investors to evaluate the company's ability to generate cash that is available for use for debt service or general corporate initiatives. Free cash flow is also used internally as a component of our incentive compensation programs. Free cash flow is defined as net cash from operating activities and net cash from investing activities, adjusted for (i) net redemptions of short-term investments, (ii) strategic investments and related, (iii) net cash flows related to certain airport construction projects and other and (iv) financed aircraft acquisitions. These adjustments are made for the following reasons:

    Net redemptions of short-term investments. Net redemptions of short-term investments represent the net purchase and sale activity of investments and marketable securities in the period, including gains and losses. We adjust for this activity to provide investors a better understanding of the company's free cash flow generated by our operations.

    Strategic investments and related. Certain cash flows related to our investments in and related transactions with other airlines and associated companies are included in our GAAP investing activities. We adjust for this activity because it provides a more meaningful comparison to our airline industry peers.

    Net cash flows related to certain airport construction projects and other. Cash flows related to certain airport construction projects are included in our GAAP operating activities and capital expenditures. We have adjusted for these items, which were primarily funded by cash restricted for airport construction, to provide investors a better understanding of the company's free cash flow and capital expenditures that are core to our operations in the periods shown.

    Financed aircraft acquisitions. This adjustment reflects aircraft deliveries that are leased as capital expenditures. The adjustment is based on their original contractual purchase price or an estimate of the aircraft's fair value and provides a more meaningful view of our investing activities.



    Three Months Ended

    (in millions)

    September 30, 2024

    September 30, 2023

    Net cash provided by operating activities

    $                      1,274

    $                      1,076

    Net cash used in investing activities

    (1,123)

    (131)

    Adjusted for:





    Net redemptions of short-term investments

    (117)

    (1,226)

    Strategic investments and related

    —

    152

    Net cash flows related to certain airport construction projects and other

    61

    40

    Financed aircraft acquisitions

    —

    (162)

    Free cash flow

    $                           95

    $                       (250)





    Nine Months Ended

    (in millions)

    September 30, 2024

    Net cash provided by operating activities

    $                      6,131

    Net cash used in investing activities

    (2,570)

    Adjusted for:



    Net redemptions of short-term investments

    (1,130)

    Net cash flows related to certain airport construction projects and other

    314

    Free cash flow

    $                      2,746

     

    Operating Revenue, adjusted and Total Revenue Per Available Seat Mile ("TRASM"), adjusted 





    Three Months Ended

    (in millions)

    September 30, 2024

    December 31, 2023

    September 30, 2023

    Operating revenue

    $                    15,677

    $                    14,223



    $                    15,488

    Adjusted for:







    Third-party refinery sales

    (1,083)

    (563)



    (935)

    Operating revenue, adjusted

    $                    14,594

    $                    13,661



    $                    14,553





    Three Months Ended



    % Change



    September 30, 2024

    September 30, 2023



    TRASM (cents)

    20.58

    21.15





    Adjusted for:









    Third-party refinery sales

    (1.42)

    (1.28)





    TRASM, adjusted

    19.16

    19.87



    (3.6) %





    Nine Months Ended



    September 30, 2024

    September 30, 2023

    TRASM (cents)

    21.30

    21.53

    Adjusted for:





    Third-party refinery sales

    (1.63)

    (1.38)

    TRASM, adjusted

    19.67

    20.14

     

    Operating Income, adjusted





    Three Months Ended

    (in millions)

    September 30, 2024

    September 30, 2023

    Operating income

    $                      1,397

    $                      1,984

    Adjusted for:





    MTM adjustments and settlements on hedges

    (24)

    (21)

    Operating income, adjusted

    $                      1,373

    $                      1,963

     

    Pre-Tax Margin, adjusted





    Three Months Ended



    September 30, 2024

    September 30, 2023

    Pre-tax margin

    10.0 %

    9.8 %

    Adjusted for:





    MTM adjustments on investments

    (2.2)

    1.3

    MTM adjustments and settlements on hedges

    (0.2)

    (0.1)

    Third-party refinery sales

    0.6

    0.7

    Loss on extinguishment of debt

    —

    0.1

    Realized gain on sale of investments

    0.4

    —

    Pre-tax margin, adjusted

    8.6 %

    11.8 %

    Operating Cash Flow, adjusted. We present operating cash flow, adjusted because management believes adjusting for the following item provides a more meaningful measure for investors:

    Net cash flows related to certain airport construction projects and other. Cash flows related to certain airport construction projects are included in our GAAP operating activities. We have adjusted for these items, which were primarily funded by cash restricted for airport construction, to provide investors a better understanding of the company's operating cash flow that is core to our operations in the periods shown.



    Three Months Ended

    (in millions)

    September 30, 2024

    September 30, 2023

    Net cash provided by operating activities

    $                      1,274

    $                      1,076

    Adjusted for:





    Net cash flows related to certain airport construction projects and other

    2

    51

    Operating cash flow, adjusted

    $                      1,276

    $                      1,127

    Adjusted Debt to Earnings Before Interest, Taxes, Depreciation, Amortization and Rent ("EBITDAR"). We present adjusted debt to EBITDAR because management believes this metric is helpful to investors in assessing the company's overall debt profile. Adjusted debt includes total operating lease liabilities (including fleet, ground and other), sale-leaseback financing liabilities and unfunded pension liabilities. We calculate EBITDAR by adding depreciation and amortization to GAAP operating income and adjusting for the fixed portion of operating lease expense.

    For the reasons discussed above in Note A and to be consistent with the changes to Adjusted Net Debt and ROIC, we are adding the unfunded pension obligation to the calculation of adjusted debt.

    (in billions)

    September 30, 2024



    December 31, 2023

    Debt and finance lease obligations

    $                                     17.7



    $                                     20.1

    Plus: operating lease liabilities

    6.7



    7.2

    Plus: sale-leaseback financing liabilities

    1.8



    1.9

    Plus: unfunded pension liabilities

    —



    0.1

    Adjusted debt

    $                                     26.3



    $                                     29.4





    Twelve Months Ended

    (in billions)

    September 30, 2024



    December 31, 2023

    GAAP operating income

    $                                       5.6



    $                                       5.5

    Adjusted for:







    One-time pilot agreement expenses

    —



    0.9

    Operating income, adjusted

    5.6



    6.3

    Adjusted for:







    Depreciation and amortization

    2.5



    2.3

    Fixed portion of operating lease expense

    1.0



    1.0

    EBITDAR

    $                                       9.1



    $                                       9.6









    Adjusted Debt to EBITDAR

    2.9x



    3.0x

     

    Operating revenue, adjusted related to premium products and diverse revenue streams





    Three Months Ended

    (in millions)

    September 30, 2024

    Operating revenue

    $                        15,677

    Adjusted for:



         Third-party refinery sales

    (1,083)

    Operating revenue, adjusted

    $                        14,594

    Less: main cabin revenue

    (6,309)

    Operating revenue, adjusted related to premium products and diverse revenue streams

    $                          8,285

    Percent of operating revenue, adjusted related to premium products and diverse revenue streams

    57 %

    Adjusted Non-Fuel Cost and Non-Fuel Unit Cost or Cost per Available Seat Mile, ("CASM-Ex")

    We adjust operating expense and CASM for certain items described above, as well as the following items and reasons described below:

    Aircraft fuel and related taxes. The volatility in fuel prices impacts the comparability of year-over-year financial performance. The adjustment for aircraft fuel and related taxes allows investors to better understand and analyze our non-fuel costs and year-over-year financial performance.

    Profit sharing. We adjust for profit sharing because this adjustment allows investors to better understand and analyze our recurring cost performance and provides a more meaningful comparison of our core operating costs to the airline industry.



    Three Months Ended

    (in millions)

    September 30, 2024

    September 30, 2023

    Operating expense

    $                    14,280

    $                    13,504

    Adjusted for:





    Aircraft fuel and related taxes

    (2,747)

    (2,936)

    Third-party refinery sales

    (1,083)

    (935)

    Profit sharing

    (320)

    (417)

    Non-Fuel Cost

    $                    10,130

    $                      9,216





    Three Months Ended



    3Q24 vs 3Q23

    % Change



    September 30, 2024

    September 30, 2023



    CASM (cents)

    18.75

    18.44





    Adjusted for:









    Aircraft fuel and related taxes

    (3.61)

    (4.01)





    Third-party refinery sales

    (1.42)

    (1.28)





    Profit sharing

    (0.42)

    (0.57)





    CASM-Ex

    13.30

    12.59



    5.7 %





    Nine Months Ended



    Year Ended



    September 30, 2024

    September 30, 2023



    December 31, 2023

    CASM (cents)

    19.32

    19.47



    19.31

    Adjusted for:









    Aircraft fuel and related taxes

    (3.77)

    (4.00)



    (4.07)

    Third-party refinery sales

    (1.63)

    (1.38)



    (1.24)

    Profit sharing

    (0.45)

    (0.53)



    (0.51)

    One-time pilot agreement expenses

    —

    (0.42)



    (0.32)

    CASM-Ex

    13.48

    13.13



    13.17

     

    Operating Expense, adjusted





    Three Months Ended

    (in millions)

    September 30, 2024

    September 30, 2023

    Operating expense

    $                    14,280

    $                    13,504

    Adjusted for:





    Third-party refinery sales

    (1,083)

    (935)

    MTM adjustments and settlements on hedges

    24

    21

    Operating expense, adjusted

    $                    13,221

    $                    12,590

     

    Total fuel expense, adjusted and Average fuel price per gallon, adjusted















    Average Price Per Gallon







    Three Months Ended







    Three Months Ended







    September 30,

    September 30,



    % Change



    September 30,

    September 30,



    % Change

    (in millions, except per gallon data)

    2024

    2023





    2024

    2023



    Total fuel expense

    $             2,747

    $             2,936







    $               2.51

    $               2.76





    Adjusted for:



















    MTM adjustments and settlements on hedges

    24

    21







    0.02

    0.02





    Total fuel expense, adjusted

    $             2,771

    $             2,957



    (6) %



    $               2.53

    $               2.78



    (9) %





    Nine Months Ended







    September 30,

    September 30,



    % Change



    2024

    2023



    Total fuel price per gallon

    $               2.64

    $               2.76





    Adjusted for:









    MTM adjustments and settlements on hedges

    —

    0.02





    Total fuel price per gallon, adjusted

    $               2.64

    $               2.78



    (5) %

    After-tax Return on Invested Capital ("ROIC"). We present after-tax return on invested capital as management believes this metric is helpful to investors in assessing the company's ability to generate returns using its invested capital. Return on invested capital is tax-effected adjusted operating income (using our effective tax rate for each respective period) divided by average adjusted invested capital. Average stockholders' equity and average adjusted gross debt are calculated using amounts as of the end of the current period and comparable period in the prior year. All adjustments to calculate ROIC are intended to provide a more meaningful comparison of our results to comparable companies.

    Interest expense included in aircraft rent. This adjustment relates to interest expense related to operating lease transactions.  Adjusting for these results allows investors to better understand our core operational performance in the periods shown as it neutralizes the effect of lease financing structure. 

    For the reasons discussed above in Note A, we have made the following changes to the calculation methodology for ROIC:

    • Using operating income rather than pre-tax income
    • Using stockholders' equity from the balance sheet rather than adjusted book equity, which adjusted for the impact of the pension plans on stockholders' equity
    • Aligning to the same methodology of adjusted gross debt as discussed in adjusted net debt


    Twelve Months Ended

    (in millions)

    September 30, 2024

    Operating income

    $                           5,601

    Adjusted for:



    MTM adjustments and settlements on hedges

    11

    Interest expense included in aircraft rent

    170

    Adjusted operating income

    $                           5,782

    Tax effect

    (1,338)

    Tax-effected adjusted operating income

    $                           4,444





    Average stockholders' equity

    $                         11,436

    Average adjusted gross debt

    24,134

    Average adjusted invested capital

    $                         35,570





    After-tax Return on Invested Capital

    12.5 %

    Adjusted Net Debt. We use adjusted gross debt, including fleet operating lease liabilities (comprised of aircraft and engine leases and regional aircraft leases embedded within our capacity purchase agreements) and unfunded pension liabilities, in addition to adjusted debt and finance leases, to present estimated financial obligations. We reduce adjusted total debt by cash, cash equivalents, short-term investments and LGA restricted cash, resulting in adjusted net debt, to present the amount of assets needed to satisfy the debt. Management believes this metric is helpful to investors in assessing the company's overall debt profile.

    For the reasons discussed above in Note A, we are now including the fleet operating lease liabilities from the balance sheet rather than apply 7x aircraft rent as proxy for fleet operating lease liabilities. In addition, we are also including the unfunded pension obligation as we believe this is an important component of the company's overall debt profile.











    3Q24 vs 4Q23

    $ Change

    (in millions)

    September 30, 2024

    December 31, 2023

    September 30, 2023



    Debt and finance lease obligations

    $                    17,697

    $                    20,054

    $                    19,513





    Plus: sale-leaseback financing liabilities

    1,849

    1,887

    1,900





    Plus: unamortized discount/(premium) and debt issue

         cost, net and other

    38

    83

    83





    Adjusted debt and finance lease obligations

    $                    19,584

    $                    22,024

    $                    21,496





    Plus: fleet operating lease liabilities

    3,296

    3,778

    3,893





    Plus: unfunded pension liabilities

    —

    145

    —





    Adjusted gross debt

    $                    22,880

    $                    25,947

    $                    25,389





    Less: cash, cash equivalents and short-term investments

    (3,977)

    (3,869)

    (5,005)





    Less: LGA restricted cash

    (220)

    (455)

    —





    Adjusted net debt

    $                    18,682

    $                    21,623

    $                    20,384



    $           (2,941)

    Gross Capital Expenditures. We adjust capital expenditures for the following items to determine gross capital expenditures for the reasons described below:

    Financed aircraft acquisitions. This adjusts capital expenditures to reflect aircraft deliveries that are leased as capital expenditures. The adjustment is based on their original contractual purchase price or an estimate of the aircraft's fair value and provides a more meaningful view of our investing activities.

    Net cash flows related to certain airport construction projects. Cash flows related to certain airport construction projects are included in capital expenditures. We adjust for these items because management believes investors should be informed that a portion of these capital expenditures from airport construction projects are either funded with restricted cash specific to these projects or reimbursed by a third party.



    Three Months Ended

    (in millions)

    September 30, 2024

    September 30, 2023

    Flight equipment, including advance payments

    $                      1,053

    $                         856

    Ground property and equipment, including technology

    275

    413

    Adjusted for:





    Financed aircraft acquisitions

    —

    162

    Net cash flows related to certain airport construction projects

    (59)

    11

    Gross capital expenditures

    $                      1,270

    $                      1,442

     

    Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/delta-air-lines-announces-september-quarter-2024-financial-results-302272284.html

    SOURCE Delta Air Lines

    Get the next $DAL alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $DAL

    DatePrice TargetRatingAnalyst
    5/19/2025$66.00Neutral → Buy
    UBS
    4/10/2025$45.00 → $50.00Buy
    TD Cowen
    4/7/2025$42.00Buy → Neutral
    UBS
    4/1/2025$46.00Buy → Hold
    Jefferies
    1/13/2025$78.00 → $90.00Buy
    TD Cowen
    11/26/2024$88.00Buy
    UBS
    11/15/2024$83.00Buy
    Goldman
    11/12/2024$59.00 → $75.00Buy
    TD Cowen
    More analyst ratings

    $DAL
    Financials

    Live finance-specific insights

    See more
    • Delta Air Lines Declares Quarterly Dividend

      ATLANTA, April 24, 2025 /PRNewswire/ -- Delta Air Lines' (NYSE:DAL) Board of Directors today declared a quarterly dividend of $0.15 per share. The dividend is payable to shareholders of record as of the close of business on May 13, 2025, and will be paid on June 3, 2025. About Delta Through exceptional service and the power of innovation, Delta Air Lines (NYSE:DAL) never stops looking for ways to make every trip feel tailored to every customer. There are 100,000 Delta people leading the way to deliver a world-class customer experience on up to 5,000 peak-day Delta and Delta Co

      4/24/25 4:30:00 PM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary
    • Delta Air Lines Announces March Quarter 2025 Financial Results

      Solid March quarter revenue and strong cost performance drove profitability in line with last year Guiding to June quarter operating margin of 11 percent to 14 percent and EPS of $1.70 to $2.30 Reducing planned capacity growth in the second half to flat year on year, aligning supply with demand ATLANTA, April 9, 2025 /PRNewswire/ -- Delta Air Lines (NYSE:DAL) today reported financial results for the March quarter and provided its outlook for the June quarter.  Highlights of the March quarter, including both GAAP and adjusted metrics, are on page five and incorporated here. "Wh

      4/9/25 6:30:00 AM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary
    • Delta Air Lines Announces Webcast of March Quarter 2025 Financial Results

      ATLANTA, March 28, 2025 /PRNewswire/ -- Delta Air Lines (NYSE:DAL) will hold a live conference call and webcast to discuss its March quarter 2025 financial results at 10 a.m. ET, Wednesday, April 9, 2025. A live webcast of this event will be available at ir.delta.com and an online replay will be available shortly after the webcast is complete. View original content to download multimedia:https://www.prnewswire.com/news-releases/delta-air-lines-announces-webcast-of-march-quarter-2025-financial-results-302413639.html SOURCE Delta Air Lines

      3/28/25 8:30:00 AM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary

    $DAL
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • EVP & Chief Info Officer Samant Rahul D sold $2,467,312 worth of shares (38,023 units at $64.89), decreasing direct ownership by 42% to 52,789 units (SEC Form 4)

      4 - DELTA AIR LINES, INC. (0000027904) (Issuer)

      2/12/25 4:30:22 PM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary
    • EVP & Chief Financial Officer Janki Daniel C. was granted 108,118 shares and covered exercise/tax liability with 39,460 shares, increasing direct ownership by 40% to 241,538 units (SEC Form 4)

      4 - DELTA AIR LINES, INC. (0000027904) (Issuer)

      2/7/25 4:30:33 PM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary
    • EVP & Chief of Operations Laughter John E was granted 48,314 shares and covered exercise/tax liability with 15,133 shares, increasing direct ownership by 69% to 81,109 units (SEC Form 4)

      4 - DELTA AIR LINES, INC. (0000027904) (Issuer)

      2/7/25 4:30:31 PM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary

    $DAL
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more

    $DAL
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • Delta Air Lines upgraded by UBS with a new price target

      UBS upgraded Delta Air Lines from Neutral to Buy and set a new price target of $66.00

      5/19/25 8:46:38 AM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary
    • TD Cowen reiterated coverage on Delta Air Lines with a new price target

      TD Cowen reiterated coverage of Delta Air Lines with a rating of Buy and set a new price target of $50.00 from $45.00 previously

      4/10/25 8:03:14 AM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary
    • Delta Air Lines downgraded by UBS with a new price target

      UBS downgraded Delta Air Lines from Buy to Neutral and set a new price target of $42.00

      4/7/25 11:55:01 AM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary
    • Shift4 and UATP Agree to Deliver Enhanced Payment Solution to Global Travel Market

      WASHINGTON, May 19, 2025 /PRNewswire/ -- UATP, the global network that enables organizations to simplify payment processes and expand their payment capabilities, today announced a strategic relationship with Shift4, the leader in integrated payments and commerce technology. Under the agreement, Shift4 will integrate UATP's patented technology to enhance the company's payment infrastructure for the global travel market. "Our agreement with UATP will allow us to expand our capabilities in the travel industry while delivering a world-class solution to merchants," said VP, Global

      5/19/25 8:00:00 AM ET
      $AAL
      $DAL
      $FOUR
      $GOL
      Air Freight/Delivery Services
      Consumer Discretionary
      Business Services
    • Delta, Korean Air to strengthen partnerships with WestJet

      Delta and Korean to acquire independent equity stakes totaling 25% in WestJet for US$550 million from Onex Partners and its affiliated funds and co-investors (the "Onex Group")Agreement will further align airlines' interests, expand customer benefits and strengthen connectivity between Canada and North America, Europe and Asia and beyondCALGARY, AB, May 9, 2025 /PRNewswire/ - Delta Air Lines and Korean Air will strengthen their respective partnerships with WestJet through the purchase of minority equity stakes in the Canadian airline from Onex Partners, the upper middle market private equity platform of Onex, a Canadian investor and alternative asset manager. Affiliated funds and co-investor

      5/9/25 7:57:00 AM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary
    • Delta Air Lines Declares Quarterly Dividend

      ATLANTA, April 24, 2025 /PRNewswire/ -- Delta Air Lines' (NYSE:DAL) Board of Directors today declared a quarterly dividend of $0.15 per share. The dividend is payable to shareholders of record as of the close of business on May 13, 2025, and will be paid on June 3, 2025. About Delta Through exceptional service and the power of innovation, Delta Air Lines (NYSE:DAL) never stops looking for ways to make every trip feel tailored to every customer. There are 100,000 Delta people leading the way to deliver a world-class customer experience on up to 5,000 peak-day Delta and Delta Co

      4/24/25 4:30:00 PM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary

    $DAL
    SEC Filings

    See more
    • SEC Form 13F-HR filed by Delta Air Lines Inc.

      13F-HR - DELTA AIR LINES, INC. (0000027904) (Filer)

      5/9/25 4:30:02 PM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary
    • Delta Air Lines Inc. filed SEC Form 8-K: Regulation FD Disclosure, Financial Statements and Exhibits

      8-K - DELTA AIR LINES, INC. (0000027904) (Filer)

      5/9/25 6:01:47 AM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary
    • Delta Air Lines Inc. filed SEC Form 8-K: Regulation FD Disclosure

      8-K - DELTA AIR LINES, INC. (0000027904) (Filer)

      5/1/25 4:30:27 PM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary

    $DAL
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Director Chiang Willie Cw bought $438,967 worth of shares (10,000 units at $43.90) (SEC Form 4)

      4 - DELTA AIR LINES, INC. (0000027904) (Issuer)

      7/15/24 4:34:35 PM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary
    • Chiang Willie Cw bought $494,955 worth of shares (10,000 units at $49.50) (SEC Form 4)

      4 - DELTA AIR LINES, INC. (0000027904) (Issuer)

      5/3/24 4:32:07 PM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary
    • Taylor David S bought $307,500 worth of shares (10,000 units at $30.75), increasing direct ownership by 57% to 27,470 units (SEC Form 4)

      4 - DELTA AIR LINES, INC. (0000027904) (Issuer)

      10/31/23 4:30:18 PM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary

    $DAL
    Leadership Updates

    Live Leadership Updates

    See more
    • Leading Commercial Airlines and EcoVadis Launch The Sustainable Airlines Initiative

      Air France - KLM group, Delta Air Lines, and Virgin Atlantic Join Forces to Improve ESG Performance Across Their Value Chains Air France-KLM, Delta Air Lines and Virgin Atlantic today announced the launch of the Sustainable Airlines Initiative (SAI) in partnership with EcoVadis. Driven by members' commitment to improve sustainability performance, the SAI will work to accelerate sustainable practices through close collaboration with trading partners to build transparency and scale positive impact across their value chains. "Commercial aviation is critical for our economies and a conduit for connecting billions of people. The environmental and social crisis the planet is facing has elevat

      3/5/24 9:00:00 AM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary
    • Floor & Decor Holdings, Inc. Announces Appointment of New Director

      Floor & Decor Holdings, Inc. (NYSE:FND) announced today that Dwight James, Senior Vice President – Customer Engagement & Loyalty for Delta Air Lines (NYSE:DAL), and CEO of Delta Vacations, has been appointed to Floor & Decor's Board of Directors, effective September 30, 2021. Floor & Decor also announced that David Kaplan, Co-Founder of Ares Management Corporation, resigned from its Board of Directors, effective September 30, 2021. David remarked, "I am proud to have been part of Floor & Decor's remarkable growth over the last decade and thankful for the partnership I have enjoyed with the entire management team. I believe that the future is very bright for Floor & Decor and that the Board

      8/31/21 4:05:00 PM ET
      $DAL
      $FND
      Air Freight/Delivery Services
      Consumer Discretionary
      RETAIL: Building Materials

    $DAL
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • SEC Form SC 13G/A filed by Delta Air Lines Inc. (Amendment)

      SC 13G/A - DELTA AIR LINES, INC. (0000027904) (Subject)

      2/9/23 11:16:31 AM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary
    • SEC Form SC 13D/A filed by Delta Air Lines Inc. (Amendment)

      SC 13D/A - DELTA AIR LINES, INC. (0000027904) (Filed by)

      11/14/22 4:30:24 PM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary
    • SEC Form SC 13D/A filed by Delta Air Lines Inc. (Amendment)

      SC 13D/A - DELTA AIR LINES, INC. (0000027904) (Filed by)

      5/24/22 5:00:06 PM ET
      $DAL
      Air Freight/Delivery Services
      Consumer Discretionary