DAL 10-Q Quarterly Report June 30, 2025

DELTA AIR LINES, INC.

10-Ks and 10-Qs

10-Q	Quarter ended Sept. 30, 2025
10-Q	Quarter ended June 30, 2025
10-Q	Quarter ended March 31, 2025
10-K	Fiscal year ended Dec. 31, 2024
10-Q	Quarter ended Sept. 30, 2024
10-Q	Quarter ended June 30, 2024
10-Q	Quarter ended March 31, 2024
10-K	Fiscal year ended Dec. 31, 2023
10-Q	Quarter ended Sept. 30, 2023
10-Q	Quarter ended June 30, 2023
10-Q	Quarter ended March 31, 2023
10-K	Fiscal year ended Dec. 31, 2022
10-Q	Quarter ended Sept. 30, 2022
10-Q	Quarter ended June 30, 2022
10-Q	Quarter ended March 31, 2022
10-K	Fiscal year ended Dec. 31, 2021
10-Q	Quarter ended Sept. 30, 2021
10-Q	Quarter ended June 30, 2021
10-Q	Quarter ended March 31, 2021
10-K	Fiscal year ended Dec. 31, 2020
10-Q	Quarter ended Sept. 30, 2020
10-Q	Quarter ended June 30, 2020
10-Q	Quarter ended March 31, 2020
10-K	Fiscal year ended Dec. 31, 2019
10-Q	Quarter ended Sept. 30, 2019
10-Q	Quarter ended June 30, 2019
10-Q	Quarter ended March 31, 2019
10-K	Fiscal year ended Dec. 31, 2018
10-Q	Quarter ended Sept. 30, 2018
10-Q	Quarter ended June 30, 2018
10-Q	Quarter ended March 31, 2018
10-K	Fiscal year ended Dec. 31, 2017
10-Q	Quarter ended Sept. 30, 2017
10-Q	Quarter ended June 30, 2017
10-Q	Quarter ended March 31, 2017
10-K	Fiscal year ended Dec. 31, 2016
10-Q	Quarter ended Sept. 30, 2016
10-Q	Quarter ended June 30, 2016
10-Q	Quarter ended March 31, 2016
10-K	Fiscal year ended Dec. 31, 2015
10-Q	Quarter ended Sept. 30, 2015
10-Q	Quarter ended June 30, 2015
10-Q	Quarter ended March 31, 2015
10-K	Fiscal year ended Dec. 31, 2014
10-Q	Quarter ended Sept. 30, 2014
10-Q	Quarter ended June 30, 2014
10-Q	Quarter ended March 31, 2014
10-K	Fiscal year ended Dec. 31, 2013
10-Q	Quarter ended Sept. 30, 2013
10-Q	Quarter ended June 30, 2013
10-Q	Quarter ended March 31, 2013
10-K	Fiscal year ended Dec. 31, 2012
10-Q	Quarter ended Sept. 30, 2012
10-Q	Quarter ended June 30, 2012
10-Q	Quarter ended March 31, 2012
10-K	Fiscal year ended Dec. 31, 2011
10-Q	Quarter ended Sept. 30, 2011
10-Q	Quarter ended June 30, 2011
10-Q	Quarter ended March 31, 2011
10-K	Fiscal year ended Dec. 31, 2010
10-Q	Quarter ended Sept. 30, 2010
10-Q	Quarter ended June 30, 2010
10-Q	Quarter ended March 31, 2010
10-K	Fiscal year ended Dec. 31, 2009

PROXIES

DEF 14A	Filed on June 19, 2025
DEF 14A	Filed on April 25, 2025
DEF 14A	Filed on June 20, 2024
DEF 14A	Filed on April 26, 2024
DEF 14A	Filed on April 28, 2023
DEF 14A	Filed on June 16, 2022
DEF 14A	Filed on April 29, 2022
DEF 14A	Filed on April 30, 2021
DEF 14A	Filed on April 29, 2020
DEF 14A	Filed on April 26, 2019
DEF 14A	Filed on April 27, 2018
DEF 14A	Filed on April 28, 2017
DEF 14A	Filed on April 29, 2016
DEF 14A	Filed on April 30, 2015
DEF 14A	Filed on May 12, 2014
DEF 14A	Filed on April 30, 2013
DEF 14A	Filed on April 27, 2012
DEF 14A	Filed on April 29, 2011
DEF 14A	Filed on April 30, 2010
DEF 14A	Filed on None

dal-20250630

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q


☑			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2025


Or
☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number 001-5424

DELTA AIR LINES, INC.

(Exact name of registrant as specified in its charter)


Delaware						58-0218548
(State or other jurisdiction of incorporation or organization)						(I.R.S. Employer Identification No.)

Post Office Box 20706
Atlanta , Georgia						30320-6001
(Address of principal executive offices)						(Zip Code)

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

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol

Name of each exchange on which registered

Common Stock, par value $0.0001 per share

DAL

New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☑ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes ☑ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer

☑

Accelerated filer

☐

Non-accelerated filer

☐

Smaller reporting company

☐

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ☐ No ☑

Number of shares outstanding by each class of common stock, as of June 30, 2025

Common Stock, $0.0001 par value - 652,948,402 shares outstanding

This document is also available through our website at http://ir.delta.com/.


Table of Contents

			Page
Forward Looking Statements			1
Report of Independent Registered Public Accounting Firm			2

Part I. Financial Information
Item 1. Financial Statements			3
Consolidated Balance Sheets			3
Condensed Consolidated Statements of Operations and Comprehensive Income			4
Condensed Consolidated Statements of Cash Flows			5
Consolidated Statements of Stockholders' Equity			6
Notes to the Condensed Consolidated Financial Statements			7
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations			17
Item 3. Quantitative and Qualitative Disclosures About Market Risk			31
Item 4. Controls and Procedures			31

Part II. Other Information
Item 1. Legal Proceedings			31
Item 1A. Risk Factors			31
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds			31
Item 6. Exhibits			32

Signature			33

Forward Looking Statements

Unless otherwise indicated or the context otherwise requires, the terms "Delta," "we," "us" and "our" refer to Delta Air Lines, Inc. and its subsidiaries.

FORWARD-LOOKING STATEMENTS

Statements in this Form 10-Q (or otherwise made by us or on our behalf) that are not historical facts, including statements about our estimates, expectations, beliefs, intentions, projections, goals, aspirations, commitments or strategies for the future, may be "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from historical experience or our present expectations. Known material risk factors applicable to Delta are described in "Item 1A. Risk Factors" of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024 ("Form 10-K"), other than risks that could apply to any issuer or offering. All forward-looking statements speak only as of the date made, and we undertake no obligation to publicly update or revise any forward-looking statements to reflect events or circumstances that may arise after the date of this report except as required by law.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						1

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and the Stockholders of

Delta Air Lines, Inc.

Results of Review of Interim Financial Statements

We have reviewed the accompanying consolidated balance sheet of Delta Air Lines, Inc. (the Company) as of June 30, 2025, the related condensed consolidated statements of operations and comprehensive income and consolidated statements of stockholders' equity for the three-month and six-month periods ended June 30, 2025 and 2024, condensed consolidated statements of cash flows for the six-month periods ended June 30, 2025 and 2024 and the related notes (collectively referred to as the "condensed consolidated interim financial statements"). Based on our reviews, we are not aware of any material modifications that should be made to the condensed consolidated interim financial statements for them to be in conformity with U.S. generally accepted accounting principles.

We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheet of the Company as of December 31, 2024, the related consolidated statements of operations, comprehensive income, cash flows, and stockholders' equity for the year then ended, and the related notes (not presented herein); and in our report dated February 11, 2025, we expressed an unqualified audit opinion on those Consolidated Financial Statements. In our opinion, the information set forth in the accompanying consolidated balance sheet as of December 31, 2024, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.

Basis for Review Results

These financial statements are the responsibility of the Company's management. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission (SEC) and the PCAOB. We conducted our review in accordance with the standards of the PCAOB. A review of interim financial statements consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the PCAOB, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.


			/s/ Ernst & Young LLP
Atlanta, Georgia
July 10, 2025


Delta Air Lines, Inc. \| June 2025 Form 10-Q						2

Financial Statements

DELTA AIR LINES, INC.

Consolidated Balance Sheets

(Unaudited)


(in millions, except share data)	June 30, 2025		December 31, 2024
ASSETS
Current Assets:
Cash and cash equivalents	$	3,331	$	3,069

Accounts receivable, net of allowance for uncollectible accounts of $ 17 and $ 18	3,755		3,224
Fuel, expendable parts and supplies inventories, net of allowance for obsolescence of $ 112 and $ 120	1,525		1,428
Prepaid expenses and other	2,371		2,123
Total current assets	10,982		9,844

Noncurrent Assets:
Property and equipment, net of accumulated depreciation and amortization of $ 23,797 and $ 23,228	38,926		37,595
Operating lease right-of-use assets	6,335		6,644
Goodwill	9,753		9,753
Identifiable intangibles, net of accumulated amortization of $ 924 and $ 919	5,970		5,975
Equity investments	3,556		2,846

Other noncurrent assets	2,873		2,715
Total noncurrent assets	67,413		65,528
Total assets	$	78,395	$	75,372

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
Current maturities of debt and finance leases	$	2,220	$	2,175
Current maturities of operating leases	745		763
Air traffic liability	8,893		7,094
Accounts payable	5,063		4,650
Accrued salaries and related benefits	3,822		4,762
Loyalty program deferred revenue	4,498		4,314
Fuel card obligation	1,100		1,100
Other accrued liabilities	2,213		1,812
Total current liabilities	28,554		26,670

Noncurrent Liabilities:
Debt and finance leases	12,836		14,019
Noncurrent operating leases	5,479		5,814

Pension, postretirement and related benefits	3,087		3,144
Loyalty program deferred revenue	4,573		4,512
Deferred income taxes, net	2,626		2,176
Other noncurrent liabilities	3,800		3,744
Total noncurrent liabilities	32,401		33,409

Commitments and Contingencies

Stockholders' Equity:
Common stock at $ 0.0001 par value; 1,500,000,000 shares authorized, 659,454,513 and 654,571,606 shares issued	—		—
Additional paid-in capital	11,744		11,740
Retained earnings	10,833		8,783
Accumulated other comprehensive loss	( 4,899 )		( 4,979 )
Treasury stock, at cost, 6,506,111 and 8,098,971 shares	( 238 )		( 251 )
Total stockholders' equity	17,440		15,293
Total liabilities and stockholders' equity	$	78,395	$	75,372
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						3

Financial Statements

DELTA AIR LINES, INC.

Condensed Consolidated Statements of Operations and Comprehensive Income

(Unaudited)


	Three Months Ended June 30,				Six Months Ended June 30,
(in millions, except per share data)	2025		2024		2025		2024
Operating Revenue:
Passenger	$	13,867	$	13,841	$	25,347	$	24,972
Cargo	212		199		421		377
Other	2,569		2,618		4,920		5,057
Total operating revenue	16,648		16,658		30,688		30,406

Operating Expense:
Salaries and related costs	4,402		4,012		8,485		7,803
Aircraft fuel and related taxes	2,458		2,813		4,869		5,410
Ancillary businesses and refinery	1,409		1,463		2,659		2,833
Contracted services	1,155		1,041		2,276		2,065
Landing fees and other rents	878		766		1,729		1,515
Regional carrier expense	651		580		1,264		1,130
Aircraft maintenance materials and outside repairs	591		684		1,237		1,363
Passenger commissions and other selling expenses	673		672		1,224		1,222
Depreciation and amortization	602		620		1,209		1,235
Passenger service	482		463		912		876
Profit sharing	470		519		594		644
Aircraft rent	137		138		274		274



Other	638		620		1,285		1,155
Total operating expense	14,546		14,391		28,017		27,525

Operating Income	2,102		2,267		2,671		2,881

Non-Operating Income/(Expense):
Interest expense, net	( 172 )		( 188 )		( 350 )		( 394 )

Gain/(loss) on investments, net	735		( 196 )		696		( 423 )
Loss on extinguishment of debt	( 20 )		( 32 )		( 20 )		( 36 )

Miscellaneous, net	( 71 )		( 78 )		( 102 )		( 133 )
Total non-operating income/(expense), net	472		( 494 )		224		( 986 )

Income Before Income Taxes	2,574		1,773		2,895		1,895

Income Tax Provision	( 444 )		( 468 )		( 525 )		( 553 )

Net Income	$	2,130	$	1,305	$	2,370	$	1,342

Basic Earnings Per Share	$	3.28	$	2.04	$	3.66	$	2.10
Diluted Earnings Per Share	$	3.27	$	2.01	$	3.63	$	2.08

Comprehensive Income	$	2,169	$	1,358	$	2,450	$	1,447

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						4

Financial Statements

DELTA AIR LINES, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)


	Six Months Ended June 30,
(in millions)	2025		2024
Net Cash Provided by Operating Activities	$	4,235	$	4,857

Cash Flows from Investing Activities:
Property and equipment additions:
Flight equipment, including advance payments	( 1,983 )		( 1,891 )
Ground property and equipment, including technology	( 450 )		( 611 )


Redemption of short-term investments	—		1,013


Other, net	10		43
Net cash used in investing activities	( 2,423 )		( 1,446 )

Cash Flows from Financing Activities:

Proceeds from long-term obligations	1,998		—

Payments on debt and finance lease obligations	( 3,472 )		( 2,149 )

Cash dividends	( 196 )		( 128 )

Other, net	( 34 )		( 22 )
Net cash used in financing activities	( 1,704 )		( 2,299 )

Net Increase in Cash, Cash Equivalents and Restricted Cash Equivalents	108		1,112
Cash, cash equivalents and restricted cash equivalents at beginning of period	3,421		3,395
Cash, cash equivalents and restricted cash equivalents at end of period	$	3,529	$	4,507

Non-Cash Transactions:
Right-of-use assets acquired or modified under operating leases	$	53	$	161
Flight and ground equipment acquired or modified under finance leases	—		18
Operating leases converted to finance leases	312		—



The following table provides a reconciliation of cash, cash equivalents and restricted cash equivalents reported within the Consolidated Balance Sheets to the total of the same such amounts shown above:
	June 30,
(in millions)	2025		2024
Current assets:
Cash and cash equivalents	$	3,331	$	4,110
Restricted cash included in prepaid expenses and other	96		114
Noncurrent assets:
Restricted cash included in other noncurrent assets	102		283
Total cash, cash equivalents and restricted cash equivalents	$	3,529	$	4,507

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						5

Financial Statements

DELTA AIR LINES, INC.

Consolidated Statements of Stockholders' Equity

(Unaudited)


	Common Stock			Additional Paid-In Capital		Retained Earnings		Accumulated Other Comprehensive Loss		Treasury Stock
(in millions, except per share data)	Shares	Amount								Shares	Amount		Total
Balance at December 31, 2024	655	$	—	$	11,740	$	8,783	$	( 4,979 )	8	$	( 251 )	$	15,293
Net income	—	—		—		240		—		—	—		240
Dividends declared ($ 0.15 per share)	—	—		—		( 98 )		—		—	—		( 98 )
Other comprehensive income	—	—		—		—		41		—	—		41
Common stock issued for employee equity awards (1)	—	—		( 51 )		—		—		( 1 )	13		( 38 )
Stock options exercised	—	—		9		—		—		—	—		9
Warrants exercised	5	—		—		—		—		—	—		—
Balance at March 31, 2025	660	$	—	$	11,698	$	8,925	$	( 4,938 )	7	$	( 238 )	$	15,447
Net income	—	—		—		2,130		—		—	—		2,130
Dividends declared ($ 0.15 and $ 0.1875 per share)	—	—		—		( 222 )		—		—	—		( 222 )
Other comprehensive income	—	—		—		—		39		—	—		39
Common stock issued for employee equity awards (1)	—	—		46		—		—		—	—		46

Balance at June 30, 2025	660	$	—	$	11,744	$	10,833	$	( 4,899 )	7	$	( 238 )	$	17,440

(1) Treasury shares were withheld for payment of taxes, at a weighted average price per share of $ 67.95 and $ 47.23 in the March 2025 quarter and June 2025 quarter, respectively.


	Common Stock			Additional Paid-In Capital		Retained Earnings		Accumulated Other Comprehensive Loss		Treasury Stock
(in millions, except per share data)	Shares	Amount								Shares	Amount		Total
Balance at December 31, 2023	655	$	—	$	11,641	$	5,650	$	( 5,845 )	11	$	( 341 )	$	11,105
Net income	—	—		—		37		—		—	—		37
Dividends declared ($ 0.10 per share)	—	—		—		( 65 )		—		—	—		( 65 )
Other comprehensive income	—	—		—		—		52		—	—		52
Common stock issued for employee equity awards (1)	2	—		47		—		—		1	( 25 )		22

Balance at March 31, 2024	657	$	—	$	11,688	$	5,622	$	( 5,793 )	12	$	( 366 )	$	11,151
Net income	—	—		—		1,305		—		—	—		1,305
Dividends declared ($ 0.10 and $ 0.15 per share)	—	—		—		( 162 )		—		—	—		( 162 )
Other comprehensive income	—	—		—		—		53		—	—		53
Common stock issued for employee equity awards (1)	( 2 )	—		( 41 )		—		—		( 3 )	80		39


Balance at June 30, 2024	655	$	—	$	11,647	$	6,765	$	( 5,740 )	9	$	( 286 )	$	12,386

(1) Treasury shares were withheld for payment of taxes, at a weighted average price per share of $ 39.83 and $ 50.04 in the March 2024 quarter and June 2024 quarter, respectively.

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						6

Notes to the Condensed Consolidated Financial Statements

DELTA AIR LINES, INC.

Notes to the Condensed Consolidated Financial Statements

(Unaudited)

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying unaudited Condensed Consolidated Financial Statements include the accounts of Delta Air Lines, Inc. and our consolidated subsidiaries, and have been prepared in accordance with accounting principles generally accepted in the United States ("GAAP") for interim financial information. Consistent with these requirements, this Form 10-Q does not include all the information required by GAAP for complete financial statements. As a result, this Form 10-Q should be read in conjunction with the Consolidated Financial Statements and accompanying Notes in our Form 10-K for the year ended December 31, 2024.

Management believes the accompanying unaudited Condensed Consolidated Financial Statements reflect all adjustments, including normal recurring items, considered necessary for a fair statement of results for the interim periods presented.

Due to seasonal variations in the demand for air travel, the volatility of aircraft fuel prices and other factors, operating results for the three and six months ended June 30, 2025 are not necessarily indicative of operating results for the entire year.

We reclassified certain prior period amounts to conform to the current period presentation. Unless otherwise noted, all amounts disclosed are stated before consideration of income taxes.

NOTE 2 . REVENUE RECOGNITION

Passenger Revenue



	Three Months Ended June 30,				Six Months Ended June 30,
(in millions)	2025		2024		2025		2024
Ticket	$	12,246	$	12,349	$	22,314	$	22,182
Loyalty travel awards	1,092		975		2,033		1,820
Travel-related services	529		517		1,000		970
Passenger revenue	$	13,867	$	13,841	$	25,347	$	24,972

Ticket

We recognized approximately $ 5.7 billion and $ 5.6 billion in passenger revenue during the six months ended June 30, 2025 and 2024, respectively, that had been recorded in our air traffic liability balance at the beginning of those periods.

Loyalty Travel Awards

Loyalty travel awards revenue is related to the redemption of mileage credits ("miles") for air travel. Our SkyMiles loyalty program allows customers to earn miles by flying on Delta, Delta Connection and other airlines that participate in the loyalty program. Customers can also earn miles through participating companies, such as credit card, retail, ridesharing, car rental and hotel companies, who purchase miles from us. Our most significant contract to sell miles relates to our co-brand credit card relationship with American Express. During the six months ended June 30, 2025 and 2024, total cash sales from marketing agreements related to our loyalty program were $ 4.0 billion and $ 3.6 billion, respectively, which are allocated to travel and other performance obligations.

Current Activity of the Loyalty Program. Miles are combined in one homogeneous pool and are not separately identifiable. Therefore, revenue is comprised of miles that were part of the loyalty program deferred revenue balance at the beginning of the period as well as miles that were issued during the period. The timing of mile redemptions can vary widely; however, the majority of miles have historically been redeemed within two years of being earned.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						7

Notes to the Condensed Consolidated Financial Statements

The table below presents the activity of the current and noncurrent loyalty program deferred revenue and includes miles earned through travel and miles sold to participating companies, which are primarily through marketing agreements.


Loyalty program activity
(in millions)	2025		2024
Balance at January 1	$	8,826	$	8,420
Miles earned	2,387		2,148
Miles redeemed for air travel	( 2,033 )		( 1,820 )
Miles redeemed for non-air travel and other	( 109 )		( 114 )
Balance at June 30	$	9,071	$	8,634

Travel-Related Services

Travel-related services are primarily composed of services performed in conjunction with a passenger’s flight and include baggage fees, administrative fees and on-board sales. We recognize revenue for these services when the related transportation service is provided.

Other Revenue



	Three Months Ended June 30,				Six Months Ended June 30,
(in millions)	2025		2024		2025		2024
Refinery	$	1,141	$	1,251	$	2,203	$	2,436
Loyalty program	855		836		1,662		1,631
Ancillary businesses	264		213		453		393
Miscellaneous	309		318		602		597
Other revenue	$	2,569	$	2,618	$	4,920	$	5,057

Revenue by Geographic Region

Operating revenue for the airline segment is recognized in a specific geographic region based on the origin, flight path and destination of each flight segment. A significant portion of the refinery segment's revenues typically consists of fuel sales to support the airline, which is eliminated in the Condensed Consolidated Financial Statements. The remaining operating revenue for the refinery segment is included in the domestic region. Our passenger and operating revenue by geographic region is summarized in the following tables:


Passenger revenue by geographic region

	Three Months Ended June 30,				Six Months Ended June 30,
(in millions)	2025		2024		2025		2024
Domestic	$	9,318	$	9,398	$	17,418	$	17,381
Atlantic	2,872		2,825		4,245		4,130
Latin America	954		964		2,288		2,229
Pacific	723		654		1,396		1,232
Total	$	13,867	$	13,841	$	25,347	$	24,972


Operating revenue by geographic region

	Three Months Ended June 30,				Six Months Ended June 30,
(in millions)	2025		2024		2025		2024
Domestic	$	11,417	$	11,575	$	21,472	$	21,607
Atlantic	3,283		3,210		4,929		4,791
Latin America	1,093		1,102		2,615		2,543
Pacific	855		771		1,672		1,465
Total	$	16,648	$	16,658	$	30,688	$	30,406


Delta Air Lines, Inc. \| June 2025 Form 10-Q						8

Notes to the Condensed Consolidated Financial Statements

NOTE 3. FAIR VALUE MEASUREMENTS

Assets/(Liabilities) Measured at Fair Value on a Recurring Basis


(in millions)	June 30, 2025		Level 1		Level 2		Level 3
Cash equivalents	$	1,864	$	1,864	$	—	$	—
Restricted cash equivalents	198		198		—		—





Long-term investments and related	3,079		2,764		179		136
Fuel hedge contracts	15		—		15		—


(in millions)	December 31, 2024		Level 1		Level 2		Level 3
Cash equivalents	$	1,619	$	1,619	$	—	$	—
Restricted cash equivalents	351		351		—		—




Long-term investments and related	2,372		2,085		160		127
Fuel hedge contracts	( 17 )		—		( 17 )		—

Cash Equivalents and Restricted Cash Equivalents. Cash equivalents generally consist of money market funds. Restricted cash equivalents generally consist of money market funds, time deposits, commercial paper and negotiable certificates of deposit. Restricted cash equivalents primarily relate to proceeds from debt issued to finance, among other things, a portion of the construction costs for our new terminal facilities at New York's LaGuardia Airport as well as certain self-insurance obligations and airport commitments. Restricted cash equivalents are recorded in other noncurrent assets and prepaid expenses and other on our Consolidated Balance Sheet ("balance sheet"). The fair value of these cash equivalents is based on a market approach using prices generated by market transactions involving identical or comparable assets.

Long-Term Investments and Related. Our long-term investments measured at fair value primarily consist of equity investments, which are valued based on market prices or other observable transactions and inputs, and are recorded in equity investments on our balance sheet. Our equity investments in private companies are classified as Level 3 in the fair value hierarchy as their equity is not traded on a public exchange and our valuations incorporate certain unobservable inputs, including non-public equity issuances. Fair value measurement using unobservable inputs is inherently uncertain, and a change in significant inputs could result in different fair values. See Note 4, "Investments," for further information on our equity investments.

Fuel Hedge Contracts. Our derivative contracts to hedge the financial risk from changing fuel prices are related to inventory at our wholly-owned subsidiary, Monroe Energy, LLC ("Monroe"). We recognized gains of $ 53 million and $ 33 million on our fuel hedge contracts in aircraft fuel and related taxes on our Condensed Consolidated Statements of Operations and Comprehensive Income ("income statement") for the three and six months ended June 30, 2025, respectively, compared to gains of $ 16 million and losses of $ 80 million for the three and six months ended June 30, 2024, respectively. The gains recognized during the first six months of 2025 were composed of $ 32 million of mark-to-market gains and $ 1 million of settlement gains on contracts. Gains and losses on settled contracts are reflected within Monroe's operating results. See Note 9, "Segments," for further information on our refinery segment.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						9

Notes to the Condensed Consolidated Financial Statements

NOTE 4. INVESTMENTS


Equity investments ownership interest and carrying value
	Accounting Treatment	Ownership Interest				Carrying Value
(in millions)		June 30, 2025		December 31, 2024		June 30, 2025		December 31, 2024
Air France-KLM	Fair Value	3	%	3	%	$	80	$	62
China Eastern	Fair Value	2	%	2	%	188		155

Grupo Aeroméxico	Equity Method	20	%	20	%	376		354
Hanjin KAL	Fair Value (1)	15	%	15	%	869		507
LATAM	Fair Value	10	%	10	%	1,229		837
Unifi Aviation	Equity Method	49	%	49	%	139		146

Wheels Up	Fair Value (2)	38	%	38	%	282		435
Other investments	Various					393		350
Equity investments						$	3,556	$	2,846

(1) At June 30, 2025, we held 14.8 % of the outstanding shares (including common and preferred), and 14.9 % of the common shares, of Hanjin KAL.

(2) Our voting rights with respect to Wheels Up are capped at 29.9 %.

NOTE 5. DEBT


Summary of outstanding debt by category

(in millions)	Maturity Dates			Interest Rate(s) Per Annum at June 30, 2025			June 30, 2025		December 31, 2024
Unsecured Notes	2026	to	2030	3.75 %	to	7.38 %	$	3,575	$	1,575
Unsecured Payroll Support Program Loans (1)	2031			1.00 %			1,848		3,496
Financing arrangements secured by SkyMiles assets:
SkyMiles Notes (2)	2025	to	2028	4.50 %	and	4.75 %	3,696		3,970
SkyMiles Term Loan (2)(3)	2025	to	2027	8.02 %			654		784
NYTDC Special Facilities Revenue Bonds (2)	2026	to	2045	4.00 %	to	6.00 %	3,522		3,591
Financing arrangements secured by aircraft:
Certificates (2)	2025	to	2028	2.00 %	to	8.00 %	943		992
Notes (2)(3)	2025	to	2033	6.53 %	to	6.58 %	82		87
Financing arrangements secured by slots, gates and/or routes:
Senior Secured Notes	2025			— %			—		812
Other financings	2030			5.00 %			66		66
Corporate Revolving Credit Facility (3)	2026	to	2028	Undrawn			—		—
Other revolving credit facilities (3)	2026			Undrawn			—		—
Total secured and unsecured debt							$	14,386	$	15,373
Unamortized (discount)/premium and debt issue cost, net and other							( 5 )		( 26 )
Total debt							$	14,381	$	15,347
Less: current maturities							( 1,981 )		( 1,801 )
Total long-term debt							$	12,400	$	13,546

(1) Interest rates on the Payroll Support Program ("PSP") Loans are 1.00 % for the first five years and the applicable SOFR plus 2.00 % in the final five years . The applicable interest rates will begin to adjust for the outstanding loans in January 2026 and April 2026.

(2) Due in installments during the years shown above.

(3) Certain financings are comprised of variable rate debt. All variable rates are equal to SOFR (generally subject to a floor) or another index rate, plus a specified margin.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						10

Notes to the Condensed Consolidated Financial Statements

2025 Unsecured Notes

In June 2025, we issued $ 2.0 billion in aggregate principal amounts of unsecured notes, consisting of $ 1.0 billion of 4.95 % Notes due 2028 and $ 1.0 billion of 5.25 % Notes due 2030 (collectively, the "Notes"). The Notes are included in Unsecured Notes in the table above. The net proceeds from the offering of the Notes were used to repay the PSP loan due 2030 included in Unsecured Payroll Support Program Loans in the table above and for general corporate purposes.

Availability Under Revolving Credit Facilities

As of June 30, 2025, we had approximately $ 3.1 billion undrawn and available under our revolving credit facilities.

Fair Value of Debt

Market risk associated with our fixed- and variable-rate debt relates to the potential reduction in fair value and negative impact to future earnings, respectively, from an increase in interest rates. The fair value of debt shown below is principally based on reported market values, recently completed market transactions and estimates based on interest rates, maturities, credit risk and underlying collateral. Debt is primarily classified as Level 1 or 2 within the fair value hierarchy.


Fair value of outstanding debt
(in millions)	June 30, 2025		December 31, 2024
Net carrying amount	$	14,381	$	15,347
Fair value	$	14,300	$	15,300

Covenants

Our debt agreements contain various affirmative, negative and financial covenants. We were in compliance with the covenants in our debt agreements at June 30, 2025.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						11

Notes to the Condensed Consolidated Financial Statements

NOTE 6. EMPLOYEE BENEFIT PLANS

We sponsor defined benefit and defined contribution pension plans, healthcare plans and disability and survivorship plans for eligible employees and retirees and their eligible family members.


Employee benefit plans net periodic cost
	Pension Benefits				Other Postretirement and Postemployment Benefits
(in millions)	2025		2024		2025		2024
Three Months Ended June 30,
Service cost (1)	$	26	$	25	$	33	$	23
Interest cost	208		201		45		45
Expected return on plan assets	( 267 )		( 263 )		—		( 1 )
Amortization of prior service credit	—		—		( 1 )		( 1 )
Recognized net actuarial loss	50		62		5		5


Net periodic cost	$	17	$	25	$	82	$	71

Six Months Ended June 30,
Service cost (1)	$	29	$	28	$	66	$	46
Interest cost	416		402		90		91
Expected return on plan assets	( 534 )		( 526 )		( 1 )		( 1 )
Amortization of prior service credit	—		—		( 2 )		( 2 )
Recognized net actuarial loss	101		124		10		9

Net periodic cost	$	12	$	28	$	163	$	143

(1) Service cost relates to the market based cash balance plan. There is no service cost associated with traditional frozen defined benefit plans.

Service cost is recorded in salaries and related costs in our income statement, while all other components are recorded within miscellaneous, net under non-operating expense.

We also sponsor defined benefit pension plans for eligible employees in certain foreign countries which have immaterial obligations. These plans are not included in the net periodic cost table above.

NOTE 7. COMMITMENTS AND CONTINGENCIES

Aircraft Purchase Commitments

Our future aircraft purchase commitments totaled approximately $ 16.8 billion at June 30, 2025.


Aircraft purchase commitments (1)
(in millions)	Total
Six months ending December 31, 2025	$	1,760
2026	3,390
2027	5,880
2028	4,110
2029	1,290
Thereafter	370
Total	$	16,800

(1) The timing of these commitments is based on our contractual agreements with the aircraft manufacturers and remains uncertain due to supply chain, manufacturing and regulatory constraints. During the six months ended June 30, 2025, we were notified that certain aircraft deliveries would be delayed from 2026 into future years. These new delivery dates are reflected in the table above.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						12

Notes to the Condensed Consolidated Financial Statements

Our future aircraft purchase commitments included the following aircraft at June 30, 2025:


Aircraft purchase commitments by fleet type
Aircraft Type			Purchase Commitments
A220-300			67
A321-200neo			79
A330-900neo			3
A350-900			6
A350-1000			20
B-737-10			100
Total			275

Legal Contingencies

We are involved in various legal proceedings related to employment practices, environmental issues, commercial disputes, antitrust and other regulatory matters concerning our business. We record liabilities for losses from legal proceedings when we determine that it is probable that the outcome in a legal proceeding will be unfavorable and the amount of loss can be reasonably estimated. Although the outcome of the legal proceedings in which we are involved cannot be predicted with certainty, we believe that the resolution of current matters will not have a material adverse effect on our Condensed Consolidated Financial Statements.

NOTE 8. ACCUMULATED OTHER COMPREHENSIVE LOSS


Components of accumulated other comprehensive loss
(in millions)	Pension and Other Benefit Liabilities		Other		Tax Effect		Total
Balance at January 1, 2025	$	( 5,557 )	$	42	$	536	$	( 4,979 )
Changes in value	—		( 1 )		—		( 1 )
Reclassifications into earnings (1)	105		—		( 24 )		81
Balance at June 30, 2025	$	( 5,452 )	$	41	$	512	$	( 4,899 )


Balance at January 1, 2024	$	( 6,681 )	$	40	$	796	$	( 5,845 )
Changes in value	—		3		—		3
Reclassifications into earnings (1)	133		—		( 31 )		102
Balance at June 30, 2024	$	( 6,548 )	$	43	$	765	$	( 5,740 )

(1) Amounts reclassified from accumulated other comprehensive loss for pension and other benefit liabilities are recorded in miscellaneous, net in non-operating expense in our income statement.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						13

Notes to the Condensed Consolidated Financial Statements

NOTE 9. SEGMENTS

Refinery Operations

Our refinery segment operates for the benefit of the airline segment by providing jet fuel to the airline segment from its own production and from jet fuel obtained through agreements with third parties. The refinery's production consists of jet fuel, as well as non-jet fuel products. We use several counterparties to exchange non-jet fuel products produced by the refinery for jet fuel consumed in our airline operations.

Segment Reporting

Segment results are prepared based on our internal accounting methods described below, with reconciliations to consolidated amounts in accordance with GAAP. Our segments are not designed to measure operating income or loss directly related to the products and services included in each segment on a stand-alone basis.


Financial information by segment
(in millions)	Airline		Refinery		Intersegment Sales/Other			Consolidated
Three Months Ended June 30, 2025
Operating revenue	$	15,507	$	1,720	$	( 579 )	(1)	$	16,648



Airline salaries and related costs	4,402
Aircraft fuel and related costs	2,458
Refinery cost of goods sold (2)			1,598
Depreciation and amortization	602		28
Other segment items (3)	5,933		104
Operating income/(loss) (4)	2,112		( 10 )					2,102
Interest expense, net	172		1		( 1 )			172

Other non-operating income	( 644 )							( 644 )
Income/(loss) before income taxes	2,584		( 11 )		1			2,574
Total assets, end of period	75,989		2,420		( 14 )			78,395

Capital expenditures	1,200		9					1,209

Three Months Ended June 30, 2024
Operating revenue	$	15,407	$	2,051	$	( 800 )	(1)	$	16,658



Airline salaries and related costs	4,012
Aircraft fuel and related costs	2,813
Refinery cost of goods sold (2)			1,868
Depreciation and amortization	620		30
Other segment items (3)	5,755		93
Operating income (4)	2,207		60					2,267
Interest expense, net	188		6		( 6 )			188

Other non-operating expense	306							306
Income before income taxes	1,713		54		6			1,773
Total assets, end of period	72,938		2,337		( 78 )			75,197

Capital expenditures	1,292		16					1,308

(1) See table below for detail of the intersegment operating revenue amounts.

(2) Refinery cost of goods sold are included within aircraft fuel and related taxes and ancillary businesses and refinery in our income statement.

(3) The nature of other segment items for the airline segment are shown on our income statement and for the refinery segment include salaries and related costs, maintenance, utilities and other expenses.

(4) Refinery segment operating results are included within aircraft fuel and related taxes in our income statement.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						14

Notes to the Condensed Consolidated Financial Statements


Financial information by segment
(in millions)	Airline		Refinery		Intersegment Sales/Other			Consolidated
Six Months Ended June 30, 2025
Operating revenue	$	28,485	$	3,418	$	( 1,215 )	(1)	$	30,688
Airline salaries and related costs	8,485
Aircraft fuel and related costs	4,869
Refinery cost of goods sold (2)			3,160
Depreciation and amortization	1,209		56
Other segment items (3)	11,241		212
Operating income/(loss) (4)	2,681		( 10 )					2,671
Interest expense, net	350		3		( 3 )			350
Other non-operating income	( 574 )							( 574 )
Income/(loss) before income taxes	2,905		( 13 )		3			2,895
Capital expenditures	2,387		46					2,433

Six Months Ended June 30, 2024
Operating revenue	$	27,970	$	4,100	$	( 1,664 )	(1)	$	30,406
Airline salaries and related costs	7,803
Aircraft fuel and related costs	5,410
Refinery cost of goods sold (2)			3,741
Depreciation and amortization	1,235		57
Other segment items (3)	10,749		194
Operating income (4)	2,773		108					2,881
Interest expense, net	394		11		( 11 )			394
Other non-operating expense	592							592
Income before income taxes	1,787		97		11			1,895
Capital expenditures	2,472		30					2,502

(1) See table below for detail of the intersegment operating revenue amounts.

(2) Refinery cost of goods sold are included within aircraft fuel and related taxes and ancillary businesses and refinery in our income statement.

(4) Refinery segment operating results are included within aircraft fuel and related taxes in our income statement.


Intersegment Sales/Other
	Three Months Ended June 30,				Six Months Ended June 30,
(in millions)	2025		2024		2025		2024
Sales to airline segment (1)	$	( 332 )	$	( 393 )	$	( 592 )	$	( 780 )
Exchanged products (2)	( 186 )		( 361 )		( 527 )		( 798 )
Sales of refined products	( 61 )		( 46 )		( 96 )		( 86 )
Total operating revenue intersegment sales/other	$	( 579 )	$	( 800 )	$	( 1,215 )	$	( 1,664 )

(1) Represents transfers, valued on a market price basis, from the refinery to the airline segment for use in airline operations. We determine market price for jet fuel from the refinery by reference to the market index for the primary delivery location, which is New York Harbor.

(2) Represents value of products delivered under our exchange agreements, as discussed above, determined on a market price basis.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						15

Notes to the Condensed Consolidated Financial Statements

NOTE 10. EARNINGS PER SHARE

We calculate basic earnings per share by di viding net income by the weighted average number of common shares outstanding, excluding restricted shares. We calculate diluted earnings per share by dividing net income by the weighted average number of common shares outstanding plus the dilutive effect of outstanding share-based instruments, including stock options, restricted stock awards and warrants. Ant idilutive common stock equivalents excluded from the diluted earnings per share calculation are not material. The following table shows the computation of basic and diluted earnings per share:


Basic and diluted earnings per share
	Three Months Ended June 30,				Six Months Ended June 30,
(in millions, except per share data)	2025		2024		2025		2024
Net income	$	2,130	$	1,305	$	2,370	$	1,342

Basic weighted average shares outstanding	649		641		647		640
Dilutive effect of share-based instruments	3		7		5		7
Diluted weighted average shares outstanding	652		648		652		647

Basic earnings per share	$	3.28	$	2.04	$	3.66	$	2.10
Diluted earnings per share	$	3.27	$	2.01	$	3.63	$	2.08


Delta Air Lines, Inc. \| June 2025 Form 10-Q						16

Item 2. MD&A

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our Condensed Consolidated Financial Statements and the related notes and other financial information included elsewhere in this Quarterly Report on Form 10-Q and our audited Consolidated Financial Statements and related notes included in our 2024 Form 10-K.

June 2025 Quarter Financial Highlights

Our operating income for the June 2025 quarter was $2.1 billion, a decrease of $165 million compared to the June 2024 quarter.

Revenue. Compared to the June 2024 quarter, our total revenue decreased $10 million. Passenger revenue increased $26 million compared to the June 2024 quarter on an increase in revenue for premium products and loyalty travel awards, partially offset by a decline in main cabin due to reduced consumer and corporate confidence caused by macroeconomic uncertainty particularly early in the June 2025 quarter. Total revenue, adjusted (a non-GAAP financial measure, which excludes revenue related to refinery sales to third parties) increased in the June 2025 quarter by $100 million, or 1%, compared to the June 2024 quarter.

Operating Expense. Total operating expense in the June 2025 quarter increased $155 million, or 1%, compared to the June 2024 quarter, primarily due to costs associated with a 4% increase in capacity, higher employee costs from increased wages, and increased landing fees and other rents largely offset by lower aircraft fuel and related taxes. Total operating expense, adjusted (a non-GAAP financial measure, which primarily excludes expenses related to refinery sales to third parties) in the June 2025 quarter increased $320 million, or 2%, compared to the June 2024 quarter, primarily due to costs associated with the increase in capacity, largely offset by lower aircraft fuel and related taxes.

Our total operating cost per available seat mile ("CASM") decreased 3% compared to the June 2024 quarter, while non-fuel unit cost ("CASM-Ex", a non-GAAP financial measure) increased 2.7%.

Cash Flow . Our cash, cash equivalents, short-term investments and aggregate undrawn principal amount available under our revolving credit facilities ("liquidity") as of June 30, 2025 was $6.4 billion.

During the June 2025 quarter, operating activities generated $1.9 billion, primarily from ticket sales and the sale of SkyMiles to our partners. Total cash sales to American Express were approximately $2.0 billion in the June 2025 quarter, an increase of approximately 10% compared to the June 2024 quarter.

Cash flows used in investing activities during the quarter totaled $1.2 billion primarily from capital expenditures. These operating and investing activities yielded free cash flow (a non-GAAP financial measure) of $733 million in the June 2025 quarter. Additionally, we issued $2.0 billion in aggregate principal amount of unsecured notes and had cash outflows of $2.9 billion related to repayments of our debt and finance leases, including using a portion of the proceeds from the notes offering to repay the Payroll Support Program loan due 2030 ("PSP1 Loan").

The non-GAAP financial measures referenced above for total revenue, adjusted, operating expense, adjusted, CASM-Ex and free cash flow are defined and reconciled in "Supplemental Information" below.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						17

Item 2. MD&A - Results of Operations

Results of Operations - Three Months Ended June 30, 2025 and 2024

Total Operating Revenue


	Three Months Ended June 30,						Increase (Decrease)	% Increase (Decrease)
(in millions) (1)	2025			2024
Ticket - Main cabin	$	6,347		$	6,716			$	(369)		(5)	%
Ticket - Premium products	5,899			5,633				266			5	%
Loyalty travel awards	1,092			975				117			12	%
Travel-related services	529			517				12			2	%
Passenger revenue	$	13,867		$	13,841			$	26		—	%
Cargo	212			199				13			7	%
Other	2,569			2,618				(49)			(2)	%
Total operating revenue	$	16,648		$	16,658			$	(10)		—	%

TRASM (cents)	21.44		¢	22.31		¢		(0.87)		¢	(4)	%
Third-party refinery sales	(1.47)			(1.68)				0.21			(13)	%

TRASM, adjusted (2)	19.97		¢	20.64		¢		(0.67)		¢	(3)	%

(1) Total amounts in the table above may not calculate exactly due to rounding.

(2) Total Revenue per available seat mile ("TRASM"), adjusted is a non-GAAP financial measure. For additional information on adjustments to TRASM, see "Supplemental Information" below.

Compared to the June 2024 quarter, total revenue decreased $10 million, due to a decrease in main cabin ticket revenue offset by strength in demand for premium products and long-haul international travel.

Passenger Revenue by Geographic Region


			Increase (Decrease) vs. Three Months Ended June 30, 2024
(in millions)	Three Months Ended June 30, 2025		Passenger Revenue		RPMs (Traffic)		ASMs (Capacity)		Passenger Mile Yield		PRASM		Load Factor
Domestic	$	9,318	(1)	%	—	%	4	%	(1)	%	(5)	%	(3)	pts
Atlantic	2,872		2	%	3	%	4	%	(2)	%	(2)	%	—	pts
Latin America	954		(1)	%	(1)	%	(1)	%	—	%	—	%	—	pts
Pacific	723		11	%	18	%	11	%	(6)	%	(1)	%	5	pts
Total	$	13,867	—	%	2	%	4	%	(2)	%	(4)	%	(1.8)	pts

Domestic

Domestic passenger revenue decreased 1% in the June 2025 quarter compared to the June 2024 quarter on a 4% increase in capacity. Domestic revenue decreased due to a reduction in main cabin ticket revenue on reduced consumer and corporate demand caused by macroeconomic uncertainty particularly early in the June 2025 quarter.

International

International passenger revenue for the June 2025 quarter increased compared to the June 2024 quarter. The Atlantic region continues to experience strong demand for travel as we expanded service to European destinations compared to the prior year. Our Pacific region revenue reflects the continued maturation of our joint ventures and network restoration.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						18

Item 2. MD&A - Results of Operations

Other Revenue


	Three Months Ended June 30,				Increase (Decrease)	% Increase (Decrease)
(in millions)	2025		2024
Refinery	$	1,141	$	1,251		$	(110)	(9)	%
Loyalty program	855		836			19		2	%
Ancillary businesses	264		213			51		24	%
Miscellaneous	309		318			(9)		(3)	%
Other revenue	$	2,569	$	2,618		$	(49)	(2)	%

Refinery. Refinery sales to third parties decreased $110 million compared to the June 2024 quarter. See "Refinery Segment" below for additional details on the refinery's operations, including third party refinery sales.

Loyalty Program. This relates to revenues from brand usage by third parties and other performance obligations embedded in miles sold, as well as redemption of miles for non-air travel and other awards. These revenues are mainly driven by customer spend on American Express cards and new cardholder acquisitions.

Ancillary Businesses. This includes revenues from aircraft maintenance services we provide to third parties and our vacation package operations. The increase is attributable to higher volume of engine repairs by our aircraft maintenance services operation during the current quarter.

Miscellaneous. This is primarily composed of revenues related to lounge access, including access provided to certain American Express cardholders, codeshare agreements and certain other commercial relationships.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						19

Item 2. MD&A - Results of Operations

Operating Expense


	Three Months Ended June 30,				Increase (Decrease)	% Increase (Decrease)
(in millions)	2025		2024
Salaries and related costs	$	4,402	$	4,012		$	390	10	%
Aircraft fuel and related taxes	2,458		2,813			(355)		(13)	%
Ancillary businesses and refinery	1,409		1,463			(54)		(4)	%
Contracted services	1,155		1,041			114		11	%
Landing fees and other rents	878		766			112		15	%
Regional carrier expense	651		580			71		12	%
Aircraft maintenance materials and outside repairs	591		684			(93)		(14)	%
Passenger commissions and other selling expenses	673		672			1		—	%
Depreciation and amortization	602		620			(18)		(3)	%
Passenger service	482		463			19		4	%
Profit sharing	470		519			(49)		(9)	%
Aircraft rent	137		138			(1)		(1)	%
Other	638		620			18		3	%
Total operating expense	$	14,546	$	14,391		$	155	1	%

Salaries and Related Costs. The increase in salaries and related costs primarily resulted from the implementation of base pay increases for eligible employees of 5% effective June 1, 2024 and 4% effective June 1, 2025, and 4% for Delta pilots on January 1, 2025.

Aircraft Fuel and Related Taxes. Aircraft fuel and related taxes decreased $355 million compared to the June 2024 quarter primarily due to a 17% decrease in the market price of jet fuel partially offset by an increase in consumption consistent with the 4% increase in capacity. We expect that fuel consumption for the remainder of 2025 will increase compared to 2024 aligned with capacity, partially offset by improvements in the fuel efficiency from our new aircraft acquisitions. The refinery generated a one cent incremental cost per gallon compared to a benefit of six cents per gallon in the June 2024 quarter. We expect jet fuel prices to remain volatile.

See "Refinery Segment" below for additional details on the refinery's operations.


Fuel expense and average price per gallon
								Average Price Per Gallon
	Three Months Ended June 30,				Increase (Decrease)	Three Months Ended June 30,				Increase (Decrease)
(in millions, except per gallon data)	2025		2024					2025				2024
Fuel purchase cost (1)	$	2,502	$	2,872		$	(370)	$	2.25	$	2.70		$	(0.45)

Fuel hedge impact	(54)		1			(55)		(0.05)		—			(0.05)
Refinery segment impact	10		(60)			70		0.01		(0.06)			0.07
Total fuel expense	$	2,458	$	2,813		$	(355)	$	2.21	$	2.64		$	(0.43)

(1) Market price for jet fuel at airport locations, including related taxes and transportation costs.

Contracted Services. The increase in contracted services results from inflationary rate increases in our operations and volume increases on a 4% increase in capacity.

Landing Fees and Other Rents. The increase in landing fees and other rents resulted from higher rates charged by airports following extensive redevelopment projects at numerous facilities and more flights compared to the June 2024 quarter.

Regional Carrier Expense. The increase in regional carrier expense primarily resulted from higher volume of regional flights.

Aircraft Maintenance Materials and Outside Repairs. The decrease in aircraft maintenance materials and outside repairs expense primarily resulted from the timing of maintenance activities.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						20

Item 2. MD&A - Results of Operations

Results of Operations - Six Months Ended June 30, 2025 and 2024

Total Operating Revenue


	Six Months Ended June 30,						Increase (Decrease)	% Increase (Decrease)
(in millions) (1)	2025			2024
Ticket - Main cabin	$	11,709		$	12,141			$	(432)		(4)	%
Ticket - Premium products	10,605			10,041				564			6	%
Loyalty travel awards	2,033			1,820				213			12	%
Travel-related services	1,000			970				30			3	%
Passenger revenue	$	25,347		$	24,972			$	375		2	%
Cargo	421			377				44			12	%
Other	4,920			5,057				(137)			(3)	%
Total operating revenue	$	30,688		$	30,406			$	282		1	%

TRASM (cents)	21.01		¢	21.69		¢		(0.68)		¢	(3)	%
Third-party refinery sales	(1.51)			(1.74)				0.23			(13)	%

TRASM, adjusted (2)	19.50		¢	19.95		¢		(0.45)		¢	(2)	%

(1) Total amounts in the table above may not calculate exactly due to rounding.

(2) TRASM, adjusted is a non-GAAP financial measure. For additional information on adjustments to TRASM, see "Supplemental Information" below.

Unless otherwise discussed below, the changes in total revenue line items, as well as the underlying reasons for these changes, compared to the six months ended June 30, 2024 are consistent with the discussion above under Results of Operations - Three Months Ended June 30, 2025 and 2024.

Compared to the six months ended June 30, 2024, total revenue increased $282 million, or 1%, due primarily to a 4% increase in capacity resulting from strength in demand for premium products and long-haul international travel partially offset by a decrease in main cabin ticket revenue.

Passenger Revenue by Geographic Region


			Increase (Decrease) vs. Six Months Ended June 30, 2024
(in millions)	Six Months Ended June 30, 2025		Passenger Revenue		RPMs (Traffic)		ASMs (Capacity)		Passenger Mile Yield		PRASM		Load Factor
Domestic	$	17,418	—	%	—	%	4	%	—	%	(4)	%	(3)	pts
Atlantic	4,245		3	%	2	%	1	%	1	%	2	%	1	pt
Latin America	2,288		3	%	3	%	4	%	—	%	(1)	%	(1)	pt
Pacific	1,396		13	%	22	%	14	%	(7)	%	—	%	5	pts
Total	$	25,347	2	%	2	%	4	%	(1)	%	(3)	%	(1.6)	pts

Domestic passenger revenue for the six months ended June 30, 2025 increased slightly on higher capacity compared to the six months ended June 30, 2024. International passenger revenue for the six months ended June 30, 2025 increased 4% on 4% higher capacity compared to the six months ended June 30, 2024 due to strong demand for international travel, particularly to leisure destinations.

Other Revenue


	Six Months Ended June 30,				Increase (Decrease)	% Increase (Decrease)
(in millions)	2025		2024
Refinery	$	2,203	$	2,436		$	(233)	(10)	%
Loyalty program	1,662		1,631			31		2	%
Ancillary businesses	453		393			60		15	%
Miscellaneous	602		597			5		1	%
Other revenue	$	4,920	$	5,057		$	(137)	(3)	%


Delta Air Lines, Inc. \| June 2025 Form 10-Q						21

Item 2. MD&A - Results of Operations

Operating Expense


	Six Months Ended June 30,				Increase (Decrease)	% Increase (Decrease) (1)
(in millions)	2025		2024
Salaries and related costs	$	8,485	$	7,803		$	682	9	%
Aircraft fuel and related taxes	4,869		5,410			(541)		(10)	%
Ancillary businesses and refinery	2,659		2,833			(174)		(6)	%
Contracted services	2,276		2,065			211		10	%
Landing fees and other rents	1,729		1,515			214		14	%
Regional carrier expense	1,264		1,130			134		12	%
Aircraft maintenance materials and outside repairs	1,237		1,363			(126)		(9)	%
Passenger commissions and other selling expenses	1,224		1,222			2		—	%
Depreciation and amortization	1,209		1,235			(26)		(2)	%
Passenger service	912		876			36		4	%
Profit sharing	594		644			(50)		(8)	%
Aircraft rent	274		274			—		—	%
Other	1,285		1,155			130		11	%
Total operating expense	$	28,017	$	27,525		$	492	2	%

Unless otherwise discussed below, the changes in operating expense line items, as well as the underlying reasons for these changes, compared to the six months ended June 30, 2024 are consistent with the discussion above under Results of Operations - Three Months Ended June 30, 2025 and 2024.

Aircraft Fuel and Related Taxes. Aircraft fuel and related taxes decreased $541 million compared to the six months ended June 30, 2024 due to a 15% decrease in the market price per gallon of jet fuel. The refinery generated a one cent incremental cost per gallon compared to a benefit of five cents per gallon in the six months ended June 30, 2024.

See "Refinery Segment" below for additional details on the refinery's operations.


Fuel expense and average price per gallon
								Average Price Per Gallon
	Six Months Ended June 30,				Increase (Decrease)	Six Months Ended June 30,				Increase (Decrease)
(in millions, except per gallon data)	2025		2024					2025				2024
Fuel purchase cost (1)	$	4,891	$	5,490		$	(599)	$	2.34	$	2.75		$	(0.41)

Fuel hedge impact	(32)		28			(60)		(0.02)		0.01			(0.03)
Refinery segment impact	10		(108)			118		0.01		(0.05)			0.06
Total fuel expense	$	4,869	$	5,410		$	(541)	$	2.33	$	2.71		$	(0.38)

(1) Market price for jet fuel at airport locations, including related taxes and transportation costs.

Other. The increase in other is primarily due to higher volume-related expenses associated with increased capacity, such as flight crew and other employee travel and incidental costs.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						22

Item 2. MD&A - Non-Operating Results

Non-Operating Results


	Three Months Ended June 30,				Favorable (Unfavorable)		Six Months Ended June 30,				Favorable (Unfavorable)
(in millions)	2025		2024				2025		2024
Interest expense, net	$	(172)	$	(188)	$	16	$	(350)	$	(394)	$	44

Gain/(loss) on investments, net	735		(196)		931		696		(423)		1,119
Loss on extinguishment of debt	(20)		(32)		12		(20)		(36)		16

Miscellaneous, net	(71)		(78)		7		(102)		(133)		31
Total non-operating expense, net	$	472	$	(494)	$	966	$	224	$	(986)	$	1,210

Interest expense, net. Interest expense, net includes interest expense and interest income. This decreased compared to the prior year primarily due to reduced interest expense resulting from our debt reduction initiatives. During 2024, we made payments of $4.0 billion related to our debt and finance lease obligations. We have continued to pay down our debt during the six months ended June 30, 2025 with $3.5 billion of payments on debt and finance lease obligations. During the June 2025 quarter, we issued $2.0 billion in aggregate principal amount of unsecured notes and used a portion of the proceeds to repay the PSP1 Loan. The new unsecured notes carry a lower interest rate than the PSP1 Loan repaid. We continue to seek opportunities to pre-pay our debt, in addition to periodic amortization and scheduled maturities, and refinance higher cost debt.

Gain/(loss) on investments, net. Changes in the valuation of investments accounted for at fair value are recorded in gain/(loss) on investments, net and 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. See Note 4 of the Notes to the Condensed Consolidated Financial Statements for additional information on our equity investments measured at fair value on a recurring basis.

Loss on extinguishment of debt. Loss on extinguishment of debt reflects the losses incurred in the early repayment of certain loans and notes.

Miscellaneous, net. Miscellaneous, net primarily includes employee benefit plans net periodic cost, charitable contributions, our share of our equity method investments' results, dividends received from our equity investees and foreign exchange gains/(losses).

Income Taxes

We project our annual effective tax rate for 2025 will be between 22% and 25%. In certain periods, we may have adjustments to our net deferred tax liabilities as a result of changes in prior year estimates, mark-to-market adjustments on our equity investments and tax laws enacted during the period, which will impact the effective tax rate for that period.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						23

Item 2. MD&A - Refinery Segment

Refinery Segment

The refinery operated by Monroe primarily produces gasoline, diesel and jet fuel. Monroe exchanges non-jet fuel products the refinery produces with third parties for jet fuel consumed in our airline operations. The jet fuel produced and procured through exchanging gasoline and diesel fuel produced by the refinery typically provides approximately 200,000 barrels per day, or approximately 75% of our consumption, for use in our airline operations. The refinery regularly optimizes its sales and exchange activities based on market conditions. The refinery generated a small operating loss in the six months ended June 30, 2025 compared to operating income in the six months ended June 30, 2024, primarily as a result of lower pricing of refined products.

For more information regarding the refinery's results, see Note 9 of the Notes to the Condensed Consolidated Financial Statements.


Refinery segment financial information
	Three Months Ended June 30,				Increase (Decrease)		Six Months Ended June 30,				Increase (Decrease)
(in millions, except per gallon data)	2025		2024				2025		2024
Exchanged products	$	186	$	361	$	(175)	$	527	$	798	$	(271)
Sales of refined products	61		46		15		96		86		10
Sales to airline segment	332		393		(61)		592		780		(188)
Third party refinery sales	1,141		1,251		(110)		2,203		2,436		(233)
Operating revenue	$	1,720	$	2,051	$	(331)	$	3,418	$	4,100	$	(682)

Operating (loss)/income	$	(10)	$	60	$	(70)	$	(10)	$	108	$	(118)
Refinery segment impact on airline average price per fuel gallon	$	0.01	$	(0.06)	$	0.07	$	0.01	$	(0.05)	$	0.06

Operating Statistics


	Three Months Ended June 30,						% Increase (Decrease)			Six Months Ended June 30,		% Increase (Decrease)
Consolidated (1)	2025			2024						2025	2024
Revenue passenger miles (in millions) ("RPM")	66,417			65,241				2	%			122,095			119,448			2	%
Available seat miles (in millions) ("ASM")	77,645			74,656				4	%			146,045			140,198			4	%
Passenger mile yield	20.88		¢	21.22		¢		(2)	%			20.76		¢	20.91		¢	(1)	%
Passenger revenue per available seat mile ("PRASM")	17.86		¢	18.54		¢		(4)	%			17.36		¢	17.81		¢	(3)	%
Total revenue per available seat mile ("TRASM")	21.44		¢	22.31		¢		(4)	%			21.01		¢	21.69		¢	(3)	%
TRASM, adjusted (2)	19.97		¢	20.64		¢		(3)	%			19.50		¢	19.95		¢	(2)	%
Cost per available seat mile ("CASM")	18.73		¢	19.28		¢		(3)	%			19.18		¢	19.63		¢	(2)	%
CASM-Ex (2)	13.49		¢	13.14		¢		2.7	%			13.93		¢	13.58		¢	2.6	%

Passenger load factor	86		%	87		%		(1.8)	pts			84		%	85		%	(1.6)	pts
Fuel gallons consumed (in millions)	1,112			1,066				4	%			2,088			1,998			5	%
Average price per fuel gallon (3)	$	2.21		$	2.64			(16)	%			$	2.33		$	2.71		(14)	%
Average price per fuel gallon, adjusted (2)(3)	$	2.26		$	2.64			(14)	%			$	2.35		$	2.69		(13)	%

(1) Includes the operations of our regional carriers under capacity purchase agreements.

(2) Non-GAAP financial measures defined and reconciled to TRASM, CASM and average fuel price per gallon, respectively, in "Supplemental Information" below.

(3) Includes the impact of fuel hedge activity and refinery segment results.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						24

Item 2. MD&A - Fleet Information

Fleet Information

Our operating aircraft fleet, purchase commitments and options at June 30, 2025 are summarized in the following table.


Mainline aircraft information by fleet type
	Current Fleet (1)					Commitments
Fleet Type	Owned	Finance Lease	Operating Lease	Total	Average Age (Years)	Purchase	Options
A220-100	45	—	—	45	5.5
A220-300	33	—	—	33	2.4	67
A319-100	57	—	—	57	23.3
A320-200	50	—	—	50	28.9
A321-200	77	8	42	127	6.5
A321-200neo	76	—	—	76	1.8	79	70
A330-200	11	—	—	11	20.2
A330-300	28	—	3	31	16.4
A330-900neo	29	2	5	36	2.8	3	10
A350-900	27	—	11	38	5.0	6	10
A350-1000	—	—	—	—	—	20
B-717-200	79	1	—	80	23.8
B-737-800	73	4	—	77	23.8
B-737-900ER	119	6	38	163	9.5
B-737-10	—	—	—	—	—	100	30
B-757-200	80	—	—	80	27.0
B-757-300	16	—	—	16	22.4
B-767-300ER	39	—	—	39	28.8
B-767-400ER	21	—	—	21	24.5
Total	860	21	99	980	14.8	275	120

(1) Excludes certain aircraft we own or lease that are operated by regional carriers on our behalf shown in the table below.

The following table summarizes the aircraft operated by regional carriers on our behalf at June 30, 2025.


Regional aircraft information by fleet type and carrier
	Fleet Type (1)(2)
Carrier	CRJ-700	CRJ-900	Embraer 170	Embraer 175	Total
Endeavor Air, Inc. (3)	17	121	—	—	138
SkyWest Airlines, Inc.	5	35	—	87	127
Republic Airways, Inc.	—	—	11	46	57
Total	22	156	11	133	322

(1) We own 201 and have operating leases for two of these regional aircraft. The remainder are owned or leased by SkyWest Airlines, Inc. or Republic Airways, Inc.

(2) Excluded from the total operating count above are three owned CRJ-700 aircraft and one operating leased CRJ-900 aircraft which are temporarily parked as of June 30, 2025.

(3) Endeavor Air, Inc. is a wholly owned subsidiary of Delta.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						25

Item 2. MD&A - Financial Condition and Liquidity

Financial Condition and Liquidity

As of June 30, 2025, we had $6.4 billion in cash, cash equivalents, short-term investments and aggregate undrawn principal amount available under our revolving credit facilities. We expect to meet our liquidity needs for the next twelve months with cash and cash equivalents and cash flows from operations. We expect to meet our long-term liquidity needs with cash flows from operations and financing arrangements.

Undrawn Lines of Credit. As of June 30, 2025, we had approximately $3.1 billion undrawn and available under our revolving credit facilities.

Sources and Uses of Liquidity

Operating Activities

We generated cash flows from operations of $4.2 billion and $4.9 billion in the six months ended June 30, 2025 and 2024. We expect to continue generating positive cash flows from operations during the remainder of 2025.

Our operating cash flow is impacted by the following factors:

Seasonality of Advance Ticket Sales. We sell tickets for air travel in advance of the customer's travel date. When we receive a cash payment at the time of sale, we record the cash received on advance sales as deferred revenue in air traffic liability. The air traffic liability typically increases during the winter and spring months as advance ticket sales grow prior to the summer peak travel season and decreases during the summer and fall months.

Fuel. Fuel expense represented approximately 17% and 20% of our total operating expense for the six months ended June 30, 2025 and 2024, respectively. The market price for jet fuel is volatile, which can impact the comparability of our periodic cash flows from operations. Fuel consumption was higher during the three and six months ended June 30, 2025 compared to the prior year period due to the increase in capacity. We expect that fuel consumption for the remainder of 2025 will increase compared to 2024 aligned with capacity, partially offset by improvements in the fuel efficiency from our new aircraft acquisitions.

Profit Sharing. We paid $1.4 billion in profit sharing payments in February 2025 related to our 2024 pre-tax profit in recognition of our employees' contributions toward achieving the year's financial results.

Our broad-based employee profit sharing program provides that for each year in which we have an annual pre-tax profit, as defined by the terms of the program, we will pay a specified portion of that profit to eligible employees. In determining the amount of profit sharing, the program defines profit as pre-tax profit adjusted for profit sharing and certain other items. During the six months ended June 30, 2025, we accrued $594 million in profit sharing expense based on the year-to-date performance and current expectations for 2025 profit.

Sale of Miles to Participating Companies. Customers earn miles based on their spending with participating companies such as credit card, retail, ridesharing, car rental and hotel companies with which we have marketing agreements to sell miles. Payments are typically due to us monthly based on the volume of miles sold during the period. Our most significant contract to sell miles relates to our co-brand credit card relationship with American Express. Total cash sales to American Express were $3.9 billion in the six months ended June 30, 2025, an increase of 9% compared to the prior year period. See Note 2 of the Notes to the Condensed Consolidated Financial Statements for further information regarding the cash sales from marketing agreements.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						26

Item 2. MD&A - Financial Condition and Liquidity

Investing Activities

Capital Expenditures. Our capital expenditures were $2.4 billion and $2.5 billion for the six months ended June 30, 2025 and 2024, respectively. We have committed to future aircraft purchases and have obtained, but are under no obligation to use, long-term financing commitments for a substantial portion of the purchase price of the aircraft. Our expected 2025 capital spend of approximately $5.0 billion will be primarily for aircraft, including deliveries and advance deposit payments, as well as fleet modifications and technology enhancements.

Financing Activities

Debt and Finance Leases. In the six months ended June 30, 2025, we had cash outflows of $3.5 billion related to repayments of our debt and finance lease obligations. We continue to seek opportunities to pre-pay our debt, in addition to periodic amortization and scheduled maturities, and refinance higher cost debt.

In June 2025, we issued $2.0 billion in aggregate principal amounts of unsecured notes, consisting of $1.0 billion of 4.95% Notes due 2028 and $1.0 billion of 5.25% Notes due 2030 (collectively, the "Notes"). The net proceeds from the offering of the Notes were used to repay the PSP1 Loan and for general corporate purposes.

In February 2025, Moody's credit rating agency upgraded its rating for Delta to Baa2, an investment grade rating.

See Note 5 of the Notes to the Condensed Consolidated Financial Statements for further information on our debt agreements.

Capital Return to Shareholders. On April 24, 2025, the Board of Directors approved a quarterly dividend of $0.15 per share which we paid on June 3, 2025 for total cash dividends of $97 million. Total cash dividends for the six months ended June 30, 2025 were $196 million.

On June 18, 2025, the Board of Directors approved a quarterly dividend of $0.1875 per share to shareholders of record as of July 31, 2025, which we will pay on August 21, 2025.

In the June 2025 quarter, the Board of Directors authorized a $1.0 billion opportunistic share repurchase program open through June 30, 2028. No shares were repurchased under this program in the June 2025 quarter.

Covenants. We were in compliance with the covenants in our debt agreements at June 30, 2025.

Critical Accounting Estimates

There have been no material changes in our Critical Accounting Estimates from the information provided in the "Critical Accounting Estimates" section of "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Form 10-K.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						27

Item 2. MD&A - Supplemental Information

Supplemental Information

We sometimes use information (non-GAAP financial measures) that is derived from the Condensed Consolidated Financial Statements, but that is not presented in accordance with GAAP. Under the U.S. 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.

Included below are reconciliations of non-GAAP measures used within this Form 10-Q to the most directly comparable GAAP financial measures. Reconciliations below may not calculate exactly due to rounding. These reconciliations include certain adjustments to GAAP measures to provide comparability between the reported periods, if applicable, and for the reasons indicated below:

• 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.

• MTM adjustments and settlements on hedges. Mark-to-market ("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.

• 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.


Total revenue, adjusted reconciliation
	Three Months Ended June 30,
(in millions)	2025		2024
Total revenue	$	16,648	$	16,658
Adjusted for:
Third-party refinery sales	(1,141)		(1,251)
Total revenue, adjusted	$	15,507	$	15,407


Operating expense, adjusted reconciliation
	Three Months Ended June 30,
(in millions)	2025		2024
Operating expense	$	14,546	$	14,391
Adjusted for:

Third-party refinery sales	(1,141)		(1,251)
MTM adjustments and settlements on hedges	54		(1)



Operating expense, adjusted	$	13,458	$	13,138


Delta Air Lines, Inc. \| June 2025 Form 10-Q						28

Item 2. MD&A - Supplemental Information


Fuel expense, adjusted reconciliation
						Average Price Per Gallon
	Three Months Ended June 30,				Three Months Ended June 30,
(in millions, except per gallon data)	2025		2024			2025		2024
Total fuel expense	$	2,458	$	2,813		$	2.21	$	2.64
Adjusted for:
MTM adjustments and settlements on hedges	54		(1)			0.05		—

Total fuel expense, adjusted	$	2,512	$	2,811		$	2.26	$	2.64

						Average Price Per Gallon
	Six Months Ended June 30,				Six Months Ended June 30,
(in millions, except per gallon data)	2025		2024			2025		2024
Total fuel expense	$	4,869	$	5,410		$	2.33	$	2.71
Adjusted for:
MTM adjustments and settlements on hedges	32		(28)			0.02		(0.01)

Total fuel expense, adjusted	$	4,900	$	5,382		$	2.35	$	2.69


TRASM, adjusted reconciliation
	Three Months Ended June 30,				Six Months Ended June 30,
	2025		2024			2025		2024
TRASM (cents)	21.44	¢	22.31	¢		21.01	¢	21.69	¢
Adjusted for:
Third-party refinery sales	(1.47)		(1.68)			(1.51)		(1.74)

TRASM, adjusted	19.97	¢	20.64	¢		19.50	¢	19.95	¢


CASM-Ex reconciliation
	Three Months Ended June 30,				Six Months Ended June 30,
	2025		2024			2025		2024
CASM (cents)	18.73	¢	19.28	¢		19.18	¢	19.63	¢
Adjusted for:

Aircraft fuel and related taxes	(3.17)		(3.77)			(3.33)		(3.86)
Third-party refinery sales	(1.47)		(1.68)			(1.51)		(1.74)
Profit sharing	(0.61)		(0.70)			(0.41)		(0.46)



CASM-Ex	13.49	¢	13.14	¢		13.93	¢	13.58	¢


Delta Air Lines, Inc. \| June 2025 Form 10-Q						29

Item 2. MD&A - Supplemental Information

Free Cash Flow

The following table shows a reconciliation of net cash provided by operating and used in investing activities (GAAP measures) to free cash flow (a non-GAAP financial measure). 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. Adjustments include:

• Pension plan contributions. Cash flows related to pension funding are included in our GAAP operating activities. We adjust to exclude these contributions to allow investors to understand the cash flows related to our core operations.

• 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 because management believes investors should be informed that a portion of these capital expenditures from airport construction projects are either reimbursed by a third party or funded with restricted cash specific to these projects.


Free cash flow reconciliation
(in millions)	Three Months Ended June 30, 2025

Net cash provided by operating activities	$	1,856
Net cash used in investing activities	(1,199)
Adjusted for:


Pension plan contributions	47
Net cash flows related to certain airport construction projects and other	28


Free cash flow	$	733


Delta Air Lines, Inc. \| June 2025 Form 10-Q						30

Item 3. Market Risk

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes in market risk from the information provided in "Item 7A. Quantitative and Qualitative Disclosures About Market Risk" in our Form 10-K.

ITEM 4. CONTROLS AND PROCEDURES

Our management, including our Chief Executive Officer and Chief Financial Officer, performed an evaluation of our disclosure controls and procedures, which have been designed to permit us to identify and disclose important information timely and effectively. Our management, including our Chief Executive Officer and Chief Financial Officer, concluded that the controls and procedures were effective as of June 30, 2025 to ensure that material information was accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

During the three months ended June 30, 2025, we did not make any changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

"Item 3. Legal Proceedings" of our Form 10-K includes a discussion of our legal proceedings. There have been no material changes from the legal proceedings described in our Form 10-K.

ITEM 1A. RISK FACTORS

“Item 1A. Risk Factors” of our Form 10-K includes a discussion of our known material risk factors, other than risks that could apply to any issuer or offering. There have been no material changes from the risk factors described in our Form 10-K.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The following table presents information with respect to purchases of common stock we made during the June 2025 quarter. The table reflects shares withheld from employees to satisfy certain tax obligations due in connection with grants of stock under the Delta Air Lines, Inc. Performance Compensation Plan (the "Plan"). The Plan provides for the withholding of shares to satisfy tax obligations. It does not specify a maximum number of shares that can be withheld for this purpose. The shares of common stock withheld to satisfy tax withholding obligations may be deemed to be "issuer purchases" of shares that are required to be disclosed pursuant to this Item.


Shares purchased / withheld from employee awards during the June 2025 quarter
Period	Total Number of Shares Purchased	Average Price Paid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans	Approximate Dollar Value (in millions) of Shares That May Yet be Purchased Under the Plan
April 2025	3,577	$	42.35	3,577	$	—
May 2025	2,977	$	47.02	2,977	$	1,000
June 2025	15,463	$	48.40	15,463	$	1,000
Total	22,017			22,017


Delta Air Lines, Inc. \| June 2025 Form 10-Q						31

ITEM 6. EXHIBITS

(a) Exhibits


3.1 (a)		Delta's Amended and Restated Certificate of Incorporation (Filed as Exhibit 3.1 to Delta's Current Report on Form 8-K as filed on April 30, 2007).*

3.1 (b)		Amendment to Amended and Restated Certificate of Incorporation (Filed as Exhibit 3.1 to Delta's Current Report on Form 8-K as filed on June 27, 2014).*

3.2		Delta's Bylaws (Filed as Exhibit 3.1 to Delta's Current Report on Form 8-K as filed on December 9, 2022).*

4.1		Description of Registrant's Securities (Filed as Exhibit 4.1 to Delta's Annual Report on Form 10-K for the year ended December 31, 2020).*

10.1		Terms of 2025 Restricted Stock Awards for Non-Employee Directors.

10.2		Delta Air Lines, Inc. Performance Compensation Plan (as amended and restated effective June 19, 2025).

15		Letter from Ernst & Young LLP regarding unaudited interim financial information .

31.1		Certification by Delta's Chief Executive Officer with respect to Delta's Quarterly Report on Form 10-Q for the quarterly period ended June 3 0 , 2025.

31.2		Certification by Delta's Chief Financial Officer with respect to Delta's Quarterly Report on Form 10-Q for the quarterly period ended June 3 0 , 2025.

32		Certification pursuant to Section 1350 of Chapter 63 of Title 18 of the United States Code by Delta's Chief Executive Officer and Chief Financial Officer with respect to Delta's Quarterly Report on Form 10-Q for the quarterly period ended June 3 0 , 2025.

101.INS		Inline XBRL Instance Document - The instance document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL document.

101.SCH		Inline XBRL Taxonomy Extension Schema Document

101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB		Inline XBRL Taxonomy Extension Labels Linkbase Document

101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document

104		The cover page from this Quarterly Report on Form 10-Q for the quarter ended June 30, 2025, formatted in Inline XBRL (included in Exhibit 101)

	*	Incorporated by reference.


Delta Air Lines, Inc. \| June 2025 Form 10-Q						32

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 thereunto duly authorized.


			Delta Air Lines, Inc.
			(Registrant)

			/s/ William C. Carroll
			William C. Carroll
			Senior Vice President - Controller
			(Principal Accounting Officer)
July 10, 2025


Delta Air Lines, Inc. \| June 2025 Form 10-Q						33

TABLE OF CONTENTS

Note 1. Summary Of Significant Accounting Policies Note 2. Revenue Recognition Note 3. Fair Value Measurements Note 4. Investments Note 5. Debt Note 6. Employee Benefit Plans Note 7. Commitments and Contingencies Note 8. Accumulated Other Comprehensive Loss Note 9. Segments Note 10. Earnings Per Share Item 2. Md&a Item 2. Management's Discussion and Analysis Of Financial Condition and Results Of Operations Item 2. Management's Discussion and Analysis Of Financial Condition and Results Item 2. Md&a - Results Of Operations Item 2. Md&a - Non-operating Results Item 2. Md&a - Refinery Segment Item 2. Md&a - Fleet Information Item 2. Md&a - Financial Condition and Liquidity Item 2. Md&a - Supplemental Information Item 3. Market Risk Item 3. Quantitative and Qualitative Disclosures About Market Risk Item 4. Controls and Procedures Part II. Other Information Item 1. Legal Proceedings Item 1A. Risk Factors Item 2. Unregistered Sales Of Equity Securities and Use Of Proceeds Item 6. Exhibits

Exhibits

3.1 (a) Delta's Amended and Restated Certificate of Incorporation (Filed as Exhibit 3.1 to Delta's Current Report on Form 8-K as filed on April 30, 2007).* 3.1 (b) Amendment to Amended and Restated Certificate of Incorporation (Filed as Exhibit 3.1 to Delta's Current Report on Form 8-K as filed on June 27, 2014).* 3.2 Delta's Bylaws (Filed as Exhibit 3.1 to Delta's Current Report on Form 8-K as filed on December 9, 2022).* 4.1 Description of Registrant's Securities (Filed as Exhibit 4.1 to Delta's Annual Report on Form 10-K for the year ended December 31, 2020).* 10.1 Terms of 2025 Restricted Stock Awards for Non-Employee Directors. 10.2 Delta Air Lines, Inc. Performance Compensation Plan (as amended and restated effective June 19, 2025). 15 Letter from Ernst & Young LLP regarding unaudited interim financial information. 31.1 Certification by Delta's Chief Executive Officer with respect to Delta's Quarterly Report on Form 10-Q for the quarterly period endedJune30, 2025. 31.2 Certification by Delta's Chief Financial Officer with respect to Delta's Quarterly Report on Form 10-Q for the quarterly period endedJune30, 2025. 32 Certification pursuant to Section 1350 of Chapter 63 of Title 18 of the United States Code by Delta's Chief Executive Officer and Chief Financial Officer with respect to Delta's Quarterly Report on Form 10-Q for the quarterly period endedJune30, 2025.

Supplier name	Ticker
Honeywell International Inc.	HON
The Boeing Company	BA
Raytheon Technologies Corporation	RTX
ORIX Corporation	IX
Caterpillar Inc.	CAT
General Electric Company	GE
Altria Group, Inc.	MO
Truist Financial Corporation	TFC

DAL 10-Q Quarter ended June 30, 2025

Exhibits