Delta Air Lines, Inc. Current Report on Form 8-K

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549

 

FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):  July 19, 2004

 

DELTA AIR LINES, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

1-5424

58-0218548

(State or other jurisdiction
of incorporation)

(Commission File Number)
 

(IRS Employer
Identification No.)

 

P.O. Box 20706, Atlanta, Georgia   30320-6001
(Address of principal executive offices)

 

Registrant’s telephone number, including area code:  (404) 715-2600

 

Not Applicable
Former name or former address, if changed since last report)

 


 

Item 9.  Regulation FD Disclosure and
Item 12.  Results of Operations and Financial Condition

Financial Results for the Quarter Ended June 30, 2004

Delta Air Lines, Inc. (Delta) today issued a press release reporting financial results for the quarter ended June 30, 2004.  The press release is furnished as Attachment A.  Delta also will be providing supplemental data for the June 2004 quarter to certain analysts.  The supplemental data is furnished as Attachment B.  The information furnished in this Form 8-K shall not be deemed incorporated by reference into any other filing with the Securities and Exchange Commission.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

DELTA AIR LINES, INC.

 
 

 

 

 

BY:

/s/ Edward H. Bastian                             
Edward H. Bastian
Senior Vice President - Finance and
Controller

 

Date:    July 19, 2004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3


ATTACHMENT A

FOR IMMEDIATE DISTRIBUTION     
     
CONTACT:      Corporate Communications    Investor Relations 
                            404-715-2554    404-715-6679 

Delta Air Lines Reports June 2004 Quarter Results

ATLANTA, July 19, 2004 – Delta Air Lines (NYSE: DAL) today reported results for the quarter ended June 30, 2004, and other significant news. The key points are, Delta:

Delta Air Lines reported a net loss of $1.96 billion and a loss per share of $15.79 for the June 2004 quarter. As previously announced, this loss includes two non-cash charges for the quarter. The charges are related to the company’s (1) deferred income tax assets and (2) defined benefit pension plan for pilots. For the June 2003 quarter, Delta reported net income of $184 million and diluted earnings per share of $1.40.

Excluding the non-cash charges described below, the June 2004 quarter net loss and loss per share were $312 million and $2.55, respectively.1 In the June 2003 quarter, Delta reported a net loss of $237 million and a loss per share of $1.95, excluding the unusual items described below.

The First Call mean estimate for the June 2004 quarter was a loss per share of $2.46 with estimates ranging between a loss per share of $1.90 and $3.00.

“Last month marked Delta’s 75th anniversary. Over the years, Delta and the industry have seen tremendous transformation,” said Gerald Grinstein, Delta’s chief executive officer. “As expected, today’s results further confirm the urgent need for Delta to transform itself, once again. The challenges we face are significant and all of our stakeholders must participate in the solution if we are to be successful. Delta remains focused and committed to delivering the changes necessary to achieve long-term viability.”

Financial Performance

Effective with the June 2004 quarter, revenues and expenses under our agreements with our third party contract carriers Atlantic Coast Airlines, Chautauqua Airlines, Inc., and SkyWest Airlines, Inc., are reported in regional affiliates

A-1


passenger revenues and contract carrier arrangements in operating expenses, respectively.2 The March 2004 quarter, as well as the March and June 2003 quarters, have been reclassified to be consistent with the current period presentation. Previously, the revenues and expenses were reported as a net amount and included in other revenue. In addition, the relevant contract carrier operating statistics have been included in Delta’s consolidated statistics in order to make those statistics more meaningful.

Second quarter operating revenues increased 13.3 percent, while passenger unit revenues decreased 2.3 percent, compared to the June 2003 quarter. Continued weak domestic yields, down 2.7 percent as compared to the prior-year quarter, drove the decline in passenger unit revenues. The load factor for the June 2004 quarter was 76.6 percent, a 1.6 point increase as compared to the June 2003 quarter. System capacity was up 16.1 percent and mainline capacity was up 16.0 percent from the prior year. These increases were primarily driven by the restoration of capacity that was reduced in 2003 as a result of the war in Iraq. Detailed traffic, capacity, load factor, yield and passenger unit revenue information is provided in Table 1 below.

Operating expenses for the June 2004 quarter increased 27.3 percent from the June 2003 quarter and unit costs increased 9.7 percent. Year-over-year comparisons are impacted by the non-cash settlement charge related to the defined benefit pension plan for pilots recorded in the June 2004 quarter and by government reimbursements under the Appropriations Act that were recorded as an offset to operating expenses in the June 2003 quarter.

Excluding the settlement charge and the prior year government reimbursements, operating expenses for the June 2004 quarter increased 10.5 percent from the corresponding period in the prior year. Fuel expense increased 53.8 percent, or $234 million, with almost 70 percent of the increase resulting from higher fuel prices. Excluding the settlement charge and the prior year government reimbursements, consolidated system unit costs decreased 4.9 percent and mainline unit costs decreased 6.6 percent. Excluding these items, fuel price neutralized unit costs3,4 for the consolidated system decreased 9.1 percent and mainline fuel price neutralized unit costs decreased 11.0 percent.

Delta’s Profit Improvement Initiatives continued to show considerable progress in the quarter. Excluding the settlement charge, prior year government reimbursements and fuel expenses, Delta’s mainline operating expenses were up only 2.2 percent despite a 16.0 percent increase in capacity.5

“Delta must create a cost structure that corresponds to the revenue base our network can deliver,” said Michael J. Palumbo, Delta’s executive vice president and chief financial officer. “The progress under the Profit Improvement Initiatives is a result of operational changes and the hard work of Delta employees, who have risen to the challenge to do what is necessary to achieve these cost savings. It is abundantly clear, however, that these cost savings must be combined with a competitive employment cost structure, reduced debt, and additional cost reductions in order to position Delta for long-term success.”

A-2


As disclosed in the March 2004 quarter, Delta settled all of its fuel hedge contracts in February 2004, prior to their scheduled settlement dates, resulting in a deferred gain of $82 million. In the June 2004 quarter, Delta recognized a reduction in fuel expenses of $31 million, which represents a portion of this deferred gain. Delta’s average total fuel price for the quarter was $1.05 per gallon.

Guidance on capacity, unit costs and other items is provided below.

Liquidity and Financing Transactions

At June 30, 2004, Delta had $2.3 billion in cash, of which $2.0 billion was unrestricted. Delta had positive cash flow from operations of $57 million in the June 2004 quarter. Capital expenditures for the quarter were approximately $200 million, including $80 million for aircraft and $120 million for non-aircraft expenditures.

Subsequent to the June 2004 quarter, Delta amended an existing third-party financing agreement utilizing the same collateral pool. This transaction resulted in an incremental $150 million of liquidity and a refinancing of approximately $230 million of secured debt originally due in 2006.

June Quarter Developments

Delta is in the process of finalizing the strategic reassessment of its business. The objective of this project is to develop and implement a comprehensive and competitive business strategy that addresses the airline industry environment and positions Delta to achieve long-term sustained success. Management is planning to make recommendations on the review to the Board of Directors later this summer.

While the strategic reassessment is underway, Delta is continuing to make the necessary changes to improve its competitive and financial position.

During the quarter, Delta formed a new leadership team of seasoned airline industry and company experts. Five of the seven members are Delta veterans with approximately five to 30 years of service. All are well-grounded in the airline industry and have worked in various frontline and management positions. The entire leadership team shares a commitment to Delta’s goal of regaining sustained profitability while remaining focused on outstanding customer service.

Furthermore, as part of its Profit Improvement Initiatives, Delta continues to invest in technology that increases productivity and enhances customer service. Last month, Delta’s In-Flight Service department launched improved technology that allows flight attendants to bid their schedules electronically from wherever they are located and allows the company to better utilize a flight attendant’s time. As a result of this and related changes, the company expects annual savings of $40 million.

Additionally, last month Delta further enhanced its industry-leading airport technology. Customers are now able, during irregular operations, to use one of Delta’s more than 800 gate readers to retrieve itinerary receipts (which act as

A-3


new boarding passes), plus vouchers for hotels and meals, if needed. The result is shorter and fewer lines at airport counters, and the control of the travel experience remains in the hands of the customer.

“Delta and its employees remain committed to our customers,” said Grinstein. “Despite our current financial challenges, we have continued to make investments that will position Delta for growth, with a particular emphasis on those investments that provide our customers with additional convenience and an enhanced travel experience.

” Delta’s marketing agreement with Continental Airlines and Northwest Airlines recently passed its one year anniversary since implementation. The alliance has been a great success, enabling our customers to enjoy increased flexibility in their travel plans. Furthermore, the revenue generated from the codeshare is tracking one year ahead of projections. Delta looks forward to welcoming Continental, Northwest and KLM into the SkyTeam alliance this fall.

 Explanation of Non-cash Charges and Unusual Items

June 2004 Quarter Non-cash Charges

In the June 2004 quarter, Delta recorded two non-cash charges totaling $1.65 billion. These charges are described below:

(1) A $1.53 billion charge related to its deferred income tax assets - Delta accounts for its deferred income tax assets in accordance with Statement of Financial Accounting Standards (SFAS) No. 1096. This standard requires a company to assess periodically whether it is more likely than not that the company will generate sufficient taxable income to realize its deferred income tax assets. Delta’s actual and projected financial performance for 2004 has been and is expected to be significantly impacted by higher than expected fuel costs and lower than anticipated domestic yields. As a result, it is unclear as to the timing of when Delta will generate sufficient taxable income to realize its deferred income tax assets. Consequently, Delta recorded a reserve against substantially all of its net deferred income tax assets.

For the reasons discussed above, Delta will no longer record income tax benefits. This change was effective in the June 2004 quarter and will continue for the foreseeable future.

(2) A $117 million settlement charge related to the company’s defined benefit pension plan for pilots (Pilot Plan) - This charge relates to the lump sum distributions under the Pilot Plan for 356 pilots who retired. As a result of the lump sum distributions, Delta must accelerate the recognition of actuarial losses in accordance with SFAS 887. Delta expects to record a similar charge in the second half of 2004.

June 2003 Quarter Unusual Items

In the June 2003 quarter, Delta recorded an offset to operating expenses related to government reimbursements of security costs received under the Emergency Wartime Supplemental Appropriations Act (Appropriations Act), a gain on the sale of its equity investment in Worldspan, and a charge related to derivative and hedging activities accounted for

A-4


under SFAS 133. These items totaled a net gain of $421 million, net of tax.

Consolidated Statements of Operations

The attached Consolidated Statements of Operations for the three and six month periods ended June 30, 2004 and 2003 show Delta’s net income (loss) as reported under Generally Accepted Accounting Principles in the United States (GAAP), as well as net loss excluding the items described above. Delta believes this information is helpful to investors to evaluate recurring operational performance because (1) the deferred income tax reserve and the pilot settlement charges are not representative of current period operations; (2) the reimbursements received under the Appropriations Act and the gain from the sale of Delta’s equity investment in Worldspan are one-time events; and (3) the SFAS 133 charge in 2003 reflects volatility in earnings driven by changes in the market which are beyond the company’s control (Delta no longer excludes SFAS 133 charges due to the reduction in our fuel hedge portfolio and other investments). For further information, please see Note 1 to the attached Consolidated Statements of Operations.

Other Matters

Attached to this earnings release are Delta’s Consolidated Statements of Operations for the three and six months ended June 30, 2004, and 2003; a statistical summary for those periods; selected balance sheet data as of June 30, 2004, and Dec. 31, 2003; and a reconciliation of certain GAAP to non-GAAP financial measures.

Delta will host a Webcast to discuss its quarterly earnings today, July 19, at 2:00 p.m. Eastern Time. The Webcast is available via the Internet at www.delta.com/inside/investors/index.jsp.

Delta Air Lines is proud to celebrate its 75th anniversary in 2004. Delta is the world’s second largest airline in terms of passengers carried and the leading U.S. carrier across the Atlantic, offering daily flights to 497 destinations in 84 countries on Delta, Song, Delta Shuttle, the Delta Connection carriers and its worldwide partners. Delta's marketing alliances allow customers to earn and redeem frequent flier miles on more than 14,000 flights offered by SkyTeam, Northwest Airlines, Continental Airlines and other partners. Delta is a founding member of SkyTeam, a global airline alliance that provides customers with extensive worldwide destinations, flights and services. For more information, please visit delta.com.

June 2004 Quarter Traffic, Capacity, Load Factor, Yield and Unit Revenue vs. June 2003 Quarter

Table 1

 

 Year-Over-Year Change

 
 
  

North America

Atlantic  

Latin America Pacific 

Traffic  

   

14.4

%

41.1

%

13.7

%

34.8

%

Capacity  

  

12.7

%

40.1

%

6.2

%

9.4

%

Load Factor 

 

1.1

 pts.

0.6

 pts.

4.6

 pts.

16.3

 pts.

Yield 

  

(2.7

%)

0.7

%

(1.7

%)

15.2

%

Passenger Unit  Revenue

(1.3

%)

1.4

%

5.2

%

42.0

%

A-5


2004 Guidance

Delta estimates that its remaining funding obligation for its defined benefit pension plans in 2004 will be approximately $50 million8.

Capital expenditures for the September 2004 quarter are estimated to be approximately $370 million. Included in this amount is approximately $210 million for aircraft, of which a substantial portion will be financed under existing agreements, and $160 million for non-aircraft expenditures.

Fuel expense is expected to be approximately $680 million higher for 2004 than 2003. Approximately $510 million of this increase is due to increased fuel prices.

The following table includes certain projected information for the periods presented.

Table 2

Year-Over-Year Change

  Q3 2004 Q4 2004 Full Year 2004 
Capacity Up 9 to 11% Up 6 to 8% Up 8 to 10%
Unit costs, excluding unusual
items
9
Flat to down 1%
 
-------------
 
Down 1 to 2%
 
Fuel price neutralized unit costs,
excluding unusual items
9,10
(vs. prior year unit costs,
excluding unusual items)

Down 4% to 5%

 

------------- 

 

Down 5 to 6%

 

Endnotes

1Note 1 to the attached Consolidated Statements of Operations shows a reconciliation of Delta’s net income (loss) reported under accounting principles generally accepted in the United States (GAAP) to the net loss excluding non-cash charges or unusual items, as well as reconciliations of other financial measures including and excluding non-cash charges or unusual items.

2Delta believes changing the presentation of revenues and expenses related to our contract carrier agreements provides better clarity about our regional operations. This change does not impact our reported net income (loss).

3“Fuel price neutralized unit costs” means the amount of operating cost incurred per available seat mile during a reporting period, adjusting the average fuel price per gallon for that period to equal the average fuel price per gallon for the corresponding period in the prior year.

4Delta believes discussion of fuel price neutralized unit costs assists investors in understanding the impact of changes in fuel costs on our operations.

5Delta believes that the exclusion of fuel expense, which has increased significantly due to historic high fuel prices, allows investors to better understand the changes in its other operating expenses.

6SFAS 109, “Accounting for Income Taxes”

7SFAS 88, “Employers’ Accounting for Settlements and Curtailments of Defined Benefit Pension Plans and for Termination Benefits”

8Estimates of Delta’s future funding obligations under its defined benefit pension plans are based on various assumptions, including the actual market performance of the plan assets, future long-term investment grade corporate bond rates and regulatory requirements.

A-6


 

9Delta is unable to reconcile this financial measure to unit costs under GAAP for the future periods presented because Delta cannot project specific unusual items that may occur in the future periods presented.

10Average aircraft fuel price per gallon was $0.79 for the three months ended September 30, 2003, and $0.82 for the year ended December 31, 2003.

Statements in this news release that are not historical facts, including statements regarding Delta’s estimates, beliefs, expectations, intentions, strategies or projections, may be “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. All forward-looking statements involve a number of risks and uncertainties that could cause actual results to differ materially from the estimates, beliefs, expectations, intentions, strategies and projections reflected in or suggested by the forward-looking statements. These risks and uncertainties include, but are not limited to, the effects of terrorist attacks, restructurings by competitors, competitive conditions in the airline industry, the cost of aircraft fuel, the outcome of negotiations on collective bargaining agreements and other labor issues and our ability to reduce operating expenses. Additional information concerning risks and uncertainties that could cause differences between actual results and forward-looking statements is contained in Delta’s Securities and Exchange Commission filings, including its Form 10-Q for the quarter ended March 31, 2004, filed with the Commission on May 10, 2004. Caution should be taken not to place undue reliance on Delta’s forward-looking statements, which represent Delta’s views only as of July 19, 2004, and which Delta has no current intention to update.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A-7


DELTA AIR LINES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited; in millions, except share and per share data)

 

Three Months Ended 
June 30,            

     
            Percent
  2004     2003   Change
Operating Revenues:               
  Passenger:               
      Mainline $ 2,895  

 

$ 2,560   13.1 %
      Regional affiliates a  760     662   14.8 %
  Cargo  125     114   9.6 %
  Other, net  181     160   13.1 %
      Total operating revenues  3,961     3,496   13.3 %
Operating Expenses:               
  Salaries and related costs  1,584     1,592   (0.5 %)
  Aircraft fuel  669     435   53.8 %
  Depreciation and               
      amortization  311     306   1.6 %
  Contracted services  249     219   13.7 %
  Contract carrier arrangements  237     190   24.7 %
  Landing fees and other rents  220     212   3.8 %
  Aircraft maintenance materials               
      and outside repairs  164     159   3.1 %
  Aircraft rent  182     179   1.7 %
  Other selling expenses  145     124   16.9 %
  Passenger commissions  58     50   16.0 %
  Passenger service  85     76   11.8 %
  Pension settlements  117     -   100.0 %
  Appropriations Act reimbursements  -     (398 ) 100.0 %
  Other  181     156   16.0 %
      Total operating expenses  4,202     3,300   27.3 %
Operating Income (Loss)  (241 )   196   (223.0 %)
Other Income (Expense):               
  Interest expense  (197 )   (191 ) (3.1 %)
  Interest income  8     7   14.3 %
  Gain from sale of investments  -     283   (100.0 %)
  Loss on extinguishment of debt  -     (1 ) 100.0 %
  Fair value adjustments of               
      SFAS 133 derivatives  5     (9 ) 155.6 %
  Miscellaneous income (expense), net  (4 )   16   (125.0 %)
      Total other income (expense)  (188 )   105   (279.0 %)
Income (Loss) Before Income Taxes  (429 )   301   (242.5 %)
Income Tax Provision  (1,534 )   (117 ) (1211.1 %)
 
Net Income (Loss)  (1,963 )   184   (1166.8 %)
Preferred Stock Dividends  (5 )   (4 ) (25.0 %)
Net Income (Loss) Available               
   To Common Shareowners  $ (1,968 )    $ 180   (1193.3 %)
Basic (Loss) Earnings Per Share  $ (15.79 )   $ 1.46   (1181.5 %)
Diluted (Loss) Earnings Per Share  $ (15.79 )   $ 1.40   (1227.9 %)
 
Operating Margin  (6.1 %)   5.6 % (11.7 

) pts.

 
Net Loss Excluding (Note 1)  $ (312 )

 

 $ (237 ) (31.6 %)
Basic and Diluted Loss Per Share               
   Excluding (Note 1)  $ (2.55 )

 

$ (1.95 ) (30.8 %)

(a) Includes revenue from our wholly owned subsidiaries Atlantic Southeast Airlines, Inc. and Comair, Inc., and from our contract carriers, Atlantic Coast Airlines, Chautauqua Airlines, Inc., and SkyWest Airlines, Inc., for all periods presented.

A-8


DELTA AIR LINES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited; in millions, except share and per share data)

 

Six Months Ended 
June 30,          

     
           

Percent

  2004   2003    

Change

Operating Revenues:               
    Passenger:               
       Mainline  $ 5,455   $ 5,075     7.5 %
       Regional affiliates 1,440   1,217     18.3 %
    Cargo  247   228     8.3 %
    Other, net  348   300     16.0 %
       Total operating revenues  7,490   6,820     9.8 %
Operating Expenses:               
    Salaries and related costs  3,193   3,226     (1.0 %)
    Aircraft fuel  1,243   946     31.4 %
    Depreciation and               
       amortization  618   609     1.5 %
    Contracted services  490   451     8.6 %
    Contract carrier arrangements  474   359     32.0 %
    Landing fees and other rents  437   430     1.6 %
    Aircraft maintenance materials               
       and outside repairs  321   303     5.9 %
    Aircraft rent  363   362     0.3 %
    Other selling expenses  271   239     13.4 %
    Passenger commissions  105   105     -  
    Passenger service  163   156     4.5 %
    Pension settlements, restructuring                
       and related items, net  117   43     172.1 %
    Appropriations Act reimbursements  -   (398 )   100.0 %
    Other  324   328     (1.2 %)
        Total operating expenses  8,119   7,159     13.4 %
Operating Loss  (629 ) (339 )   (85.5 %)
Other Income (Expense):               
    Interest expense  (391 ) (367 )   (6.5 %)
    Interest income  21   17     23.5 %
    Gain from sale of investments  -   283     (100.0 %)
    Gain (Loss) on extinguishment of debt  1   (15 )   106.7 %
    Fair value adjustments of               
         SFAS 133 derivatives  (18 ) (15 )   (20.0 %)
    Miscellaneous income (expense), net  (11 ) 13     (184.6 %)
        Total other income (expense)  (398 ) (84 )   (373.8 %)
Loss Before Income Taxes  (1,027 ) (423 )   (142.8 %)
Income Tax (Provision) Benefit  (1,319 ) 141     (1035.5 %)
 
Net Loss  (2,346 ) (282 )   (731.9 %)
Preferred Stock Dividends  (9 ) (8 )   (12.5 %)
Net Loss Available                 
     To Common Shareowners  $ (2,355 ) $ (290 )    (712.1 %)
Basic and Diluted Loss Per Share  $ (18.95 ) $ (2.35 )   (706.4 %)
 
Operating Margin  (8.4 %) (5.0 %)   (3.4 )  pts.
 
Net Loss Excluding (Note 1)   $ (695 ) $ (663 )  

(4.8

%)
Basic and Diluted Loss Per Share               
    Excluding (Note 1)  $ (5.67 ) $ (5.44 )   (4.2 %)

(a) Includes revenue from our wholly owned subsidiaries Atlantic Southeast Airlines, Inc. and Comair, Inc., and from our contract carriers Atlantic Coast Airlines, Chautauqua Airlines, Inc., and SkyWest Airlines, Inc., for all periods presented.

A-9


DELTA AIRLINES, INC. 
STATISTICAL SUMMARY 
(unaudited) 

               
   

Three Months Ended    

     
   

June 30,                

     
            Percent      
    2004    2003    Change      
Consolidated:               
Revenue Psgr Miles (millions) a    29,584    24,961    18.5 %
Available Seat Miles (millions) a    38,620    33,267    16.1 %
Passenger Mile Yield (cents) a    12.36    12.91    (4.3 %)
Operating Revenue Per               
   Available Seat Mile (cents) a   10.26    10.51    (2.4 %)
Passenger Revenue Per               
   Available Seat Mile (cents) a    9.47    9.69    (2.3 %)
Operating Cost per               
   Available Seat Mile (cents) a    10.88    9.92    9.7 %
Operating Cost per Available               
   Seat Mile - Excluding (cents) a               
      (Note 1)    10.58    11.12    (4.9 %)
Fuel Price Neutralized               
   Operating Cost per Available               
   Seat Mile - Excluding (cents) a               
     (Note 1)    10.11    11.12    (9.1 %)
Passenger Load Factor (percent) a    76.60    75.03    1.5 7  pts. 
Breakeven Passenger Load               
   Factor (percent) a   81.66    70.48    11.1 8  pts. 
Breakeven Passenger Load Factor a               
    - Excluding (percent) (Note 1)    79.21    79.76    (0.5 5) pts. 
Passengers Enplaned (thousands)    28,616    25,969    10.2 %
Fuel Gallons Consumed (millions)    639    571    11.9 %
Average Price Per Fuel Gallon,               
    net of hedging gains (cents)    104.53    76.29    37.0 %
Number of Aircraft in Fleet,               
   End of Period    842    816    3.2 %
Full-Time Equivalent Employees,               
   End of Period    70,300    69,800    0.7 %
 
Mainline:               
Revenue Psgr Miles (millions)    25,714    21,771    18.1 %
Available Seat Miles (millions)    33,198    28,628    16.0 %
Operating Cost per               
    Available Seat Mile (cents)    10.32    9.56    7.9 %
Operating Cost per Available               
   Seat Mile - Excluding (cents) (Note 1)    9.97    10.68    (6.6 %)
Fuel Price Neutralized               
   Operating Cost per Available               
   Seat Mile - Excluding (cents)               
      (Note 1)    9.51    10.68    (11.0 %)
Number of Aircraft in Fleet,               
   End of Period    550    551    (0.2 %)

(a) The 2004 and 2003 statistics above include our contract carrier arrangements with Atlantic Coast Airlines, Chautauqua Airlines, Inc., and SkyWest Airlines, Inc., for all periods presented.

A-10


DELTA AIRLINES, INC.
STATISTICAL SUMMARY
(unaudited) 

    Six  Months Ended            
    June30,                       
            Percent    
    2004    2003    Change    
Consolidated:               
Revenue Psgr Miles (millions)   54,783    48,565    12.8 %
Available Seat Miles (millions)     74,369    67,519    10.1 %
Passenger Mile Yield (cents)   12.59    12.96    (2.9 %)
Operating Revenue Per               
   Available Seat Mile (cents)   10.07    10.10    (0.3 %)
Passenger Revenue Per               
   Available Seat Mile (cents)   9.27    9.32    (0.5 %)
Operating Cost per               
   Available Seat Mile (cents)     10.92    10.60    3.0 %
Operating Cost per Available               
   Seat Mile - Excluding (cents)                
     (Note 1)    10.76    11.13    (3.3 %)
Fuel Price Neutralized               
   Operating Cost per Available               
   Seat Mile - Excluding (cents)                
     (Note 1)    10.45    11.13    (6.1 %)
Passenger Load Factor (percent)     73.66    71.93    1.7 3 pts.
Breakeven Passenger Load               
   Factor (percent)   80.38    75.81    4.5 7 pts.
Breakeven Passenger Load Factor              
    - Excluding (percent )(Note 1)    79.14    79.86    (0.7 2) pts.
Passengers Enplaned (thousands)    53,959    50,879    6.1 %
Fuel Gallons Consumed (millions)    1,242    1,159    7.2 %
Average Price Per Fuel Gallon,               
   net of hedging gains (cents)    100.02    81.67    22.5 %
Number of Aircraft in Fleet,               
   End of Period    842    816    3.2 %
Full-Time Equivalent Employees,               
   End of Period    70,300    69,800    0.7 %
 
Mainline:               
Revenue Psgr Miles (millions)    47,528    42,753    11.2 %
Available Seat Miles (millions)    63,684    58,761    8.4 %
Operating Cost per               
   Available Seat Mile (cents)    10.35    10.17    1.8 %
Operating Cost per Available               
   Seat Mile - Excluding (cents) (Note 1)    10.17    10.64    (4.4 %)
Fuel Price Neutralized               
    Operating Cost per Available               
    Seat Mile - Excluding (cents)               
       (Note 1)    9.86    10.64    (7.3 %)
Number of Aircraft in Fleet,               
   End of Period    550    551    (0.2 %)

(a) The 2004 and 2003 statistics above include our contract carrier arrangement with Atlantic Coast Airlines, Chautauqua Airlines, Inc., and SkyWest Airlines, Inc., for all periods presented.

A-11


SELECTED BALANCE SHEET DATA:      
 

June 30,
2004

 

December 31,
2003

  (unaudited)    
(in millions)       
Cash and cash equivalents  $ 1,966    $ 2,710 
Restricted cash  296    236 
Total assets  24,592    26,356 
Total debt and capital leases,       
    including current maturities       
    and short-term 

12,552 

  12,559 
Total shareowners’ deficit 

(2,952)

  (659)
       

Note 1: The following tables show reconciliations of certain financial measures adjusted for the items shown below .

 
 

Three Months Ended   

 

 Six  Months Ended   

 
 

June30,         

 

June30,         

 
 

2004

 

2003

 

2004

 

2003

(in millions)               
Net (loss) income 

$

(1,963 )

$

184  

$

(2,346 )

(282 )
Items excluded (2003 items net of tax)                 
     Pension settlements  117   -   117   -  
     Deferred income tax asset reserve  1,534   -   1,534   -  
     Pension benefits for workforce                 
         reductions  -   -   -   27  
     Loss on extinguishing of ESOP Notes  -   -   -   9  
     Appropriations Act reimbursements  -   (251 ) -   (251
     Sale of Worldspan investments -   (176 ) -   (176 )
     Fair value adjustments of SFAS 133                 
         derivatives  -   6   -   10  
Total items excluded                 
   (2003 items net of tax)  1,651   (421 ) 1,651   (381 )
Net loss - excluding 

$

 (312 $ (237 )

$

(695 )

(663 )
 
Diluted (loss) earnings per share 

$

(15.79 ) $ 1.46  

$

(18.95 )

$

(2.35 )
Items excluded (2003 items net of tax)                 
   Pension settlements  0.94   -   0.94   -  
   Deferred income tax asset reserve  12.30   -   12.34   -  
   Pension benefits for workforce                 
       reductions  -   -   -   0.22  
   Loss of extinguishment of ESOP Note  -   -   -   0.07  
   Appropriations Act reimbursement  -   (2.03 ) -   (2.03 )
   Sale of Worldspan investment  -   (1.42 ) -   (1.42 )
   Fair value adjustments of SFAS 133                 
       derivatives  -   0.04   -   0.07  
Total items excluded                 
   (2003 items net of tax)  13.24   (3.41 ) 13.28   (3.09 )
Basic and diluted loss per share                 
     - excluding 

$

(2.55 )

$

(1.95

$

 (5.67 )

$

(5.44 )

A-12


Note 1 (continued) 

                         
   

Three Months Ended  

    Six Months Ended      
   

June30,            

    June30,              
    2004     2003     2004     2003  
   (in millions)                         
Operating expenses    $ 4,202     $ 3,300     8,119     $ 7,159  
Items excluded:                         
   Pension settlements    (117 )   -     (117 )   -  
   Appropriations Act reimbursements    -     398     -     398  
   Pension benefits for workforce                         
       reductions    -     -     -     (43 )
Total items excluded    (117 )   398     (117 )   355  
Operating expenses - excluding    4,085     3,698     8,002     7,514  
 
  (in millions)                         
Mainline operating expenses    3,426     $ 2,738     $  6,591     $ 5,974  
Items excluded:                         
   Pension settlements    (117 )   -     (117 )   -  
   Appropriations Act reimbursements    -     319     -     319  
   Pension benefits for workforce                         
       reductions    -     -     -     (43 )
Total items excluded    (117 )   319     (117 )   276  
Mainline operating expenses                         
   - excluding    3,309     3,057     6,474     6,250  
Less:                         
   Fuel expense    (555 )   (361 )   (1,025 )   (786 )
Mainline operating expenses excluding                         
   items above and fuel expense    $  2,754     $ 2,696     $ 5,449     $ 5,464  
 
 
Unit costs    10.88 ¢   9.92 ¢   10.92 ¢   10.60 ¢
Items excluded:                         
   Pension settlements    (0.30 )   -     (0.16 )   -  
   Appropriations Act reimbursements    -     1.20     -     0.59  
   Pension benefits for workforce                       
       reductions    -     -     -     (0.06 )
Total items excluded    (0.30 )   1.20     (0.16 )   0.53  
Unit costs - excluding    10.58 ¢   11.12 ¢   10.76 ¢   11.13 ¢
 
Mainline unit costs    10.32 ¢   9.56 ¢   10.35 ¢   10.17 ¢
Items excluded:                         
   Pension settlements    (0.35 )   -     (0.18 )   -  
   Appropriations Act reimbursements    -     1.12     -     0.54  
   Pension benefits for workforce                         
       reductions    -     -     -     (0.07 )
Total items excluded    (0.35 )   1.12     (0.18 )   0.47
Unit costs - excluding    9.97 ¢   10.68 ¢   10.17 ¢   10.64 ¢
 
 
Breakeven load factor    81.66 %   70.48 %   80.38 %   75.81 %
Items excluded:                         
   Pension settlements    (2.45 )   -     (1.24 )   -  
   Appropriations Act reimbursements    -     9.28     -     4.55  
   Pension benefits for workforce                         
       reductions    -     -     -     (0.50 )
Total items excluded    (2.45 )   9.28     (1.24 )   4.05  
Breakeven load factor - excluding    79.21 %   79.76 %   79.14 %   79.86 %

A-13


Note 1 (continued)

  Three Months  Ended

     Six Months Ended

Fuel price neutralized unit costs 

  June 30,    

June 30,

 

(in millions, except where noted) 

  2004     2004  
 
Operating expenses - excluding    $ 4,085        $ 8,002     
Less fuel expense    (669)       (1,243)    
Plus current year fuel gallons             
   x prior year fuel price (1)(2)    488        1,015     
Fuel price neutralized operating expenses             
   - excluding    3,904        7,774     
ASMs    38,620        74,369     
Fuel price neutralized unit costs             
   - excluding (cents)    10.11        10.45     
vs. June 2003 quarter unit costs             
   - excluding (cents)    11.12        11.13     
Change    (9.1%)     (6.1%)  
 
Mainline fuel price neutralized unit cost             
(in millions, except where noted)             
Operating expenses    $ 3,426        $ 6,591     
Items excluded:             
   Pension settlements    (117)       (117)    
Operating expenses – excluding    3,309        6,474     
Less fuel expense    (555)       (1,025)    
Plus current year fuel gallons             
  X prior year fuel price (3)(4)    403        828     
Fuel price neutralized operating expenses             
   – excluding    3,157        6,277     
ASM’s    33,198        63,684     
Fuel price neutralized unit costs             
   – excluding (cents)    9.51        9.86     
vs. June 2003 quarter unit costs             
   – excluding (cents)    10.68        10.64     
Change    (11.0%)     (7.3%)  
 
 

Three Months Ended

     
    June 30,        
Capital Expenditures    2004        
(in millions)             
Cash used by investing activities – GAAP             
       Aircraft (including advanced deposits)    $ (104)           
       Aircraft modifications and parts    (56)           
   Flight equipment additions    (160)           
   Ground property and equipment additions    (111)           
Less:             
   Advanced deposits activity, net    24            
   Boston airport terminal project expenditures   45            
   
Capital Expenditures    $ (202)          

 

  (1)  639 million gallons x 76.29 cents/gallon for the three months ended June 30, 2004.
  (2)  1,242 million gallons x 81.67 cents/gallon for the six months ended June 30, 2004.
  (3)  542 million gallon x 74.49 cents/gallons for the three months ended June 30, 2004.
  (4)  1,048 million gallons x 79.08 cents/gallons for the six month ended June 30, 2004.

A-14


ATTACHMENT B

July 19, 2004

Dear Investors and Analysts,

To make more efficient use of the time allocated for this afternoon’s conference call, we are providing variance information on our operating and non-operating expenses to assist you in analyzing Delta’s June 2004 quarterly results. This information is intended to supplement that provided in the conference call (scheduled for 2:00 p.m. ET today) and in the earnings release. Please see Note 1 to the Consolidated Statements of Operations for a reconciliation of certain financial measures including and excluding unusual items. June quarter revenue performance will be discussed in the conference call.

Please feel free to call me at 404-715-6679 if you have any questions. Thank you for your continued support of Delta Air Lines.

Gail Grimmett

Supplemental June 2004 Quarter Data

June 2004 Quarter vs. June 2003 Quarter

B-1


Other Items 
Aircraft Fleet

Our aircraft fleet, orders, options and rolling options at June 30, 2004 are summarized in the following table.
Options have scheduled delivery slots. Rolling options replace options and are assigned delivery slots as options expire or are exercised.

   

  Current Fleet

         

       Aircraft Type

  Owned     Leased   Total   Orders   Options   Rolling
Options
       B-737-200    6     46    52    -   -    - 
       B-737-300    -     26    26    -   -    - 
       B-737-800    71     -    71    61 (1)   60    223 
       B-757-200    77     44    121    -   20    34 
       B-767-200    15     -    15    -   -    - 
       B-767-300    4     24    28    -   -    - 
       B-767-300ER    51     8    59    -   10    7 
       B-767-400    21     -    21    -   23    - 
       B-777-200    8     -    8    5   18    7 
       MD-11    8     5    13    -   -    - 
       MD-88    63     57    120    -   -    - 
       MD-90    16     -    16    -   -    - 
       ATR-72    4     15    19    -   -    - 
       CRJ-100/200    106     123    229    32   133    - 
       CRJ-700    44     -    44    14   138    - 
       Total    494     348    842    112   402    271 

 

(1) Includes 11 B-737-800 aircraft, which Delta has agreed to sell to a third party immediately after those aircraft are delivered to Delta by the manufacturer in 2005.

 

B-2