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~~September 30, 2021


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~~September 30, 2021:

Common Stock, $0.0001 par value - ~~639,914,878~~640,013,818 shares outstanding

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

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, 2020 ("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~~September 2021 Form 10-Q 1

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and 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~~September 30, 2021, the related condensed consolidated statements of operations and comprehensive income/(loss) and consolidated statements of stockholders' equity for the three-month and ~~six-month~~nine-month periods ended ~~June~~September 30, 2021 and 2020, the condensed consolidated statements of cash flows for the ~~six-month~~nine-month periods ended ~~June~~September 30, 2021 and 2020 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, 2020, the related consolidated statements of operations, comprehensive loss, cash flows, and stockholders' equity for the year then ended, and the related notes (not presented herein); and in our report dated February 12, 2021, 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, 2020, 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 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 14,~~October 13, 2021

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 2

Financial Statements

DELTA AIR LINES, INC.

Consolidated Balance Sheets

(Unaudited)


(in millions, except share data)	(in millions, except share data)	June 30, 2021		December 31, 2020		(in millions, except share data)	September 30, 2021		December 31, 2020
ASSETS	ASSETS					ASSETS
Current Assets:	Current Assets:					Current Assets:
Cash and cash equivalents	Cash and cash equivalents	$	10,357	$	8,307	Cash and cash equivalents	$	8,785	$	8,307
Short-term investments	Short-term investments	4,873		5,789		Short-term investments	4,417		5,789
Accounts receivable, net of an allowance for uncollectible accounts of $80 and $89		2,258		1,396
Accounts receivable, net of an allowance for uncollectible accounts of $78 and $89						Accounts receivable, net of an allowance for uncollectible accounts of $78 and $89	2,183		1,396
Fuel inventory	Fuel inventory	641		377		Fuel inventory	641		377
Expendable parts and supplies inventories, net of an allowance for obsolescence of $178 and $188		364		355
Expendable parts and supplies inventories, net of an allowance for obsolescence of $174 and $188						Expendable parts and supplies inventories, net of an allowance for obsolescence of $174 and $188	371		355
Prepaid expenses and other	Prepaid expenses and other	1,173		1,180		Prepaid expenses and other	1,074		1,180
Total current assets	Total current assets	19,666		17,404		Total current assets	17,471		17,404
Noncurrent Assets:	Noncurrent Assets:					Noncurrent Assets:
Property and equipment, net of accumulated depreciation and amortization of $18,477 and $17,511		27,508		26,529
Property and equipment, net of accumulated depreciation and amortization of $18,693 and $17,511						Property and equipment, net of accumulated depreciation and amortization of $18,693 and $17,511	27,816		26,529
Operating lease right-of-use assets	Operating lease right-of-use assets	5,653		5,733		Operating lease right-of-use assets	5,827		5,733
Goodwill	Goodwill	9,753		9,753		Goodwill	9,753		9,753
Identifiable intangibles, net of accumulated amortization of $888 and $883		6,006		6,011
Identifiable intangibles, net of accumulated amortization of $890 and $883						Identifiable intangibles, net of accumulated amortization of $890 and $883	6,004		6,011
Cash restricted for airport construction	Cash restricted for airport construction	929		1,556		Cash restricted for airport construction	713		1,556
Equity investments	Equity investments	2,143		1,665		Equity investments	1,919		1,665
Deferred income taxes, net	Deferred income taxes, net	2,158		1,988		Deferred income taxes, net	1,813		1,988
Other noncurrent assets	Other noncurrent assets	1,493		1,357		Other noncurrent assets	1,467		1,357
Total noncurrent assets	Total noncurrent assets	55,643		54,592		Total noncurrent assets	55,312		54,592
Total assets	Total assets	$	75,309	$	71,996	Total assets	$	72,783	$	71,996

LIABILITIES AND STOCKHOLDERS' EQUITY	LIABILITIES AND STOCKHOLDERS' EQUITY					LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:	Current Liabilities:					Current Liabilities:
Current maturities of debt and finance leases	Current maturities of debt and finance leases	$	2,372	$	1,732	Current maturities of debt and finance leases	$	2,296	$	1,732
Current maturities of operating leases	Current maturities of operating leases	638		678		Current maturities of operating leases	636		678
Air traffic liability	Air traffic liability	6,798		4,044		Air traffic liability	6,246		4,044
Accounts payable	Accounts payable	3,930		2,840		Accounts payable	4,017		2,840
Accrued salaries and related benefits	Accrued salaries and related benefits	2,215		2,086		Accrued salaries and related benefits	2,198		2,086
Loyalty program deferred revenue	Loyalty program deferred revenue	2,757		1,777		Loyalty program deferred revenue	2,619		1,777
Fuel card obligation	Fuel card obligation	1,100		1,100		Fuel card obligation	1,100		1,100
Other accrued liabilities	Other accrued liabilities	3,763		1,670		Other accrued liabilities	1,812		1,670
Total current liabilities	Total current liabilities	23,573		15,927		Total current liabilities	20,924		15,927
Noncurrent Liabilities:	Noncurrent Liabilities:					Noncurrent Liabilities:
Debt and finance leases	Debt and finance leases	26,679		27,425		Debt and finance leases	25,523		27,425
Noncurrent air traffic liability	Noncurrent air traffic liability	140		500		Noncurrent air traffic liability	130		500
Pension, postretirement and related benefits	Pension, postretirement and related benefits	8,644		10,630		Pension, postretirement and related benefits	8,408		10,630
Loyalty program deferred revenue	Loyalty program deferred revenue	4,644		5,405		Loyalty program deferred revenue	4,837		5,405
Noncurrent operating leases	Noncurrent operating leases	5,633		5,713		Noncurrent operating leases	5,742		5,713
Other noncurrent liabilities	Other noncurrent liabilities	4,715		4,862		Other noncurrent liabilities	4,613		4,862
Total noncurrent liabilities	Total noncurrent liabilities	50,455		54,535		Total noncurrent liabilities	49,253		54,535

Commitments and Contingencies	Commitments and Contingencies	0		0		Commitments and Contingencies	0		0

Stockholders' Equity:	Stockholders' Equity:					Stockholders' Equity:
Common stock at $0.0001 par value; 1,500,000,000 shares authorized, 649,637,387 and 647,352,203 shares issued		0		0
Common stock at $0.0001 par value; 1,500,000,000 shares authorized, 649,758,099 and 647,352,203 shares issued						Common stock at $0.0001 par value; 1,500,000,000 shares authorized, 649,758,099 and 647,352,203 shares issued	—		—
Additional paid-in capital	Additional paid-in capital	11,396		11,259		Additional paid-in capital	11,428		11,259
Accumulated deficit		(953)		(428)
Retained earnings/(accumulated deficit)						Retained earnings/(accumulated deficit)	259		(428)
Accumulated other comprehensive loss	Accumulated other comprehensive loss	(8,882)		(9,038)		Accumulated other comprehensive loss	(8,800)		(9,038)
Treasury stock, at cost, 9,722,509 and 9,169,683 shares		(280)		(259)
Treasury stock, at cost, 9,744,281 and 9,169,683 shares						Treasury stock, at cost, 9,744,281 and 9,169,683 shares	(281)		(259)
Total stockholders' equity	Total stockholders' equity	1,281		1,534		Total stockholders' equity	2,606		1,534
Total liabilities and stockholders' equity	Total liabilities and stockholders' equity	$	75,309	$	71,996	Total liabilities and stockholders' equity	$	72,783	$	71,996
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.	The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.					The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 3

Financial Statements

DELTA AIR LINES, INC.

Condensed Consolidated Statements of Operations and Comprehensive Income/(Loss)

(Unaudited)


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
(in millions, except per share data)	(in millions, except per share data)	2021		2020		2021		2020		(in millions, except per share data)	2021		2020		2021		2020
Operating Revenue:	Operating Revenue:									Operating Revenue:
Passenger	Passenger	$	5,339	$	678	$	8,087	$	8,247	Passenger	$	7,191	$	1,938	$	15,278	$	10,185
Cargo	Cargo	251		108		466		261		Cargo	262		142		728		403
Other	Other	1,536		682		2,723		1,552		Other	1,701		982		4,423		2,534
Total operating revenue	Total operating revenue	7,126		1,468		11,276		10,060		Total operating revenue	9,154		3,062		20,429		13,122

Operating Expense:	Operating Expense:									Operating Expense:
Salaries and related costs	Salaries and related costs	2,328		2,127		4,530		4,989		Salaries and related costs	2,566		2,012		7,096		7,000
Aircraft fuel and related taxes	Aircraft fuel and related taxes	1,487		372		2,504		1,967		Aircraft fuel and related taxes	1,552		486		4,056		2,453
Ancillary businesses and refinery	Ancillary businesses and refinery	939		401		1,645		620		Ancillary businesses and refinery	1,079		561		2,724		1,181
Contracted services	Contracted services	570		369		1,089		1,117		Contracted services	634		419		1,723		1,536
Depreciation and amortization	Depreciation and amortization	501		591		993		1,268		Depreciation and amortization	501		545		1,494		1,813
Landing fees and other rents	Landing fees and other rents	460		422		953		972		Landing fees and other rents	524		458		1,477		1,430
Regional carrier expense	Regional carrier expense	403		338		804		914		Regional carrier expense	453		290		1,258		1,204
Aircraft maintenance materials and outside repairs	Aircraft maintenance materials and outside repairs	287		43		581		512		Aircraft maintenance materials and outside repairs	433		106		1,014		618
Passenger commissions and other selling expenses	Passenger commissions and other selling expenses	222		50		332		448		Passenger commissions and other selling expenses	308		100		640		548
Passenger service	Passenger service	175		91		294		364		Passenger service	226		92		520		456
Aircraft rent	Aircraft rent	104		96		208		196		Aircraft rent	105		99		313		295
Restructuring charges	Restructuring charges	8		2,454		(36)		2,454		Restructuring charges	33		5,345		(3)		7,798
Government grant recognition	Government grant recognition	(1,504)		(1,280)		(2,689)		(1,280)		Government grant recognition	(1,822)		(1,315)		(4,512)		(2,595)
Other	Other	330		209		650		744		Other	357		250		1,006		996
Total operating expense	Total operating expense	6,310		6,283		11,858		15,285		Total operating expense	6,949		9,448		18,806		24,733

Operating Income/(Loss)	Operating Income/(Loss)	816		(4,815)		(582)		(5,225)		Operating Income/(Loss)	2,205		(6,386)		1,623		(11,611)

Non-Operating Expense:	Non-Operating Expense:									Non-Operating Expense:
Interest expense, net	Interest expense, net	(338)		(194)		(700)		(273)		Interest expense, net	(314)		(291)		(1,014)		(564)
Impairments and equity method losses	Impairments and equity method losses	0		(2,058)		(54)		(2,318)		Impairments and equity method losses	(49)		(114)		(102)		(2,432)
Gain/(loss) on investments, net	Gain/(loss) on investments, net	211		8		473		(104)		Gain/(loss) on investments, net	(223)		(95)		251		(199)
Loss on extinguishment of debt										Loss on extinguishment of debt	(183)		—		(266)		—
Miscellaneous, net	Miscellaneous, net	87		45		124		299		Miscellaneous, net	96		27		301		327
Total non-operating expense, net	Total non-operating expense, net	(40)		(2,199)		(157)		(2,396)		Total non-operating expense, net	(673)		(473)		(830)		(2,868)

Income/(Loss) Before Income Taxes	Income/(Loss) Before Income Taxes	776		(7,014)		(739)		(7,621)		Income/(Loss) Before Income Taxes	1,532		(6,859)		793		(14,479)

Income Tax (Provision)/Benefit	Income Tax (Provision)/Benefit	(124)		1,297		214		1,370		Income Tax (Provision)/Benefit	(320)		1,480		(105)		2,849

Net Income/(Loss)	Net Income/(Loss)	$	652	$	(5,717)	$	(525)	$	(6,251)	Net Income/(Loss)	$	1,212	$	(5,379)	$	688	$	(11,630)

Basic Earnings/(Loss) Per Share	Basic Earnings/(Loss) Per Share	$	1.02	$	(9.01)	$	(0.82)	$	(9.83)	Basic Earnings/(Loss) Per Share	$	1.90	$	(8.47)	$	1.08	$	(18.30)
Diluted Earnings/(Loss) Per Share	Diluted Earnings/(Loss) Per Share	$	1.02	$	(9.01)	$	(0.82)	$	(9.83)	Diluted Earnings/(Loss) Per Share	$	1.89	$	(8.47)	$	1.07	$	(18.30)
Cash Dividends Declared Per Share	Cash Dividends Declared Per Share	$	0	$	0	$	0	$	0.40	Cash Dividends Declared Per Share	$	—	$	—	$	—	$	0.40

Comprehensive Income/(Loss)	Comprehensive Income/(Loss)	$	730	$	(5,756)	$	(369)	$	(6,199)	Comprehensive Income/(Loss)	$	1,294	$	(5,381)	$	926	$	(11,580)

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

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 4

Financial Statements

DELTA AIR LINES, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

Six Months Ended June 30,
(in millions) 2021 2020
Net Cash Provided by Operating Activities $ 2,557 $ 68
Cash Flows from Investing Activities:
Property and equipment additions:
Flight equipment, including advance payments (527) (659)
Ground property and equipment, including technology (672) (559)
Proceeds from sale-leaseback transactions 0 465
Purchase of short-term investments (5,587) (4,955)
Redemption of short-term investments 6,494 654
Purchase of equity investments 0 (2,099)
Other, net 258 107
Net cash used in investing activities (34) (7,046)
Cash Flows from Financing Activities:
Proceeds from short-term obligations 0 3,261
Proceeds from long-term obligations 1,902 11,747
Proceeds from sale-leaseback transactions 0 2,306
Payments on debt and finance lease obligations (3,133) (1,712)
Repurchase of common stock 0 (344)
Cash dividends 0 (260)
Fuel card obligation 0 103
Other, net 111 (35)
Net cash (used in)/provided by financing activities (1,120) 15,066
Net Increase in Cash, Cash Equivalents and Restricted Cash Equivalents 1,403 8,088
Cash, cash equivalents and restricted cash equivalents at beginning of period 10,055 3,730
Cash, cash equivalents and restricted cash equivalents at end of period $ 11,458 $ 11,818
Non-Cash Transactions:
Flight and ground equipment acquired under finance leases $ 779 $ 213
Right-of-use assets acquired under operating leases 259 393
Other financings 240 0
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) 2021 2020
Current assets:
Cash and cash equivalents $ 10,357 $ 11,366
Restricted cash included in prepaid expenses and other 172 113
Noncurrent assets:
Cash restricted for airport construction 929 339
Total cash, cash equivalents and restricted cash equivalents $ 11,458 $ 11,818
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.


	Nine Months Ended September 30,
(in millions)	2021		2020
Net Cash Provided by/(Used in) Operating Activities	$	2,708	$	(2,507)

Cash Flows from Investing Activities:
Property and equipment additions:
Flight equipment, including advance payments	(961)		(594)
Ground property and equipment, including technology	(1,068)		(757)
Proceeds from sale-leaseback transactions	—		465
Purchase of short-term investments	(10,799)		(8,700)
Redemption of short-term investments	12,158		3,654
Purchase of equity investments	—		(2,099)

Other, net	252		(159)
Net cash used in investing activities	(418)		(8,190)

Cash Flows from Financing Activities:
Proceeds from short-term obligations	—		3,261
Proceeds from long-term obligations	1,902		22,481
Proceeds from sale-leaseback transactions	—		2,306
Payments on debt and finance lease obligations	(4,685)		(2,318)
Repurchase of common stock	—		(344)
Cash dividends	—		(260)
Fuel card obligation	—		364
Other, net	98		(177)
Net cash (used in)/provided by financing activities	(2,685)		25,313

Net (Decrease)/Increase in Cash, Cash Equivalents and Restricted Cash Equivalents	(395)		14,616
Cash, cash equivalents and restricted cash equivalents at beginning of period	10,055		3,730
Cash, cash equivalents and restricted cash equivalents at end of period	$	9,660	$	18,346

Non-Cash Transactions:
Flight and ground equipment acquired under finance leases	$	904	$	347
Right-of-use assets acquired under operating leases	536		1,062
Other financings	240		115


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:
	September 30,
(in millions)	2021		2020
Current assets:
Cash and cash equivalents	$	8,785	$	16,477
Restricted cash included in prepaid expenses and other	162		189
Noncurrent assets:
Cash restricted for airport construction	713		1,680
Total cash, cash equivalents and restricted cash equivalents	$	9,660	$	18,346

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

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 5

Financial Statements

DELTA AIR LINES, INC.

Consolidated Statements of Stockholders' Equity

(Unaudited)


		Common Stock			Additional Paid-In Capital		Accumulated Deficit		Accumulated Other Comprehensive Loss		Treasury Stock						Common Stock			Additional Paid-In Capital		Retained Earnings / (Accumulated Deficit)		Accumulated Other Comprehensive Loss		Treasury Stock
(in millions, except per share data)	(in millions, except per share data)	Shares	Amount								Shares	Amount		Total		(in millions, except per share data)	Shares	Amount								Shares	Amount		Total
Balance at December 31, 2020	Balance at December 31, 2020	647	$	0	$	11,259	$	(428)	$	(9,038)	9	$	(259)	$	1,534	Balance at December 31, 2020	647	$	—	$	11,259	$	(428)	$	(9,038)	9	$	(259)	$	1,534
Net loss	Net loss	—	—		—		(1,177)		—		—	—		(1,177)		Net loss	—	—		—		(1,177)		—		—	—		(1,177)

Other comprehensive income	Other comprehensive income	—	—		—		—		78		—	—		78		Other comprehensive income	—	—		—		—		78		—	—		78
Common stock issued for employee equity awards(1)	Common stock issued for employee equity awards(1)	2	—		23		—		—		1	(20)		3		Common stock issued for employee equity awards(1)	2	—		23		—		—		1	(20)		3

Government grant warrant issuance	Government grant warrant issuance	—	—		44		—		—		—	—		44		Government grant warrant issuance	—	—		44		—		—		—	—		44
Balance at March 31, 2021	Balance at March 31, 2021	649	$	0	$	11,326	$	(1,605)	$	(8,960)	10	$	(279)	$	482	Balance at March 31, 2021	649	$	—	$	11,326	$	(1,605)	$	(8,960)	10	$	(279)	$	482
Net income	Net income	—	—		—		652		—		—	—		652		Net income	—	—		—		652		—		—	—		652

Other comprehensive income	Other comprehensive income	—	—		—		—		78		—	—		78		Other comprehensive income	—	—		—		—		78		—	—		78
Common stock issued for employee equity awards(1)	Common stock issued for employee equity awards(1)	1	—		28		—		—		0	(1)		27		Common stock issued for employee equity awards(1)	1	—		28		—		—		—	(1)		27

Government grant warrant issuance	Government grant warrant issuance	—	—		42		—		—		—	—		42		Government grant warrant issuance	—	—		42		—		—		—	—		42
Balance at June 30, 2021	Balance at June 30, 2021	650	$	0	$	11,396	$	(953)	$	(8,882)	10	$	(280)	$	1,281	Balance at June 30, 2021	650	$	—	$	11,396	$	(953)	$	(8,882)	10	$	(280)	$	1,281
Net income																Net income	—	—		—		1,212		—		—	—		1,212

Other comprehensive income																Other comprehensive income	—	—		—		—		82		—	—		82
Common stock issued for employee equity awards(1)																Common stock issued for employee equity awards(1)	—	—		32		—		—		—	(1)		31

Balance at September 30, 2021																Balance at September 30, 2021	650	$	—	$	11,428	$	259	$	(8,800)	10	$	(281)	$	2,606

(1)Treasury shares were withheld for payment of taxes, at a weighted average price per share of $38.35, $46.21 and ~~$46.21~~$43.48 in the March 2021 quarter, June 2021 quarter and ~~June~~September 2021 quarter, respectively.


		Common Stock			Additional Paid-In Capital		Retained Earnings		Accumulated Other Comprehensive Loss		Treasury Stock						Common Stock			Additional Paid-In Capital		Retained Earnings		Accumulated Other Comprehensive Loss		Treasury Stock
(in millions, except per share data)	(in millions, except per share data)	Shares	Amount								Shares	Amount		Total		(in millions, except per share data)	Shares	Amount								Shares	Amount		Total
Balance at December 31, 2019	Balance at December 31, 2019	652	$	0	$	11,129	$	12,454	$	(7,989)	9	$	(236)	$	15,358	Balance at December 31, 2019	652	$	—	$	11,129	$	12,454	$	(7,989)	9	$	(236)	$	15,358
Net loss	Net loss	—	—		—		(534)		—		—	—		(534)		Net loss	—	—		—		(534)		—		—	—		(534)
Dividends declared	Dividends declared	—	—		—		(257)		—		—	—		(257)		Dividends declared	—	—		—		(257)		—		—	—		(257)
Other comprehensive income	Other comprehensive income	—	—		—		—		91		—	—		91		Other comprehensive income	—	—		—		—		91		—	—		91
Common stock issued for employee equity awards(1)	Common stock issued for employee equity awards(1)	1	—		29		—		—		1	(34)		(5)		Common stock issued for employee equity awards(1)	1	—		29		—		—		1	(34)		(5)
Stock purchased and retired	Stock purchased and retired	(6)	—		(104)		(240)		—		—	—		(344)		Stock purchased and retired	(6)	—		(104)		(240)		—		—	—		(344)
Balance at March 31, 2020	Balance at March 31, 2020	647	$	0	$	11,054	$	11,423	$	(7,898)	10	$	(270)	$	14,309	Balance at March 31, 2020	647	$	—	$	11,054	$	11,423	$	(7,898)	10	$	(270)	$	14,309
Net loss	Net loss	—	—		—		(5,717)		—		—	—		(5,717)		Net loss	—	—		—		(5,717)		—		—	—		(5,717)

Other comprehensive loss	Other comprehensive loss	—	—		—		—		(39)		—	—		(39)		Other comprehensive loss	—	—		—		—		(39)		—	—		(39)
Common stock issued for employee equity awards(1)	Common stock issued for employee equity awards(1)	0	—		38		—		—		0	(1)		37		Common stock issued for employee equity awards(1)	—	—		38		—		—		—	(1)		37

Government grant warrant issuance	Government grant warrant issuance	—	—		100		—		—		—	—		100		Government grant warrant issuance	—	—		100		—		—		—	—		100
Balance at June 30, 2020	Balance at June 30, 2020	647	$	0	$	11,192	$	5,706	$	(7,937)	10	$	(271)	$	8,690	Balance at June 30, 2020	647	$	—	$	11,192	$	5,706	$	(7,937)	10	$	(271)	$	8,690
Net loss																Net loss	—	—		—		(5,379)		—		—	—		(5,379)

Other comprehensive loss																Other comprehensive loss	—	—		—		—		(2)		—	—		(2)
Common stock issued for employee equity awards(1)																Common stock issued for employee equity awards(1)	—	—		35		—		—		—	(1)		34

Government grant warrant issuance																Government grant warrant issuance	—	—		14		—		—		—	—		14
Balance at September 30, 2020																Balance at September 30, 2020	647	$	—	$	11,241	$	327	$	(7,939)	10	$	(272)	$	3,357

(1)Treasury shares were withheld for payment of taxes, at a weighted average price per share of $56.48, $25.56 and ~~$25.56~~$28.29 in the March 2020 quarter, June 2020 quarter and ~~June~~September 2020 quarter, respectively.

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

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 6

Notes to the 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, 2020.

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 impacts from the COVID-19 pandemic and the uncertain pace of recovery, seasonal variations in the demand for air travel, the volatility of aircraft fuel prices and other factors, operating results for the three and ~~six~~nine months ended ~~June~~September 30, 2021 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.

Regional Carrier Expense

We previously allocated certain costs (such as landing fees and other rents, salaries and related costs and contracted services) to regional carrier expense in our Condensed Consolidated Statements of Operations and Comprehensive Income/(Loss) ("income statement") based on relevant statistics (such as passenger counts). Beginning in the March 2021 quarter we ceased performing this allocation and have reclassified the costs presented in prior periods to align with this presentation. This reclassification better reflects the nature of, and how management views, these regional carrier related expenses. This allocation was approximately $900 million in 2020, including approximately ~~$160~~$200 million in the ~~June~~September 2020 quarter, and $1.4 billion in 2019, including approximately $360 million in the ~~June~~September 2019 quarter. The remaining amounts in regional carrier expense represent the accrual of payments to our regional carriers under capacity purchase agreements and the expenses of our wholly owned regional subsidiary, Endeavor Air, Inc.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 7

Notes to the Consolidated Financial Statements

NOTE 2. REVENUE RECOGNITION

Passenger Revenue


		Three Months Ended June 30,				Six Months Ended June 30,				Three Months Ended September 30,						Nine Months Ended September 30,
(in millions)	(in millions)	2021		2020		2021		2020			(in millions)	2021		2020			2021		2020
Ticket	Ticket	$	4,553	$	568	$	6,830	$	7,078		Ticket	$	6,237	$	1,634		$	13,067	$	8,712
Loyalty travel awards	Loyalty travel awards	428		45		669		588			Loyalty travel awards	544		143			1,213		731
Travel-related services	Travel-related services	358		65		588		581			Travel-related services	410		161			998		742
Total passenger revenue	Total passenger revenue	$	5,339	$	678	$	8,087	$	8,247		Total passenger revenue	$	7,191	$	1,938		$	15,278	$	10,185

We recognized approximately ~~$1.4~~$1.8 billion and ~~$2.9~~$3.0 billion in passenger revenue during the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020, respectively, that had been recorded in our air traffic liability balance at the beginning of those periods.

In the March 2021 quarter, we announced the extension of the validity of all passenger tickets and travel credits purchased or expiring in 2021 to December 31, 2022. ~~In addition, we waived change fees for all tickets purchased through April 30, 2021, as well as eliminated change fees for domestic and international tickets originating from North America~~Additionally, with the exception of Basic Economy ~~tickets.~~tickets, we eliminated change fees for tickets originating in North America and waived change fees for those originating outside of North America. We also implemented a waiver that allows Basic Economy tickets purchased for travel in 2021, which are normally non-changeable, to be changed without paying a fee regardless of origin or destination.

We estimate the value of tickets that will expire unused (“breakage”) and recognize revenue at the scheduled flight date. Our breakage estimates are primarily based on historical experience, ticket contract terms and customers’ travel behavior. Given the change in ticket validity terms made in 2021 and the uncertainty caused by the COVID-19 pandemic, our estimates of revenue that will be recognized from the air traffic liability for unused tickets may vary in future periods.

Other Revenue


		Three Months Ended June 30,				Six Months Ended June 30,				Three Months Ended September 30,						Nine Months Ended September 30,
(in millions)	(in millions)	2021		2020		2021		2020			(in millions)	2021		2020			2021		2020
Ancillary businesses and refinery		$	962	$	390	$	1,688	$	613
Refinery											Refinery	$	872	$	417		$	2,189	$	709
Loyalty program	Loyalty program	439		269		807		743			Loyalty program	453		343			1,260		1,086
Ancillary businesses											Ancillary businesses	215		155			586		476
Miscellaneous	Miscellaneous	135		23		228		196			Miscellaneous	161		67			388		263
Total other revenue	Total other revenue	$	1,536	$	682	$	2,723	$	1,552		Total other revenue	$	1,701	$	982		$	4,423	$	2,534

~~Ancillary Businesses and~~ Refinery. ~~Ancillary businesses and refinery includes~~This represents refinery sales to third parties, ~~aircraft maintenance services we provide to third parties and our vacation wholesale operations.~~which are at or near cost; accordingly, the margin on these sales is de minimis.

Loyalty Program. Our SkyMiles loyalty program allows customers to earn mileage credits ("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 companies, hotels, car rental agencies and ridesharing 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~~nine months ended ~~June~~September 30, 2021 and 2020, total cash sales from marketing agreements related to our loyalty program were ~~$1.8~~$2.9 billion and ~~$1.5~~$2.2 billion, respectively, which are allocated to travel and other performance obligations.

Ancillary Businesses. Ancillary businesses includes aircraft maintenance services we provide to third parties and our vacation wholesale operations.

Delta Air Lines, Inc. September 2021 Form 10-Q 8

Notes to the Consolidated Financial Statements

Current Activity of the Loyalty Program. Miles are combined in one homogeneous pool and are not separately identifiable. Therefore, ~~the~~ 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 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	Loyalty program activity					Loyalty program activity
(in millions)	(in millions)	2021		2020		(in millions)	2021		2020
Balance at January 1	Balance at January 1	$	7,182	$	6,728	Balance at January 1	$	7,182	$	6,728
Miles earned	Miles earned	915		872		Miles earned	1,541		1,132
Travel miles redeemed		(669)		(588)
Non-travel miles redeemed		(27)		(31)
Balance at June 30		$	7,401	$	6,981
Miles redeemed for air travel						Miles redeemed for air travel	(1,213)		(731)
Miles redeemed for non-air travel and other						Miles redeemed for non-air travel and other	(54)		(40)
Balance at September 30						Balance at September 30	$	7,456	$	7,089

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 2021 Form 10-Q 8~~

~~Notes to the Consolidated Financial Statements~~

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	Passenger revenue by geographic region									Passenger revenue by geographic region
		Passenger Revenue									Passenger Revenue
		Three Months Ended June 30,				Six Months Ended June 30,						Three Months Ended September 30,						Nine Months Ended September 30,
(in millions)	(in millions)	2021		2020		2021		2020					(in millions)	2021		2020			2021		2020
Domestic	Domestic	$	4,478	$	564	$	6,758	$	6,165				Domestic	$	5,759	$	1,647		$	12,517	$	7,812
Atlantic	Atlantic	288		64		430		882					Atlantic	730		132			1,160		1,014
Latin America	Latin America	485		18		749		783					Latin America	564		97			1,313		879
Pacific	Pacific	88		32		150		417					Pacific	138		62			288		480
Total	Total	$	5,339	$	678	$	8,087	$	8,247				Total	$	7,191	$	1,938		$	15,278	$	10,185


Operating revenue by geographic region	Operating revenue by geographic region									Operating revenue by geographic region
		Operating Revenue									Operating Revenue
		Three Months Ended June 30,				Six Months Ended June 30,						Three Months Ended September 30,						Nine Months Ended September 30,
(in millions)	(in millions)	2021		2020		2021		2020					(in millions)	2021		2020			2021		2020
Domestic	Domestic	$	5,894	$	1,264	$	9,262	$	7,531				Domestic	$	7,311	$	2,585		$	16,572	$	10,116
Atlantic	Atlantic	467		119		734		1,113					Atlantic	954		240			1,688		1,353
Latin America	Latin America	586		26		967		889					Latin America	653		126			1,620		1,015
Pacific	Pacific	179		59		313		527					Pacific	236		111			549		638
Total	Total	$	7,126	$	1,468	$	11,276	$	10,060				Total	$	9,154	$	3,062		$	20,429	$	13,122

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 9

Notes to the Consolidated Financial Statements

NOTE 3. FAIR VALUE MEASUREMENTS

Assets Measured at Fair Value on a Recurring Basis


(in millions)	(in millions)	June 30, 2021		Level 1		Level 2		Level 3		(in millions)	September 30, 2021		Level 1		Level 2		Level 3
Cash equivalents	Cash equivalents	$	7,887	$	7,887	$	0	$	0	Cash equivalents	$	6,098	$	6,098	$	—	$	—
Restricted cash equivalents	Restricted cash equivalents	1,101		1,101		0		0		Restricted cash equivalents	874		874		—		—
Short-term investments	Short-term investments	4,873		2,807		2,066		0		Short-term investments	4,417		2,291		2,126		—
Long-term investments	Long-term investments	1,888		1,230		557		101		Long-term investments	1,659		1,525		37		97


(in millions)	(in millions)	December 31, 2020		Level 1		Level 2		Level 3		(in millions)	December 31, 2020		Level 1		Level 2		Level 3
Cash equivalents	Cash equivalents	$	5,755	$	5,755	$	0	$	0	Cash equivalents	$	5,755	$	5,755	$	—	$	—
Restricted cash equivalents	Restricted cash equivalents	1,747		1,747		0		0		Restricted cash equivalents	1,747		1,747		—		—
Short-term investments	Short-term investments	5,789		3,919		1,870		0		Short-term investments	5,789		3,919		1,870		—
Long-term investments	Long-term investments	1,417		948		38		431		Long-term investments	1,417		948		38		431

Cash Equivalents and Restricted Cash Equivalents. Cash equivalents generally consist of money market funds. Restricted cash equivalents are recorded in prepaid expenses and other and cash restricted for airport construction on our Consolidated Balance Sheet ("balance sheet"). Restricted cash equivalents generally consist of money market funds, time deposits, commercial paper and negotiable certificates of deposit, which 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. The fair value of these cash equivalents is based on a market approach using prices generated by market transactions involving identical or comparable assets.

Short-Term Investments. Short-term investments consist of U.S. government and agency securities. The fair values of these investments are based on a market approach using industry standard valuation techniques that incorporate observable inputs such as quoted market prices, interest rates, benchmark curves, credit ratings of the security and other observable information.

As of ~~June~~September 30, 2021, the estimated fair value of our short-term investments was ~~$4.9~~$4.4 billion. Of these investments, ~~$4.2~~$3.7 billion are expected to mature in one year or less, with the remainder maturing by the ~~end~~first half of ~~2022.~~2023. Investments with maturities beyond one year when purchased are classified as short-term investments if they are expected to be available to support our short-term liquidity needs.

Long-Term Investments. 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. In the ~~March~~September 2021 quarter, Wheels Up ~~entered into an agreement to merge with Aspirational Consumer Lifestyle Corp~~Experience Inc. ("~~Aspirational"~~Wheels Up")~~, a publicly-traded special purpose acquisition company. As~~ became publicly traded and, as of ~~June~~September 30, 2021, our investment in Wheels Up ~~continues to be~~is classified ~~as Level 2. Consistent with our other equity investments that are traded on a public exchange, when Wheels Up shares are actively traded, this investment will be recharacterized~~ as Level 1. In the June 2021 quarter, ~~shares of~~ Clear Secure, Inc. ("CLEAR") became publicly traded and ~~as of June 30, 2021~~ our investment is classified as Level 1. In addition, our equity investments in ~~other~~ 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 and forecasts provided by our investees. 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.

~~Delta Air Lines, Inc. June 2021 Form 10-Q 10~~

~~Notes to the Consolidated Financial Statements~~

NOTE 4. INVESTMENTS

We have developed strategic relationships with a number of airlines and airline services companies through joint ventures and other forms of cooperation and support, including equity investments. Our equity investments reinforce our commitment to these relationships and generally enhance our ability to offer input to the investee on strategic issues and direction, in some cases through representation on the board of directors.

Changes in the valuation of investments accounted for at fair value are recorded in gain/(loss) on investments, net in our income statement within non-operating expense and are driven by changes in stock prices, other valuation techniques for investments in companies without publicly-traded shares and foreign currency fluctuations. We recorded gains of $211 million and $473 million on our fair value investments during the three and six months ended June 30, 2021 and gains of $8 million and losses of $104 million during the three and six months ended June 30, 2020, respectively.

Delta Air Lines, Inc. September 2021 Form 10-Q 10

Notes to the Consolidated Financial Statements

Our share of Unifi Aviation's financial results is recorded in contracted services in our income statement as this entity is integral to the operations of our business by providing services at our airport locations, while our share of other equity method investees' financial results is recorded in impairments and equity method losses in our income statement under non-operating expense. If an investment accounted for under the equity method experiences a loss in value that is determined to be other than temporary, we will reduce our carrying value of the investment to fair value and record the loss in impairments and equity method losses in our income statement.


Equity investments ownership interest and carrying value	Equity investments ownership interest and carrying value										Equity investments ownership interest and carrying value
		Accounting Treatment	Ownership Interest				Carrying Value					Accounting Treatment	Ownership Interest				Carrying Value
(in millions)	(in millions)		June 30, 2021		December 31, 2020		June 30, 2021		December 31, 2020		(in millions)		September 30, 2021		December 31, 2020		September 30, 2021		December 31, 2020
Wheels Up	Wheels Up	Fair Value	24	%	24	%	$	520	$	210	Wheels Up	Fair Value	21	%	24	%	$	343	$	210
Hanjin-KAL	Hanjin-KAL	Fair Value	13	%	13	%	517		512		Hanjin-KAL	Fair Value	13	%	13	%	456		512
Air France-KLM	Air France-KLM	Fair Value	6	%	9	%	181		235		Air France-KLM	Fair Value	6	%	9	%	184		235
China Eastern	China Eastern	Fair Value	3	%	3	%	197		201		China Eastern	Fair Value	3	%	3	%	179		201
CLEAR	CLEAR	Fair Value	6	%	6	%	331		120		CLEAR	Fair Value	6	%	6	%	340		120
Unifi Aviation	Unifi Aviation	Equity Method	49	%	49	%	162		154		Unifi Aviation	Equity Method	49	%	49	%	167		154
Other investments	Other investments	Various					234		233		Other investments	Various					250		233
Equity investments	Equity investments						$	2,143	$	1,665	Equity investments						$	1,919	$	1,665

Wheels Up. In ~~the March~~July 2021, ~~quarter,~~ Wheels Up ~~entered into~~became a ~~definitive agreement to become~~ publicly-traded ~~via~~company through a merger with Aspirational ~~and the transaction closed on July 13, 2021.~~Consumer Lifestyle Corp ("Aspirational"). Aspirational subsequently changed its name to Wheels Up Experience Inc. ~~upon consummation of the transaction,~~ and ~~the Wheels Up~~its common stock ~~began trading~~trades on the New York Stock Exchange under the symbol UP. We account for our investment under the fair value option and ~~will use~~are using the stock price to recognize fair value adjustments beginning in the September 2021 quarter.

~~Clear Secure, Inc. ("CLEAR").~~CLEAR. In the June 2021 quarter, CLEAR ~~launched and priced~~completed an initial public offering of Class A common stock, which ~~began trading~~trades on the New York Stock Exchange under the symbol YOU. ~~Based~~We own shares of Alclear Holdings, LLC, which are convertible on a one-to-one basis for the ~~June 30, 2021 closing price~~Class A common stock of ~~those shares, our~~CLEAR. Our 6% ownership interest ~~(on~~is determined on a fully exchanged and converted ~~basis) in CLEAR is valued at $331 million.~~basis. We account for our investment under the fair value method and are using the stock price to recognize fair value adjustments.

Other Investments. This category includes various investments that are accounted for at fair value or under the equity method, depending on our ownership interest and the level of influence conveyed by our investment. Included therein are our investments in Grupo Aeroméxico, LATAM Airlines Group S.A. ("LATAM") and Virgin Atlantic, all of which are undergoing in-court or out-of-court restructurings, and the carrying values of these investments have been reduced to and remain ~~0 at June~~zero as of September 30, 2021. In order to support our relationships with these carriers, we have provided them with strategic and operational assistance through their restructurings. ~~We have~~As of September 30, 2021, we had notes payable of approximately ~~$530~~$525 million, which ~~are~~were recorded in current maturities of debt and finance leases, and receivables from those ~~partners~~carriers recorded within other noncurrent assets, ~~as of June 30, 2021,~~ including $185 million related to our option to purchase certain obligations of a lender under Grupo Aeroméxico's restructuring process and that lender’s right to require ~~our~~us to purchase of that portion of its obligations.

GOL. During 2020, we loaned GOL Linhas Aéreas Inteligentes, the parent company of GOL Linhas Aéreas (operating as GOL), $250 million to be used exclusively to repay the term loan we had previously guaranteed. In the June 2021 quarter, GOL repaid the outstanding balance of this loan in full.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 11

Notes to the Consolidated Financial Statements

NOTE 5. DEBT


Summary of outstanding debt by category	Summary of outstanding debt by category											Summary of outstanding debt by category
		Maturity			Interest Rate(s) Per Annum at			June 30,		December 31,			Maturity			Interest Rate(s) Per Annum at			September 30,		December 31,
(in millions)	(in millions)	Dates			June 30, 2021			2021		2020		(in millions)	Dates			September 30, 2021			2021		2020
Unsecured notes	Unsecured notes	2022	to	2029	2.90%	to	7.38%	$	4,750	$	5,350	Unsecured notes	2022	to	2029	2.90%	to	7.38%	$	4,460	$	5,350
Unsecured Payroll Support Program Loan		2030			1.00%			1,648		1,648
Unsecured Payroll Support Program Extension Loan		2031			1.00%			957		0
Unsecured Payroll Support Program 3 Loan		2031			1.00%			891		0
Unsecured Payroll Support Program Loans												Unsecured Payroll Support Program Loans	2030	to	2031	1.00%			3,496		1,648

Financing arrangements secured by SkyMiles assets:	Financing arrangements secured by SkyMiles assets:											Financing arrangements secured by SkyMiles assets:
SkyMiles Notes(1)	SkyMiles Notes(1)	2023	to	2028	4.50%	and	4.75%	6,000		6,000		SkyMiles Notes(1)	2023	to	2028	4.50%	and	4.75%	6,000		6,000
SkyMiles Term Loan(1)(2)	SkyMiles Term Loan(1)(2)	2023	to	2027	4.75%			3,000		3,000		SkyMiles Term Loan(1)(2)	2023	to	2027	4.75%			2,865		3,000
Financing arrangements secured by slots, gates and/or routes:	Financing arrangements secured by slots, gates and/or routes:											Financing arrangements secured by slots, gates and/or routes:
2020 Senior Secured Notes	2020 Senior Secured Notes	2025			7.00%			3,500		3,500		2020 Senior Secured Notes	2025			7.00%			2,823		3,500
2020 Term Loan	2020 Term Loan	n/a						0		1,493		2020 Term Loan	n/a						—		1,493
2018 Revolving Credit Facility(2)	2018 Revolving Credit Facility(2)	2022	to	2023	Undrawn			0		0		2018 Revolving Credit Facility(2)	2022	to	2023	Undrawn			—		—
Financing arrangements secured by aircraft:	Financing arrangements secured by aircraft:											Financing arrangements secured by aircraft:
Certificates(1)	Certificates(1)	2021	to	2028	2.00%	to	8.00%	2,009		2,633		Certificates(1)	2021	to	2028	2.00%	to	8.00%	1,990		2,633
Notes(1)(2)	Notes(1)(2)	2021	to	2033	0.71%	to	5.75%	1,279		1,284		Notes(1)(2)	2021	to	2033	0.70%	to	5.75%	1,208		1,284
NYTDC Special Facilities Revenue Bonds, Series 2020(1)	NYTDC Special Facilities Revenue Bonds, Series 2020(1)	2026	to	2045	4.00%	to	5.00%	1,511		1,511		NYTDC Special Facilities Revenue Bonds, Series 2020(1)	2026	to	2045	4.00%	to	5.00%	1,511		1,511
NYTDC Special Facilities Revenue Bonds, Series 2018(1)	NYTDC Special Facilities Revenue Bonds, Series 2018(1)	2022	to	2036	4.00%	to	5.00%	1,383		1,383		NYTDC Special Facilities Revenue Bonds, Series 2018(1)	2022	to	2036	4.00%	to	5.00%	1,383		1,383
Other financings(1)(2)	Other financings(1)(2)	2021	to	2030	2.25%	to	8.00%	594		412		Other financings(1)(2)	2021	to	2030	2.25%	to	8.00%	592		412
Other revolving credit facilities(2)	Other revolving credit facilities(2)	2022			Undrawn			0		0		Other revolving credit facilities(2)	2022			Undrawn			—		—
Total secured and unsecured debt	Total secured and unsecured debt							27,522		28,214		Total secured and unsecured debt							26,328		28,214
Unamortized (discount)/premium and debt issue cost, net and other	Unamortized (discount)/premium and debt issue cost, net and other							(257)		(240)		Unamortized (discount)/premium and debt issue cost, net and other							(227)		(240)
Total debt	Total debt							27,265		27,974		Total debt							26,101		27,974
Less: current maturities	Less: current maturities							(2,019)		(1,443)		Less: current maturities							(2,024)		(1,443)
Total long-term debt	Total long-term debt							$	25,246	$	26,531	Total long-term debt							$	24,077	$	26,531

(1)Due in installments.

(2)Certain financings are comprised of variable rate debt. All variable rates are equal to LIBOR (generally subject to a floor) or another index rate ~~in each case~~ plus a specified margin.

Unsecured Payroll Support Program Extension Loans

A summary of the amounts received and warrants issued under the initial payroll support program under the Coronavirus Aid, Relief and Economic Security Act ("CARES Act") and the program extensions is set forth in the following table:


Summary of payroll support program activity
(in millions)	Total		Grant		Loan		Number of Warrants	Percentage of Outstanding Shares at September 30, 2021
Payroll Support Program (PSP1)	$	5,594	$	3,946	$	1,648	6.8	1.1	%
Payroll Support Program Extension (PSP2)	3,290		2,333		957		2.4	0.4	%
Payroll Support Program 3 (PSP3)	3,069		2,178		891		1.9	0.3	%
Total	$	11,953	$	8,457	$	3,496	11.1	1.8	%

Grants received were recognized in government grant recognition in our income statement over the periods that the funds were intended to compensate. The PSP1 grant was recognized during 2020 and grants received from PSP2 and PSP3 have been fully recognized as of the end of September 2021.

Delta Air Lines, Inc. September 2021 Form 10-Q 12

Notes to the Consolidated Financial Statements

Payroll Support Program Extension (PSP2). The Consolidated Appropriations Act, 2021 was enacted on December 27, 2020, and included an extension of the payroll support program created under the ~~Coronavirus Aid, Relief and Economic Security~~CARES Act ~~("CARES Act")~~ providing an additional $15 billion in grants and loans to the airline ~~industry to be used for airline employee wages, salaries and benefits.~~industry. In January 2021, we entered into a payroll support program extension agreement with the U.S. Department of the Treasury. During the six months ended June 30, 2021, we received a total of $3.3 billion in payroll support payments under this extension agreement, which ~~must be used~~we were required to use exclusively for the payment of employee wages, salaries and benefits and were conditioned on our agreement to refrain from conducting involuntary employee layoffs or furloughs from the date of the extension agreement through March 2021. Other conditions include prohibitions on share repurchases and dividends through March 2022 and certain limitations on executive compensation until October 2022. The Department of Transportation also has the authority until March 1, 2022 to require airlines that received payroll support program funds to maintain scheduled air service deemed necessary to any point served by the airline before March 1, 2020.

~~Delta Air Lines, Inc. June 2021 Form 10-Q 12~~

~~Notes to the Consolidated Financial Statements~~

These support payments consisted of $2.3 billion in a grant and $957 million in an unsecured 10-year low interest ~~loan and, in~~loan. In return, we entered into a promissory note for the loan and issued warrants to the U.S. Department of the Treasury to acquire approximately 2.4 million shares of Delta common stock. The loan bears interest at an annual rate of 1.00% for the first five years and the applicable Secured Overnight Financing Rate ("SOFR") plus 2.00% in the final five years. The warrants have an initial exercise price of $39.73 per share, subject to adjustment in certain cases, and a five-year term. We have recorded the value of the promissory note and warrants on a relative fair value basis as $905 million of noncurrent debt, net of discount, and $52 million in additional paid in capital, respectively.

Payroll Support Program 3 (PSP3). The American Rescue Plan Act of 2021 was enacted on March 11, 2021, and included a further extension of the payroll support program providing an additional $14 billion in grants and loans to the ~~industry to be used for~~ airline ~~employee wages, salaries and benefits.~~industry. In April 2021, we entered into a Payroll Support Program 3 Agreement with the U.S. Department of the Treasury. During the June 2021 quarter, we received a total of $3.1 billion in payroll support payments under this agreement, which ~~must be used~~we were required to use exclusively for the payment of employee wages, salaries and benefits and iswas conditioned on our agreement to refrain from conducting involuntary employee layoffs or furloughs from the date of the agreement through September 30, 2021 or the date on which we have expended all of the payroll support, whichever is later. Other conditions include prohibitions on share repurchases and dividends through September 30, 2022 and certain limitations on executive compensation until April 1, 2023.

These support payments consisted of $2.2 billion in a grant and $891 million in an unsecured 10-year low interest ~~loan and, in~~loan. In return, we entered into a promissory note for the loan and issued warrants to the U.S. Department of the Treasury to acquire approximately 1.9 million shares of Delta common stock. The loan bears interest at an annual rate of 1.00% for the first five years and the applicable SOFR plus 2.00% in the final five years. The warrants have an initial exercise price of $47.80 per share, subject to adjustment in certain cases, and a five-year term. We have recorded the value of the promissory note and warrants on a relative fair value basis as $857 million of noncurrent debt, net of discount, and $34 million in additional paid in capital, respectively.

~~A summary of the amounts received and warrants issued under the initial payroll support program under the CARES Act and the program extensions is set forth in the following table:~~

Summary of payroll support program activity
(in millions) Total Grant Loan Number of Warrants Percentage of Outstanding Shares at June 30, 2021
Payroll Support Program (PSP1) $ 5,594 $ 3,946 $ 1,648 6.8 1.1 %
Payroll Support Program Extension (PSP2) (1)
3,290 2,333 957 2.4 0.4 %
Payroll Support Program 3 (PSP3) (2)
3,069 2,178 891 1.9 0.3 %
Total $ 11,953 $ 8,457 $ 3,496 11.1 1.8 %

~~(1)During the June 2021 quarter the remaining $1.1 billion of this grant was recognized in government grant recognition in our income statement.~~

~~(2)~~During the June 2021 quarter $356 million of this grant was recognized in government grant recognition in our income statement and $1.8 billion is deferred in other accrued liabilities on our balance sheet as of June 30, 2021.

2020 Term Loan

In 2020 we entered into a $1.5 billion term loan secured by certain slots, gates and routes. In the March 2021 quarter, we repaid in full the term loan, which was scheduled to mature in April 2023, and incurred a $56 million loss on extinguishment of debt, which is recorded in ~~miscellaneous, net~~loss on extinguishment of debt in non-operating expense in our income statement.

Enhanced Equipment Trust Certificates ("EETCs") Prepayments

In the June 2021 quarter, we repaid in full approximately $450 million of various EETCs which were scheduled to mature between 2022 and 2023, and incurred a $26 million loss on extinguishment of debt, which is recorded in ~~miscellaneous, net~~loss on extinguishment of debt in non-operating expense in our income statement.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 13

Notes to the Consolidated Financial Statements

Early Settlement of Outstanding Notes

In July 2021, we completed a cash tender offer for an aggregate purchase price of $1.0 billion, excluding accrued and unpaid interest, of our outstanding 7.0% Senior Secured Notes due 2025 (the "2025 Notes"), 7.375% Notes due 2026 (the "2026 Notes") and 4.5% Senior Secured Notes due 2025 (the "2025 SkyMiles Notes"). As a result of the tender offer, we purchased 2025 Notes, included as 2020 Senior Secured Notes in the table above, with principal amount of $677 million for approximately $800 million and 2026 Notes, included in Unsecured Notes in the table above, with principal amount of $169 million for approximately $200 million. We did not purchase any of the 2025 SkyMiles Notes under the tender offer. In addition to the early settlement of the principal amount of the purchased notes, we recorded a loss of $166 million on extinguishment of debt in non-operating expense in our income statement.

Throughout the September 2021 quarter we also repurchased $262 million of various secured certificates, unsecured notes and a portion of the SkyMiles Term Loan on the open market. These payments resulted in a $17 million loss on extinguishment of debt.

Availability Under Revolving Facilities

As of ~~June~~September 30, 2021, we had approximately $2.6 billion undrawn and available under our revolving credit facilities. In addition, we had outstanding letters of credit as of ~~June~~September 30, 2021, including approximately $300 million that reduced the availability under our revolving credit facilities and approximately $300 million that did not affect the availability of 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 where applicable, underlying collateral. Debt is primarily classified as Level 2 within the fair value hierarchy.


Fair value of outstanding debt	Fair value of outstanding debt					Fair value of outstanding debt
(in millions)	(in millions)	June 30, 2021		December 31, 2020		(in millions)	September 30, 2021		December 31, 2020
Net carrying amount	Net carrying amount	$	27,265	$	27,974	Net carrying amount	$	26,101	$	27,974
Fair value	Fair value	$	29,600	$	29,800	Fair value	$	28,300	$	29,800

Covenants

Our debt agreements contain various affirmative, negative and financial covenants. We were in compliance with the covenants in our debt agreements at ~~June~~September 30, 2021.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 14

Notes to the Consolidated Financial Statements

NOTE 6. EMPLOYEE BENEFIT PLANS

Employee benefit plans net periodic (benefit) cost
Pension Benefits Other Postretirement and Postemployment Benefits
(in millions) 2021 2020 2021 2020
Three Months Ended June 30,
Service cost $ 0 $ 0 $ 21 $ 24
Interest cost 146 175 29 28
Expected return on plan assets (381) (343) (9) (11)
Amortization of prior service credit 0 0 (2) (2)
Recognized net actuarial loss 88 74 15 10
Settlements 0 3 0 0
Net periodic (benefit) cost $ (147) $ (91) $ 54 $ 49


Employee benefit plans net periodic (benefit) cost	Employee benefit plans net periodic (benefit) cost									Employee benefit plans net periodic (benefit) cost
		Pension Benefits				Other Postretirement and Postemployment Benefits					Pension Benefits				Other Postretirement and Postemployment Benefits
(in millions)	(in millions)	2021		2020		2021		2020		(in millions)	2021		2020		2021		2020
Six Months Ended June 30,
Three Months Ended September 30,										Three Months Ended September 30,
Service cost	Service cost	$	0	$	0	$	43	$	48	Service cost	$	—	$	—	$	21	$	24
Interest cost	Interest cost	291		351		59		56		Interest cost	146		175		29		30
Expected return on plan assets	Expected return on plan assets	(761)		(687)		(17)		(22)		Expected return on plan assets	(381)		(343)		(9)		(11)
Amortization of prior service credit	Amortization of prior service credit	0		0		(3)		(4)		Amortization of prior service credit	—		—		(2)		(2)
Recognized net actuarial loss	Recognized net actuarial loss	177		149		27		21		Recognized net actuarial loss	88		74		15		10

Special termination benefits										Special termination benefits	—		—		—		1,260

Settlements	Settlements	0		3		0		0		Settlements	1		30		—		—
Net periodic (benefit) cost	Net periodic (benefit) cost	$	(293)	$	(184)	$	109	$	99	Net periodic (benefit) cost	$	(146)	$	(64)	$	54	$	1,311

Nine Months Ended September 30,										Nine Months Ended September 30,
Service cost										Service cost	$	—	$	—	$	64	$	72
Interest cost										Interest cost	437		526		88		86
Expected return on plan assets										Expected return on plan assets	(1,142)		(1,030)		(26)		(33)
Amortization of prior service credit										Amortization of prior service credit	—		—		(5)		(7)
Recognized net actuarial loss										Recognized net actuarial loss	266		223		42		32
Special termination benefits										Special termination benefits	—		—		—		1,260
Settlements										Settlements	1		33		—		—
Net periodic (benefit) cost										Net periodic (benefit) cost	$	(438)	$	(248)	$	163	$	1,410

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 have no minimum funding requirements for our defined benefit pension plans in 2021, however we voluntarily contributed $1.5 billion to these plans in the June 2021 quarter.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 15

Notes to the Consolidated Financial Statements

NOTE 7. COMMITMENTS AND CONTINGENCIES

Aircraft Purchase Commitments

Our future aircraft purchase commitments totaled approximately ~~$15.2~~$16.9 billion at ~~June~~September 30, 2021. Also, as of ~~June~~September 30, 2021, we had commitments under leases that had not yet commenced of ~~$719~~$795 million. These leases will commence between 2021 and 2024 with lease terms ranging from 7 to 12 years.


Aircraft purchase commitments	Aircraft purchase commitments			Aircraft purchase commitments
(in millions)	(in millions)	Total		(in millions)	Total
Six months ending December 31, 2021		$	980
Three months ending December 31, 2021				Three months ending December 31, 2021	$	550
2022	2022	3,350		2022	3,670
2023	2023	2,890		2023	3,100
2024	2024	3,060		2024	3,260
2025	2025	2,660		2025	2,880
Thereafter	Thereafter	2,220		Thereafter	3,430
Total	Total	$	15,160	Total	$	16,890

Our future aircraft purchase commitments included the following aircraft at ~~June~~September 30, 2021:


Aircraft purchase commitments by fleet type
Aircraft Type			Purchase Commitments
A220-100			4
A220-300			41
A321-200			74
A321-200neo			~~125~~155
A330-900neo			26
A350-900(1)			2726
~~B737-900ER~~B-737-900ER			2927
Total			~~259~~283

(1)Includes 76 A350-900 lease commitments in 2021 incremental to our order book with Airbus.

Aircraft Orders

During the June and September 2021 ~~quarter,~~quarters, we agreed with Airbus to add incremental aircraft to our order book by converting options for 2555 A321neo aircraft into firm orders and replenishing 25 of our options. ~~We also agreed to move up 2 existing A350-900 and 1 A330-900neo deliveries to occur in the second half of 2022.~~ We expect to take delivery of our first A321neo in the first half of 2022, with deliveries of these aircraft continuing through 2027. Additionally, we agreed to move up 2 A350-900 deliveries and 1 A330-900neo delivery to occur in the second half of 2022.

~~Also during~~During the June 2021 quarter, we agreed to acquire 29 ~~737-900~~B-737-900 aircraft and enter into leases for 7 A350-900 aircraft. ~~Deliveries~~Additionally, during the September 2021 quarter, we agreed to enter into leases for 2 incremental A350-900 aircraft. We began taking delivery of these ~~pre-owned~~preowned aircraft in the September 2021 quarter and deliveries are expected to ~~occur by~~continue through the first quarter of ~~2022 with phased~~2022. Phased entry into service is expected through the summer of 2023.

Legal Contingencies

We are involved in various legal proceedings related to employment practices, environmental issues, antitrust matters and other 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.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 16

Notes to the Consolidated Financial Statements

Other Contingencies

General Indemnifications

We are the lessee under many commercial real estate leases. It is common in these transactions for us, as the lessee, to agree to indemnify the lessor and the lessor's related parties for tort, environmental and other liabilities that arise out of or relate to our use or occupancy of the leased premises. This type of indemnity would typically make us responsible to indemnified parties for liabilities arising out of the conduct of, among others, contractors, licensees and invitees at, or in connection with, the use or occupancy of the leased premises. This indemnity often extends to related liabilities arising from the negligence of the indemnified parties but usually excludes any liabilities caused by either their sole or gross negligence or their willful misconduct.

Our aircraft and other equipment lease and financing agreements typically contain provisions requiring us, as the lessee or obligor, to indemnify the other parties to those agreements, including certain of those parties' related persons, against virtually any liabilities that might arise from the use or operation of the aircraft or other equipment.

We believe that our insurance would cover most of our exposure to liabilities and related indemnities associated with the commercial real estate leases and aircraft and other equipment lease and financing agreements described above. While our insurance does not typically cover environmental liabilities, we have insurance policies in place as required by applicable environmental laws.

Some of our aircraft and other financing transactions include provisions that require us to make payments to preserve an expected economic return to the lenders if that economic return is diminished due to specified changes in laws or regulations. In some of these financing transactions, we also bear the risk of changes in tax laws that would subject payments to non-U.S. lenders to withholding taxes.

We cannot reasonably estimate our potential future payments under the indemnities and related provisions described above because we cannot predict (1) when and under what circumstances these provisions may be triggered and (2) the amount that would be payable if the provisions were triggered because the amounts would be based on facts and circumstances existing at such time.

Other

We have certain contracts for goods and services that require us to pay a penalty, acquire inventory specific to us or purchase contract-specific equipment, as defined by each respective contract, if we terminate the contract without cause prior to its expiration date. Because these obligations are contingent on our termination of the contract without cause prior to its expiration date, no obligation would exist unless such a termination occurs.

NOTE 8. ACCUMULATED OTHER COMPREHENSIVE LOSS


Components of accumulated other comprehensive loss	Components of accumulated other comprehensive loss							Components of accumulated other comprehensive loss
(in millions)	(in millions)	Pension and Other Benefit Liabilities(2)		Other		Total		(in millions)	Pension and Other Benefit Liabilities(2)		Other		Total
Balance at January 1, 2021 (net of tax effect of $1,764)	Balance at January 1, 2021 (net of tax effect of $1,764)	$	(9,078)	$	40	$	(9,038)	Balance at January 1, 2021 (net of tax effect of $1,764)	$	(9,078)	$	40	$	(9,038)

Reclassifications into earnings (net of tax effect of $47)(1)		156		0		156
Balance at June 30, 2021 (net of tax effect of $1,717)		$	(8,922)	$	40	$	(8,882)
Changes in value (net of tax effect of $1)								Changes in value (net of tax effect of $1)	3		—		3
Reclassifications into earnings (net of tax effect of $71)(1)								Reclassifications into earnings (net of tax effect of $71)(1)	235		—		235
Balance at September 30, 2021 (net of tax effect of $1,692)								Balance at September 30, 2021 (net of tax effect of $1,692)	$	(8,840)	$	40	$	(8,800)

Balance at January 1, 2020 (net of tax effect of $1,549) $ (8,095) $ 106 $ (7,989)
Changes in value (net of tax effect of $4) (6) 8 2
Reclassifications into earnings (net of tax effect of $123)(1)
133 (83) 50
Balance at June 30, 2020 (net of tax effect of $1,431) $ (7,968) $ 31 $ (7,937)


Balance at January 1, 2020 (net of tax effect of $1,549)	$	(8,095)	$	106	$	(7,989)
Changes in value (net of tax effect of $31)	(102)		17		(85)
Reclassifications into earnings (net of tax effect of $149)(1)	218		(83)		135
Balance at September 30, 2020 (net of tax effect of $1,431)	$	(7,979)	$	40	$	(7,939)

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

(2)Includes approximately $750 million of deferred income tax expense primarily related to pension and other benefit obligations that will not be recognized in net income until these obligations are fully extinguished. ~~We consider all income sources, including other comprehensive income, in determining the amount of tax benefit allocated to results from operations.~~

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 17

Notes to the 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 through 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 the non-jet fuel products produced by the refinery for jet fuel consumed in our airline operations. The gross fair value of the products exchanged under these agreements during the three and ~~six~~nine months ended ~~June~~September 30, 2021 was ~~$536~~$629 million and ~~$1.0~~$1.7 billion, respectively, compared to ~~$65��~~$249 million and ~~$895 million, respectively,~~$1.1 billion for the three and ~~six~~nine months ended ~~June~~September 30, ~~2020.~~2020, respectively.

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	Financial information by segment										Financial information by segment
(in millions)	(in millions)	Airline		Refinery		Intersegment Sales/Other			Consolidated		(in millions)	Airline		Refinery		Intersegment Sales/Other			Consolidated
Three Months Ended June 30, 2021
Three Months Ended September 30, 2021											Three Months Ended September 30, 2021
Operating revenue:	Operating revenue:	$	6,349	$	1,434				$	7,126	Operating revenue:	$	8,282	$	1,696				$	9,154
Sales to airline segment	Sales to airline segment					$	(108)	(1)			Sales to airline segment					$	(183)	(1)
Exchanged products	Exchanged products					(536)		(2)			Exchanged products					(629)		(2)
Sales of refined products	Sales of refined products					(13)		(3)			Sales of refined products					(12)		(3)
Operating income (loss)		973		(157)		0			816
Operating income											Operating income	2,108		97		—			2,205
Interest expense, net	Interest expense, net	337		1		0			338		Interest expense, net	312		2		—			314
Depreciation and amortization	Depreciation and amortization	501		24		(24)		(4)	501		Depreciation and amortization	501		24		(24)		(4)	501
Restructuring charges	Restructuring charges	8		0		0			8		Restructuring charges	33		—		—			33
Total assets, end of period	Total assets, end of period	73,484		1,825		0			75,309		Total assets, end of period	70,771		2,012		—			72,783
Net fair value obligations, end of period(5)	Net fair value obligations, end of period(5)	0		(527)		0			(527)		Net fair value obligations, end of period(5)	—		(547)		—			(547)
Capital expenditures	Capital expenditures	752		9		0			761		Capital expenditures	818		12		—			830

Three Months Ended June 30, 2020
Three Months Ended September 30, 2020											Three Months Ended September 30, 2020
Operating revenue:	Operating revenue:	$	1,176	$	513				$	1,468	Operating revenue:	$	2,645	$	669				$	3,062
Sales to airline segment	Sales to airline segment					$	(3)	(1)			Sales to airline segment					$	—	(1)
Exchanged products	Exchanged products					(65)		(2)			Exchanged products					(249)		(2)
Sales of refined products	Sales of refined products					(153)		(3)			Sales of refined products					(3)		(3)
Operating loss	Operating loss	(4,701)		(114)		0			(4,815)		Operating loss	(6,358)		(28)		—			(6,386)
Interest expense (income), net		196		(2)		0			194
Interest expense, net											Interest expense, net	288		3		—			291
Depreciation and amortization	Depreciation and amortization	591		25		(25)		(4)	591		Depreciation and amortization	545		25		(25)		(4)	545
Restructuring charges	Restructuring charges	2,454		0		0			2,454		Restructuring charges	5,345		—		—			5,345
Total assets, end of period	Total assets, end of period	70,707		1,554		0			72,261		Total assets, end of period	77,558		1,518		—			79,076
Net fair value obligations, end of period(5)	Net fair value obligations, end of period(5)	0		(49)		0			(49)		Net fair value obligations, end of period(5)	—		(68)		—			(68)
Capital expenditures	Capital expenditures	281		1		0			282		Capital expenditures	130		3		—			133

(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 by reference to the market index for the primary delivery location, which is New York Harbor, for jet fuel from the refinery.

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

(3)These sales were at or near cost; accordingly, the margin on these sales is de ~~minimis.~~minimis.

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

(5)The fair values of these obligations, which are related to renewable fuel compliance costs, are based on quoted market prices and other observable information and are classified as Level 2 in the fair value hierarchy. At ~~June~~September 30, 2021 we had a gross fair value obligation of ~~$581~~$625 million and related assets of ~~$55~~$78 million. At ~~June~~September 30, 2020 we had a gross fair value obligation of ~~$55~~$80 million and related assets of $6$12 million. We expect to use the assets in settling a portion of our obligations.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 18

Notes to the Consolidated Financial Statements


Financial information by segment	Financial information by segment										Financial information by segment
(in millions)	(in millions)	Airline		Refinery		Intersegment Sales/Other			Consolidated		(in millions)	Airline		Refinery		Intersegment Sales/Other			Consolidated
Six Months Ended June 30, 2021
Nine Months Ended September 30, 2021											Nine Months Ended September 30, 2021
Operating revenue:											Operating revenue:	$	18,240	$	4,177				$	20,429
Sales to airline segment											Sales to airline segment					$	(292)	(1)
Exchanged products											Exchanged products					(1,667)		(2)
Sales of refined products											Sales of refined products					(29)		(3)
Operating income (loss)											Operating income (loss)	1,809		(186)		—			1,623
Interest expense, net											Interest expense, net	1,009		5		—			1,014
Depreciation and amortization											Depreciation and amortization	1,494		72		(72)		(4)	1,494
Restructuring charges											Restructuring charges	(3)		—		—			(3)
Capital expenditures											Capital expenditures	1,994		35		—			2,029

Nine Months Ended September 30, 2020											Nine Months Ended September 30, 2020
Operating revenue:	Operating revenue:	$	9,959	$	2,481				$	11,276	Operating revenue:	$	12,413	$	2,366				$	13,122
Sales to airline segment	Sales to airline segment					$	(108)	(1)			Sales to airline segment					$	(214)	(1)
Exchanged products	Exchanged products					(1,039)		(2)			Exchanged products					(1,144)		(2)
Sales of refined products	Sales of refined products					(17)		(3)			Sales of refined products					(299)		(3)
Operating loss	Operating loss	(299)		(283)		0			(582)		Operating loss	(11,498)		(113)		—			(11,611)
Interest expense, net	Interest expense, net	697		3		0			700		Interest expense, net	564		—		—			564
Depreciation and amortization	Depreciation and amortization	993		48		(48)		(4)	993		Depreciation and amortization	1,813		74		(74)		(4)	1,813
Restructuring charges	Restructuring charges	(36)		0		0			(36)		Restructuring charges	7,798		—		—			7,798
Capital expenditures	Capital expenditures	1,177		22		0			1,199		Capital expenditures	1,336		15		—			1,351

Six Months Ended June 30, 2020
Operating revenue:		$	9,768	$	1,697				$	10,060
Sales to airline segment						$	(214)	(1)
Exchanged products						(895)		(2)
Sales of refined products						(296)		(3)
Operating loss		(5,140)		(85)		0			(5,225)
Interest expense (income), net		277		(4)		0			273
Depreciation and amortization		1,268		49		(49)		(4)	1,268
Restructuring charges		2,454		0		0			2,454
Capital expenditures		1,206		12		0			1,218

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

(3)These sales were at or near cost; accordingly, the margin on these sales is de ~~minimis.~~minimis.

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

NOTE 10. EARNINGS/(LOSS) PER SHARE

We calculate basic earnings/(loss) per share and diluted (loss) per share by dividing net income/(loss) 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 awards, including stock options, restricted stock awards and warrants. Antidilutive 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/(loss) per share:


Basic and diluted earnings/(loss) per share	Basic and diluted earnings/(loss) per share									Basic and diluted earnings/(loss) per share
		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
(in millions, except per share data)	(in millions, except per share data)	2021		2020		2021		2020		(in millions, except per share data)	2021		2020		2021		2020
Net income/(loss)	Net income/(loss)	$	652	$	(5,717)	$	(525)	$	(6,251)	Net income/(loss)	$	1,212	$	(5,379)	$	688	$	(11,630)

Basic weighted average shares outstanding	Basic weighted average shares outstanding	637		635		636		636		Basic weighted average shares outstanding	637		635		636		636
Dilutive effect of share-based awards	Dilutive effect of share-based awards	5		0		0		0		Dilutive effect of share-based awards	4		—		5		—
Diluted weighted average shares outstanding	Diluted weighted average shares outstanding	642		635		636		636		Diluted weighted average shares outstanding	641		635		641		636

Basic earnings/(loss) per share	Basic earnings/(loss) per share	$	1.02	$	(9.01)	$	(0.82)	$	(9.83)	Basic earnings/(loss) per share	$	1.90	$	(8.47)	$	1.08	$	(18.30)
Diluted earnings/(loss) per share	Diluted earnings/(loss) per share	$	1.02	$	(9.01)	$	(0.82)	$	(9.83)	Diluted earnings/(loss) per share	$	1.89	$	(8.47)	$	1.07	$	(18.30)

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 19

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 2020 Form 10-K.

Our business and operating results for 2021 continue to be significantly impacted by the COVID-19 pandemic. However, as described further below, we have seen improvement in our business beginning in March 2021 and progressing through the ~~June~~September 2021 quarter, which we expect to ~~continue throughout the remainder of the year.~~continue. Given the drastic and unprecedented impact of the pandemic on our operating results in 2020, we believe that for the financial overview discussion below, a comparison of our results in 2021 to 2019 allows for a better understanding of the full impact of the COVID-19 pandemic and the progress of our recovery. Throughout the remainder of this management's discussion and analysis, we present results for the three and ~~six~~nine months ended ~~June~~September 30, 2021, 2020 and 2019, and our commentary on results of operations, financial conditions and liquidity includes comparisons of 2021 results to both 2020 and 2019.

~~June~~September 2021 Quarter Financial Overview

Our pre-tax income for the ~~June~~September 2021 quarter was ~~$776 million,~~$1.5 billion, including the ~~$1.5~~$1.8 billion benefit related to recognition of ~~payroll support program grants~~the remaining PSP3 grant during the quarter. This represents a ~~$1.1 billion~~$415 million decrease in pre-tax income compared to the ~~June~~September 2019 quarter primarily ~~resulting from~~due to a ~~43%~~27% reduction in operating ~~revenue.~~revenue, partially offset by the recognition of the remaining PSP3 grant. Pre-tax ~~loss,~~income, adjusted (a non-GAAP financial measure) was ~~$881~~$216 million, a decrease of ~~$2.9~~$1.8 billion compared to the ~~June~~September 2019 quarter.

Revenue. Compared to the ~~June~~September 2019 quarter, our operating revenue decreased ~~$5.4~~$3.4 billion, or ~~43%~~27%, due primarily to reduced demand resulting from the COVID-19 pandemic.

Operating Expense. Total operating expense in the ~~June~~September 2021 quarter decreased ~~$4.1~~$3.5 billion, or ~~39%~~34%, compared to the ~~June~~September 2019 quarter, primarily resulting from recognition of the remaining PSP3 grant, lower volume-related expenses, mainly fuel and passenger commissions and other selling expenses, lower salaries and related costs and profit sharing, ~~recognition of payroll support program grants~~ and significant cost reduction measures taken across all aspects of our operation in response to the COVID-19 pandemic. These decreases were partially offset by an increase in expenses related to refinery sales to third parties, reflected in ancillary business and refinery expense. Total operating expense, adjusted (a non-GAAP financial measure) for the ~~June~~September 2021 quarter decreased ~~$3.3~~$2.6 billion, or ~~32%~~25%, compared to the ~~June~~September 2019 quarter.

Non-Operating Results. Total non-operating expense was ~~$40~~$673 million in the ~~June~~September 2021 quarter, ~~$181~~$549 million ~~lower~~higher than the ~~June~~September 2019 quarter, primarily due to ~~mark-to-market gains on certain of our equity investments partially offset by~~ higher interest expense as a result of our increased debt due to financing arrangements entered into ~~during 2020.~~in 2020, losses on debt extinguishment and mark-to-market losses on certain of our equity investments.

Cash Flow. Our cash, cash equivalents, short-term investments and aggregate principal amount committed and available to be drawn under our revolving credit facilities ("liquidity") as of ~~June~~September 30, 2021 was ~~$17.8~~$15.8 billion. During the ~~June~~September 2021 quarter, operating activities ~~provided $1.9 billion, including $2.5 billion from the payroll support program grants, which was partially offset by~~ ~~$1.5 billion in contributions we made to our defined benefit pension plans~~.generated $151 million. Also during the quarter, investing activities ~~provided$26~~used $384 million, primarily ~~generated~~for capital expenditures, partially offset by ~~the~~ net ~~redemption~~redemptions of short-term ~~investments and offset by capital~~investments. Capital expenditures primarily related to the purchase of aircraft, fleet modifications, our airport redevelopment projects and ~~the purchase~~technology enhancements. These activities resulted in $463 million of ~~aircraft and fleet modifications. These results generated $1.5 billion~~ofnegative free cash flow (a non-GAAP financial measure) in the ~~June~~September 2021 quarter. Also, during the ~~June~~September 2021 quarter we ~~repaid $1.4~~had cash outflows of approximately $1.6 billion onrelated to repayments of our debt and finance leases, ~~of which~~including approximately ~~$450 million was~~$1.3 billion for early ~~repayment of various EETCs,~~repayments and ~~we issued approximately $1.0 billion of debt, primarily in connection with~~ the ~~payroll support program agreements.~~remainder from scheduled maturities.

The non-GAAP financial measures referenced above for pre-tax ~~loss,~~income, adjusted, operating expense, adjusted, and free cash flow are defined and reconciled in "Supplemental Information" below.

Delta Air Lines, Inc. September 2021 Form 10-Q 20

Item 2. MD&A

Environmental Sustainability. In February 2020, we announced plans to invest $1.0 billion over the next 10 years in our effort to achieve carbon neutrality from March 1, 2020 forward, a commitment we have reiterated despite the challenges faced during the COVID-19 pandemic. Our plan to achieve airline carbon neutrality ~~plan seeks to balance immediate actions (such as~~includes the purchase and retirement of carbon offset credits ~~from projects that maintain, protect and expand forests) and long-term solutions (such~~ as well as increased use of sustainable aviation fuel and ~~carbon sequestration technologies). We have spent approximately $40~~improved fuel efficiency from fleet renewal and operational initiatives. In the first nine months of 2021, we incurred $69 million ~~in 2021~~of expense related to ~~these plans.~~carbon offset credits. This amount ~~includes approximately~~consists of $30 million to address 13 million metric tons of carbon emissions generated by our airline segment from March 1 to December 31, 2020 through carbon offset credits, as well as an additional ~~$10~~$39 million infor the purchase and retirement of carbon offset credits related to a portion of our airline segment's 2021 carbon emissions. In September 2021, we committed to setting net zero 2050 and interim goals through the Science Based Targets initiative ("SBTi") for our airline operations using recently released SBTi criteria and guidance for the aviation sector.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 2021

Item 2. MD&A - Results of Operations

Results of Operations - Three Months Ended ~~June~~September 30, 2021, 2020 and 2019

Operating Revenue


		Three Months Ended June 30,										2021 vs. 2020 % Increase (Decrease)(2)		2021 vs. 2019 % Increase (Decrease)(2)			Three Months Ended September 30,										2021 vs. 2020 % Increase (Decrease)(2)		2021 vs. 2019 % Increase (Decrease)(2)
(in millions)(1)	(in millions)(1)	2021			2020			2019			2021 vs. 2020 % Increase (Decrease)(2)					2021	2020			2019			2021 vs. 2020 % Increase (Decrease)(2)			2021 vs. 2019 % Increase (Decrease)(2)
Ticket - Main cabin	Ticket - Main cabin	$	2,797		$	378		$	5,938			NM		(53)	%	Ticket - Main cabin	$	3,742		$	1,057						254	%	(38)	%
Ticket - Business cabin and premium products	Ticket - Business cabin and premium products	1,756			190			4,031				NM		(56)	%	Ticket - Business cabin and premium products	2,495			577			4,008				332	%	(38)	%
Loyalty travel awards	Loyalty travel awards	428			45			751				NM		(43)	%	Loyalty travel awards	544			143			732				280	%	(26)	%
Travel-related services	Travel-related services	358			65			648				NM		(45)	%	Travel-related services	410			161			649				155	%	(37)	%
Total passenger revenue	Total passenger revenue	$	5,339		$	678		$	11,368			NM		(53)	%	Total passenger revenue	$	7,191		$	1,938		$	11,410			271	%	(37)	%
Cargo	Cargo	251			108			186				NM		35	%	Cargo	262			142			189				85	%	39	%
Other	Other	1,536			682			982				NM		56	%	Other	1,701			982			961				73	%	77	%
Total operating revenue	Total operating revenue	$	7,126		$	1,468		$	12,536			NM		(43)	%	Total operating revenue	$	9,154		$	3,062		$	12,560			199	%	(27)	%

TRASM (cents)	TRASM (cents)	14.68		¢	13.85		¢	17.47		¢		6	%	(16)	%	TRASM (cents)	16.93		¢	10.82		¢	16.58		¢		56	%	2	%
Third-party refinery sales(3)	Third-party refinery sales(3)	(1.60)			(2.76)			(0.06)				(42)	%	NM		Third-party refinery sales(3)	(1.61)			(1.47)			(0.01)				10	%	NM
Delta Private Jets adjustment(3)	Delta Private Jets adjustment(3)	—			—			(0.07)				—	%	(100)	%	Delta Private Jets adjustment(3)	—			—			(0.06)				—	%	(100)	%
TRASM, adjusted	TRASM, adjusted	13.08		¢	11.10		¢	17.35		¢		18	%	(25)	%	TRASM, adjusted	15.31		¢	9.35		¢	16.51		¢		64	%	(7)	%

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

(2)~~Variances greater than 100% on an absolute basis~~Certain variances are labeled as not meaningful ("NM") throughout management's discussion and analysis.

(3)For additional information on adjustments to TRASM, see "Supplemental Information" below.

Operating Revenue

Compared to the ~~June~~September 2019 quarter, our operating revenue decreased ~~$5.4~~$3.4 billion, or ~~43%~~27%, due primarily to reduced demand resulting from the COVID-19 pandemic. The decline in operating revenue, on a ~~32%~~29% decrease in capacity, resulted in a ~~16% reduction~~2% increase in total revenue per available seat mile ("TRASM") and a ~~25%~~7% decrease in TRASM, adjusted compared to the ~~June~~September 2019 quarter.

Our operating revenue increased ~~$5.7~~$6.1 billion compared to the ~~June~~September 2020 quarter due to the continued recovery in demand ~~since~~that began in the September 2020 quarter, following the depth of the COVID-19 pandemic impact ~~that occurred during~~in the June 2020 quarter. The increase in operating revenue, which outpaced the 91% increase in capacity, resulted in a 6%56% increase in TRASM and ~~an 18%~~a 64% increase in TRASM, adjusted.

See "Refinery Segment" below for additional details on the refinery's operations, including third-party refinery sales recorded in other revenue, during each period.

The length and severity of the reduction in travel demand due to the COVID-19 pandemic remains uncertain; however, with continued distribution of effective vaccines and easing of travel advisories and restrictions, we believe customer confidence will continue to grow, leading to increased demand for the remainder of ~~2021. Passenger~~2021, subject to seasonality-driven impacts. The September 2021 quarter started with July monthly revenue ~~steadily increased~~increasing over ~~each~~the prior month ~~of the June 2021 quarter~~ at a higher rate than our historical seasonality-based ~~growth,~~change. However, we experienced a temporary pause in demand in August and early September due to a rise in COVID-19 cases attributable to a variant of the ~~monthly increases~~COVID-19 virus. We expect domestic leisure travel to remain near 2019 levels, while we are experiencing a delay in ~~passenger revenue~~the return of business travel as many companies are ~~indicative of this increasing demand.~~pausing or delaying return to office plans. We continue to expect domestic demand recovery to ~~precede~~lead international demand recovery. We believe international demand recovery will continue to be uneven in the ~~second half~~remainder of 2021 and wethe beginning of 2022. We continue to monitor risks to the pace of recovery from ~~new~~ COVID-19 ~~variants.~~variants, the impact of vaccine programs and travel advisories and restrictions. We are planning for our system capacity to be approximately 20% lower in the December 2021 quarter than the December 2019 quarter.

We have historically generated cargo revenue in domestic and international markets through the use of cargo space on regularly scheduled passenger aircraft. Reduced industry capacity as a result of the COVID-19 pandemic drove a significant increase in our cargo yield and our cargo revenue in the ~~June~~September 2021 quarter compared to the ~~June~~September 2019 quarter. Compared to the September 2020 ~~and June 2019 quarters.~~quarter, our cargo revenue in the September 2021 quarter increased due to continued higher yields as well as higher volume.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 2122

Item 2. MD&A - Results of Operations

Passenger Revenue by Geographic Region


				Increase (Decrease) vs. Three Months Ended June 30, 2020(1)													Increase (Decrease) vs. Three Months Ended September 30, 2020
(in millions)	(in millions)	Three Months Ended June 30, 2021		Passenger Revenue	RPMs (Traffic)		ASMs (Capacity)	Passenger Mile Yield		PRASM		Load Factor		(in millions)	Three Months Ended September 30, 2021		Passenger Revenue		RPMs (Traffic)		ASMs (Capacity)		Passenger Mile Yield		PRASM		Load Factor
Domestic	Domestic	$	4,478	NM				(11)	%	96	%	41	pts	Domestic	$	5,759	250	%	242	%	74	%	2	%	101	%	41	pts
Atlantic	Atlantic	288		NM				(35)	%	(23)	%	7	pts	Atlantic	730		455	%	559	%	179	%	(16)	%	99	%	41	pts
Latin America	Latin America	485		NM				(41)	%	(1)	%	28	pts	Latin America	564		482	%	469	%	226	%	2	%	79	%	34	pts
Pacific	Pacific	88		NM	87	%	NM	48	%	(17)	%	(15)	pts	Pacific	138		121	%	73	%	50	%	28	%	47	%	4	pts
Total	Total	$	5,339	NM				(14)	%	72	%	35	pts	Total	$	7,191	271	%	273	%	91	%	—	%	94	%	39	pts

~~(1)Variances marked as not meaningful ("NM") represent increases above 100%.~~


				Increase (Decrease) vs. Three Months Ended June 30, 2019															Increase (Decrease) vs. Three Months Ended September 30, 2019
(in millions)	(in millions)	Three Months Ended June 30, 2021		Passenger Revenue		RPMs (Traffic)		ASMs (Capacity)		Passenger Mile Yield		PRASM		Load Factor		(in millions)	Three Months Ended September 30, 2021		Passenger Revenue		RPMs (Traffic)		ASMs (Capacity)		Passenger Mile Yield		PRASM		Load Factor
Domestic	Domestic	$	4,478	(45)	%	(32)	%	(19)	%	(19)	%	(32)	%	(14)	pts	Domestic	$	5,759	(28)	%	(20)	%	(16)	%	(10)	%	(15)	%	(4)	pts
Atlantic	Atlantic	288		(85)	%	(84)	%	(68)	%	(4)	%	(52)	%	(43)	pts	Atlantic	730		(65)	%	(65)	%	(56)	%	1	%	(20)	%	(18)	pts
Latin America	Latin America	485		(36)	%	(26)	%	(6)	%	(12)	%	(31)	%	(19)	pts	Latin America	564		(16)	%	(15)	%	(7)	%	(1)	%	(10)	%	(8)	pts
Pacific	Pacific	88		(87)	%	(93)	%	(67)	%	90	%	(59)	%	(67)	pts	Pacific	138		(80)	%	(90)	%	(67)	%	101	%	(39)	%	(60)	pts
Total	Total	$	5,339	(53)	%	(47)	%	(32)	%	(11)	%	(31)	%	(19)	pts	Total	$	7,191	(37)	%	(36)	%	(29)	%	(2)	%	(12)	%	(9)	pts

Domestic

Domestic passenger unit revenue ("PRASM") for the ~~June~~September 2021 quarter decreased ~~32%~~15% with capacity down ~~19%~~16% compared to the ~~June~~September 2019 quarter as a result of reduced demand due to the COVID-19 ~~pandemic and our policy to block middle seats on flights through April 30, 2021.~~pandemic. The revenue increase in the September 2021 quarter compared to the ~~June~~September 2020 quarter is attributable to the low levels of capacity and demand during the ~~June~~September 2020 quarter due to the COVID-19 pandemic and the ongoing recovery in the ~~June~~September 2021 quarter.

~~We are planning for the improvement to the demand environment, primarily from leisure customers, to continue throughout 2021. Through the June~~The September 2021 quarter ~~we have seen leisure customer bookings continue to improve,~~began with ~~June 2021~~ domestic leisure demand near September 2019 quarter levels. This strong demand moderated slightly in the second half of the quarter due to a rise in COVID-19 cases attributable to a variant of the virus. However, as cases begin to decline, leisure and business bookings ~~approaching June 2019 levels.~~are increasing. We also remain optimistic about the ultimate recovery of business ~~travel and~~travel; however, in the September 2021 quarter we experienced a pause in the recovery of this demand. We expect this demand to improve modestly in the December 2021 quarter but accelerate in the ~~September 2021 quarter~~first half of 2022 as more corporate offices reopen; we are, however, unable to fully predict the ~~timing or extent~~pace of that recovery. ~~As a result, we are planning for our domestic capacity to be approximately 15% lower in the September 2021 quarter than the September 2019 quarter.~~

International

International passenger revenue for the ~~June~~September 2021 quarter decreased ~~74%~~58% with capacity down ~~55%~~50% compared to the ~~June~~September 2019 quarter. Compared to the ~~June~~September 2020 quarter passenger revenue has increased as travel to certain destinations has resumed or ~~increased; however, this is still well below June 2019 quarter levels.~~increased. The decreases in revenue and capacity compared to the ~~June~~September 2019 quarter ~~presented in the table above were a result of~~resulted from continued reduced demand, including ~~from~~as a result of government travel directives and quarantines significantly limiting or suspending air travel due to the COVID-19 pandemic. Additionally, while some countries have removed or ~~otherwise~~ eased travel restrictions, many countries ~~maintain~~maintained or reinstituted international testing requirements and travel restrictions, which have restrained demand in the short-term but are expected to enable the long-term recovery of international air travel.

Delta Air Lines, Inc. September 2021 Form 10-Q 23

Item 2. MD&A - Results of Operations

We are monitoring the Biden administration's recent announcement that will lift travel restrictions on all fully vaccinated foreign visitors to the United States beginning in November 2021. This action will make travel to the U.S. by many foreign nationals possible for the first time in 18 months. Despite this policy change, we expect ~~this~~the significantly lower international demand environment to continue at least into early 2022, with ~~improvement anticipated after~~ the recovery inpace continuing to trail domestic travel. ~~As a result, we are planning for our international capacity to be approximately 50% lower in the September 2021 quarter than the September 2019 quarter.~~ In each of the international regions, we continue to monitor government travel directives and customer demand and will continue to adjust flight schedules accordingly.

~~Delta Air Lines, Inc. June 2021 Form 10-Q 22~~

~~Item 2. MD&A - Results of Operations~~

The Atlantic and Pacific regions continue to be the most impacted by the restrictions described above. However, in the September 2021 quarter, we have ~~recently begun, or have announced plans to increase,~~continued our service to certain countries in the Atlantic region based on their lifting or ~~loosening~~easing of travel restrictions. ~~The~~These countries ~~where we have begun or recently increased service~~ include Croatia, France, Germany, Greece, Iceland, Italy, the Netherlands, Portugal and Spain. Travel in the Pacific region is largely limited to essential travel, and we expect only small demand improvements until vaccine distribution improves and government restrictions ease.

The Latin America region has shown the most recovery of the international regions, with ~~improving~~continued demand improvement for leisure destinations in the Caribbean, Mexico and Central America. Capacity in the Latin America region in the ~~June~~September 2021 quarter has increased to near ~~June~~September 2019 quarter levels and as demand continues to return we expect revenue to return to those levels as well. We expect this trend to continue through the remainder of 2021 with the recovery in the Atlantic and Pacific regions lagging behind Latin America.

Other Revenue


		Three Months Ended June 30,							2021 vs. 2020 % Increase (Decrease)		2021 vs. 2019 % Increase (Decrease)			Three Months Ended September 30,							2021 vs. 2020 % Increase (Decrease)			2021 vs. 2019 % Increase (Decrease)
(in millions)	(in millions)	2021		2020		2019		2021 vs. 2020 % Increase (Decrease)					2021	2020		2019		2021 vs. 2020 % Increase (Decrease)		2021 vs. 2019 % Increase (Decrease)
Ancillary businesses and refinery		$	962	$	390	$	330		NM
Refinery													Refinery	$	872	$	417				$	6				109	%	NM
Loyalty program	Loyalty program	439		269		484			63	%	(9)	%	Loyalty program	453		343		485			32		%	(7)	%
Ancillary businesses													Ancillary businesses	215		155		285			39		%	(25)	%
Miscellaneous	Miscellaneous	135		23		168			NM		(20)	%	Miscellaneous	161		67		185			140		%	(13)	%
Total other revenue	Total other revenue	$	1,536	$	682	$	982		NM		56	%	Total other revenue	$	1,701	$	982	$	961		73		%	77	%

~~Ancillary Businesses and~~ Refinery. ~~Ancillary businesses and refinery includes~~This represents refinery sales to third ~~parties, aircraft maintenance services we provide to third parties and our vacation wholesale operations. Refinery~~parties. These sales, ~~to third parties,~~ which are at or near cost, increased ~~$485~~$455 million and ~~$736~~$866 million compared to the ~~June~~September 2020 and ~~June~~September 2019 quarters, respectively. The increase in third-party refinery sales compared to the ~~June~~September 2019 quarter resulted from the refinery's shift to producing and selling more non-jet fuel products due to the decline in demand for jet fuel compared to pre-pandemic levels. The increase compared to the ~~June~~September 2020 quarter was driven by higher pricing during the ~~June~~September 2021 quarter, with lower production and demand for both jet and non-jet fuel products in the ~~June~~September 2020 ~~quarter~~quarter. See "Refinery Segment" below for additional details on the refinery's operations, including third-party refinery sales recorded in other revenue, during the depth of the COVID-19 pandemic impact. Compared to the June 2019 quarter, revenue from aircraft maintenance services we provide to third parties decreased due to the reduction in flights operated worldwide, however compared to the June 2020 quarter these revenues increased due to higher levels of flying. The June 2019 quarter results also included $49 million of revenue from Delta Private Jets, which was combined with Wheels Up in January 2020 and is no longer reflected in ancillary businesses and refinery.each period.

Loyalty Program. Loyalty program revenues relate to brand usage by third parties and other performance obligations embedded in miles sold, including redemption of miles for non-travel awards. These revenues are mainly driven by customer spend on American Express cards and new cardholder acquisitions. Revenues from our relationship with American Express increased in the ~~June~~September 2021 quarter compared to the ~~June~~September 2020 period and ~~declined at a less severe rate than air travel~~were effectively flat compared to the ~~June~~September 2019 period. During the ~~June~~September 2021 quarter, co-brand card spend surpassed ~~June~~September 2019 levels ~~while co-brand~~and card acquisitions were nearly ~~fully restored.~~recovered to September 2019 levels.

Ancillary Businesses. Ancillary businesses revenue includes aircraft maintenance services we provide to third parties and our vacation wholesale operations. Compared to the September 2019 quarter, revenue from aircraft maintenance services we provide to third parties decreased due to the reduction in flights operated worldwide. Compared to the September 2020 quarter, these revenues increased due to higher levels of flying. The September 2019 quarter results also included $47 million of revenue from Delta Private Jets, which was combined with Wheels Up in January 2020 and is no longer reflected in ancillary businesses.

Miscellaneous. Miscellaneous revenue is primarily composed of lounge access and codeshare revenues. The volume of these transactions has fallen compared to the ~~June~~September 2019 quarter due to the impact of, and our response to, the COVID-19 pandemic, including reduced ~~capacity and the temporary closure of certain lounges.~~capacity. However, compared to the ~~June~~September 2020 quarter, these transactions have increased due to the general recovery in our business that continued to materialize in the ~~June~~September 2021 quarter. ~~We will have reopened our~~Our full network of lounges was reopened by the end of July 2021.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 2324

Item 2. MD&A - Results of Operations

Operating Expense


		Three Months Ended June 30,							2021 vs. 2020 % Increase (Decrease)		2021 vs. 2019 % Increase (Decrease)			Three Months Ended September 30,							2021 vs. 2020 % Increase (Decrease)		2021 vs. 2019 % Increase (Decrease)
(in millions)	(in millions)	2021		2020		2019		2021 vs. 2020 % Increase (Decrease)					2021	2020		2019		2021 vs. 2020 % Increase (Decrease)		2021 vs. 2019 % Increase (Decrease)
Salaries and related costs	Salaries and related costs	$	2,328	$	2,127	$	2,847		9	%	(18)	%	Salaries and related costs	$	2,566	$	2,012				28	%	(14)	%
Aircraft fuel and related taxes	Aircraft fuel and related taxes	1,487		372		2,291			NM		(35)	%	Aircraft fuel and related taxes	1,552		486		2,239			219	%	(31)	%
Ancillary businesses and refinery	Ancillary businesses and refinery	939		401		316			NM				Ancillary businesses and refinery	1,079		561		279			92	%	287	%
Contracted services	Contracted services	570		369		731			54	%	(22)	%	Contracted services	634		419		760			51	%	(17)	%
Depreciation and amortization	Depreciation and amortization	501		591		713			(15)	%	(30)	%	Depreciation and amortization	501		545		631			(8)	%	(21)	%

Landing fees and other rents	Landing fees and other rents	460		422		548			9	%	(16)	%	Landing fees and other rents	524		458		566			14	%	(7)	%
Regional carrier expense	Regional carrier expense	403		338		542			19	%	(26)	%	Regional carrier expense	453		290		543			56	%	(17)	%
Aircraft maintenance materials and outside repairs	Aircraft maintenance materials and outside repairs	287		43		434			NM		(34)	%	Aircraft maintenance materials and outside repairs	433		106		424			308	%	2	%
Passenger commissions and other selling expenses	Passenger commissions and other selling expenses	222		50		597			NM		(63)	%	Passenger commissions and other selling expenses	308		100		597			208	%	(48)	%
Passenger service	Passenger service	175		91		340			92	%	(49)	%	Passenger service	226		92		360			146	%	(37)	%
Aircraft rent	Aircraft rent	104		96		107			8	%	(3)	%	Aircraft rent	105		99		110			6	%	(5)	%
Restructuring charges	Restructuring charges	8		2,454		—			(100)	%	NM		Restructuring charges	33		5,345		—			(99)	%	NM
Government grant recognition	Government grant recognition	(1,504)		(1,280)		—			18	%	NM		Government grant recognition	(1,822)		(1,315)		—			39	%	NM
Profit sharing	Profit sharing	—		—		518			—	%	(100)	%	Profit sharing	—		—		517			—	%	(100)	%
Other	Other	330		209		424			58	%	(22)	%	Other	357		250		487			43	%	(27)	%
Total operating expense	Total operating expense	$	6,310	$	6,283	$	10,408		—	%	(39)	%	Total operating expense	$	6,949	$	9,448	$	10,489		(26)	%	(34)	%

In response to the reduced demand and related reduction in revenue following the onset of the COVID-19 pandemic in early 2020, we quickly reduced capacity to more closely align with demand, implemented cost saving initiatives related to our fleet and operations, offered employees voluntary separation programs and delayed or eliminated nearly all discretionary spending.

As a result, most operating expense line items remain significantly lower in the ~~June~~September 2021 quarter than in the ~~June~~September 2019 quarter. Operating expense decreased primarily due to recognition of the ~~voluntary separation programs described below, the many~~remaining PSP3 grant, lower volume-related expenses, mainly fuel and passenger commissions and other selling expenses, lower salaries and related costs and profit sharing, and significant cost reduction measures ~~and programs implemented~~taken across all aspects of our operation in response to the COVID-19 ~~pandemic, recognition of payroll support program grants and the reduction in volume and selling-related costs.~~pandemic. During the ~~June~~September 2021 quarter, as distribution of effective vaccines continued, travel restrictions and advisories eased and customer confidence continued to grow despite the negative impact of a variant of the COVID-19 virus, we saw revenue and capacity return and related operating expense line items increase. However, we believe that a portion of the cost savings achieved during 2020 was structural in nature, which we expect to contribute to a lower non-fuel unit cost in the future as capacity is fully restored.

The discussion below is focused largely on the changes in certain operating expense line items compared to the ~~June~~September 2020 and ~~June~~September 2019 quarters that were not primarily driven by the change in capacity or revenue. These include many of what are expected to be structural cost reduction measures and programs we implemented in response to the COVID-19 pandemic.

Salaries and Related Costs. Actions taken as a result of decreased demand for air travel due to the COVID-19 pandemic had a significant impact on salaries and related costs, leading to a decrease compared to the ~~June~~September 2019 quarter. In the second half of 2020, approximately 18,000 employees elected to participate in voluntary separation programs, ~~reducing~~which initially reduced our workforce by approximately 20%., though some of those positions have subsequently been filled. Since the beginning of 2021, we have hired approximately 8,000 employees in certain areas, including flight operations and reservations and customer care, in order to support our operations as demand and capacity return.

Beginning in March 2020 and continuing through December 2020, salaries were reduced by 100% for our CEO and 50% for our other officers. In addition, work hours were reduced by 25% for all other management and most front-line employee work groups. On January 1, 2021, employees were restored to full work hours and we have recalled approximately 1,700 pilots onfrom inactive status back to active service. Additionally, approximately ~~8,000~~40,000 employees took voluntary unpaid leaves of absence during the ~~June~~September 2020 quarter. These actions resulted in higher salaries and related costs in the September 2021 quarter compared to ~~approximately 45,000 in~~ the ~~June~~September 2020 quarter. We also have begun to add additional employees in certain areas, including flight operations and reservations and customer care, in order to support our operations as demand and capacity return. These actions resulted in an increase in salaries and related costs compared to the June 2020 quarter.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 2425

Item 2. MD&A - Results of Operations

Aircraft Fuel and Related Taxes. Fuel expense decreased ~~$805~~$687 million compared to the ~~June~~September 2019 quarter primarily due to a ~~37%~~32% decrease in consumption, ~~and~~partially offset by a ~~11% decrease~~1% increase in the market price of jet fuel. Consumption decreased ondue to a combination of reduced capacity and improved fuel efficiency on an available seat mile basis.

Fuel expense increased $1.1 billion compared to the ~~June~~September 2020 quarter primarily due to ~~more than~~ a ~~300%~~102% increase in consumption on a comparable increase in capacity, and a ~~27%~~75% increase in the market price of jet fuel. ~~These impacts were partially mitigated by improved fuel efficiency on an available seat mile basis.~~

Additionally, during the ~~June~~September 2021 quarter, we purchased and retired ~~approximately $20~~$29 million of carbon offset credits, which relate to a portion of ~~the~~2021 carbon emissions generated by our airline ~~segment since March 1, 2020.~~segment. In the table below, these costs are shown in environmental sustainability impact.


Fuel expense and average price per gallon	Fuel expense and average price per gallon																	Fuel expense and average price per gallon
										Average Price Per Gallon																	Average Price Per Gallon
		Three Months Ended June 30,						2021 vs. 2019 Increase (Decrease)		Three Months Ended June 30,						2021 vs. 2019 Increase (Decrease)			Three Months Ended September 30,						2021 vs. 2019 Increase (Decrease)		Three Months Ended September 30,						2021 vs. 2019 Increase (Decrease)
(in millions, except per gallon data)	(in millions, except per gallon data)	2021		2020		2019				2021		2020		2019				(in millions, except per gallon data)	2021		2020		2019				2021		2020		2019
Fuel purchase cost(1)	Fuel purchase cost(1)	$	1,286	$	244	$	2,318	$	(1,032)	$	1.87	$	1.47	$	2.11	$	(0.24)	Fuel purchase cost(1)	$	1,601	$	449	$	2,313	$	(712)	$	2.03	$	1.16	$	2.00	$	0.03
Environmental sustainability impact	Environmental sustainability impact	20		—		—		20		0.03		—		—		0.03		Environmental sustainability impact	29		—		—		29		0.04		—		—		0.04
Fuel hedge impact	Fuel hedge impact	24		14		10		14		0.03		0.09		—		0.03		Fuel hedge impact	19		9		(25)		44		0.02		0.02		(0.02)		0.04
Refinery segment impact	Refinery segment impact	157		114		(37)		194		0.23		0.69		(0.03)		0.26		Refinery segment impact	(97)		28		(49)		(48)		(0.12)		0.07		(0.04)		(0.08)
Total fuel expense	Total fuel expense	$	1,487	$	372	$	2,291	$	(804)	$	2.16	$	2.25	$	2.08	$	0.08	Total fuel expense	$	1,552	$	486	$	2,239	$	(687)	$	1.97	$	1.25	$	1.94	$	0.03

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

Ancillary Businesses and Refinery. Ancillary businesses and refinery includes expenses associated with refinery sales to third parties, aircraft maintenance services we provide to third parties and our vacation wholesale operations. Increased expenses were primarily related to refinery sales to third parties, which are at or near cost. The refinery cost of sales increased ~~$485~~$455 million and ~~$736~~$866 million compared to the ~~June~~September 2020 and ~~June~~September 2019 quarters, respectively. The increase in third-party refinery sales compared to the ~~June~~September 2019 quarter resulted from the refinery's shift to producing and selling more non-jet fuel products due to the decline in demand for jet fuel compared to pre-pandemic levels. The increase compared to the ~~June~~September 2020 quarter was driven by higher pricing during the ~~June~~September 2021 quarter, with lower production and demand for both jet and non-jet fuel products in the ~~June~~September 2020 ~~quarter during the depth of the COVID-19 pandemic impact.~~quarter. Compared to the ~~June~~September 2019 quarter, expenses related to aircraft maintenance services we provide to third parties decreased due to the reduction in flights operated ~~worldwide,~~worldwide; however, compared to the ~~June~~September 2020 quarter these expenses increased due to higher levels of flying. In addition, ~~$44~~$43 million of costs related to services performed by Delta Private Jets in the ~~June~~September 2019 quarter were recorded in ancillary businesses and refinery prior to the combination of that business with Wheels Up in January 2020.

Depreciation and Amortization. Depreciation and amortization decreased compared to the September 2020 and September 2019 quarters primarily due to the aircraft that were retired or impaired during 2020.

Regional Carrier Expense. Regional carrier expense decreased compared to the ~~June~~September 2019 quarter due to lower utilization of these carriers as a result of the overall reduced capacity and increased compared to the ~~June~~September 2020 quarter due to an increase in utilization as a result of the increased demand discussed above.

We previously allocated certain costs (such as landing fees and other rents, salaries and related costs and contracted services) to regional carrier expense in our income statement based on relevant statistics (such as passenger counts). Beginning in the March 2021 quarter we ceased performing this allocation and have reclassified the costs presented in prior periods to align with this presentation. This reclassification better reflects the nature of, and how management views, these regional carrier related expenses. This allocation was approximately $900 million in 2020, including approximately ~~$160~~$200 million in the ~~June~~September 2020 quarter, and $1.4 billion in 2019, including approximately $360 million in the ~~June~~September 2019 quarter. The remaining amounts in regional carrier expense represent the accrual of payments to our regional carriers under capacity purchase agreements and the expenses of our wholly owned regional subsidiary, Endeavor Air, Inc.

Aircraft Maintenance Materials and Outside Repairs. Maintenance expense increased compared to both the September 2019 and September 2020 quarters as we returned aircraft to service and to support our operational reliability. The increase compared to the September 2020 quarter was particularly pronounced due to the significantly reduced capacity during the September 2020 quarter and the large number of aircraft we had parked during that time.

Delta Air Lines, Inc. September 2021 Form 10-Q 26

Item 2. MD&A - Results of Operations

Aircraft Rent. Most aircraft operating lease expenses are recorded in aircraft rent and are contractually fixed. Therefore, the change in aircraft rent was more muted than our other operating expense line items, when compared to the ~~June~~September 2019 and ~~June~~September 2020 quarters.

~~Delta Air Lines, Inc. June 2021 Form 10-Q 25~~

~~Item 2. MD&A - Results of Operations~~

Restructuring Charges. During 2020, we recorded restructuring charges ~~including certain accruals,~~for items such as fleet impairments and voluntary early retirement and separation programs following strategic business decisions in response to the COVID-19 pandemic. In the ~~June~~September 2021 quarter, we recognized $8$33 million of net adjustments to increase certain of those restructuring charges, representing changes in our estimates.

Government Grant Recognition. During the ~~six~~nine months ended ~~June~~September 30, 2021, we received a total of $6.4 billion under payroll support program extension agreements with the U.S. Department of the Treasury, which ~~must be used~~we were required to use exclusively for the payment of employee wages, salaries and benefits. The support payments included grants totaling $4.5 billion that ~~are being~~were recognized as contra-expense in 2021 over the period that the funds ~~are expected to benefit.~~were used. Following the recognition of ~~$1.2~~$2.7 billion during the six months ended June 30, 2021, we fully recognized the remaining $1.8 billion of the PSP3 grant during the three months ended ~~March 31,~~September 30, 2021. The amount recognized in the September 2021 wequarter exceeded the amount recognized ~~an additional $1.5 billion of these grants~~from PSP1 during the ~~three months ended June 30, 2021. We expect~~September 2020 quarter due to ~~fully recognize~~ the ~~remaining grant proceeds~~increase in ~~the second half of 2021.~~eligible salaries and related costs, as discussed above. See Note 5 of the Notes to the Condensed Consolidated Financial Statements for additional information on the payroll support program extensions.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 2627

Item 2. MD&A - Results of Operations

Results of Operations - ~~Six~~Nine Months Ended ~~June~~September 30, 2021, 2020 and 2019

Operating Revenue


		Six Months Ended June 30,										2021 vs. 2020 % Increase (Decrease)		2021 vs. 2019 % Increase (Decrease)			Nine Months Ended September 30,										2021 vs. 2020 % Increase (Decrease)		2021 vs. 2019 % Increase (Decrease)
(in millions)(1)	(in millions)(1)	2021			2020			2019			2021 vs. 2020 % Increase (Decrease)					2021	2020			2019			2021 vs. 2020 % Increase (Decrease)			2021 vs. 2019 % Increase (Decrease)
Ticket - Main cabin	Ticket - Main cabin	$	4,197		$	4,173		$	10,659			1	%	(61)	%	Ticket - Main cabin	$	7,939		$	5,229						52	%	(52)	%
Ticket - Business cabin and premium products	Ticket - Business cabin and premium products	2,633			2,905			7,298				(9)	%	(64)	%	Ticket - Business cabin and premium products	5,128			3,483			11,306				47	%	(55)	%
Loyalty travel awards	Loyalty travel awards	669			588			1,442				14	%	(54)	%	Loyalty travel awards	1,213			731			2,174				66	%	(44)	%
Travel-related services	Travel-related services	588			581			1,223				1	%	(52)	%	Travel-related services	998			742			1,872				35	%	(47)	%
Total passenger revenue	Total passenger revenue	$	8,087		$	8,247		$	20,622			(2)	%	(61)	%	Total passenger revenue	$	15,278		$	10,185		$	32,032			50	%	(52)	%
Cargo	Cargo	466			261			378				79	%	23	%	Cargo	728			403			567				81	%	28	%
Other	Other	2,723			1,552			2,008				75	%	36	%	Other	4,423			2,534			2,969				75	%	49	%
Total operating revenue	Total operating revenue	$	11,276		$	10,060		$	23,008			12	%	(51)	%	Total operating revenue	$	20,429		$	13,122		$	35,568			56	%	(43)	%

TRASM (cents)	TRASM (cents)	12.72		¢	14.48		¢	17.15		¢		(12)	%	(26)	%	TRASM (cents)	14.31		¢	13.42		¢	16.94		¢		7	%	(16)	%
Third-party refinery sales(2)	Third-party refinery sales(2)	(1.49)			(0.42)			(0.07)				NM				Third-party refinery sales(2)	(1.53)			(0.73)			(0.05)				110	%	NM
Delta Private Jets Adjustment	Delta Private Jets Adjustment	—			—			(0.07)				—	%	(100)	%	Delta Private Jets Adjustment	—			—			(0.07)				—	%	(100)	%
TRASM, adjusted	TRASM, adjusted	11.23		¢	14.06		¢	17.01		¢		(20)	%	(34)	%	TRASM, adjusted	12.78		¢	12.70		¢	16.83		¢		1	%	(24)	%

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

(2)For additional information on adjustments to TRASM, see "Supplemental Information" below.

Unless otherwise discussed below, the changes in operating revenue line items, as well as the underlying reasons for these changes, compared to the ~~six~~nine months ended ~~June~~September 30, 2020 and ~~June~~September 30, 2019, respectively, are consistent with the discussion above under Results of Operations - Three Months Ended ~~June~~September 30, 2021, 2020 and 2019.

Operating Revenue

Compared to the ~~six~~nine months ended ~~June~~September 30, 2019, our operating revenue decreased ~~$11.7~~$15.1 billion, or ~~51%~~43%, due to reduced demand resulting from the COVID-19 pandemic. The decrease in operating revenue, on a ~~34%~~32% decrease in capacity, resulted in a ~~26%~~16% decrease in TRASM and a ~~34%~~24% decrease in TRASM, adjusted compared to the ~~six~~nine months ended ~~June~~September 30, 2019.

Compared to the ~~six~~nine months ended ~~June~~September 30, 2020, our operating revenue increased ~~$1.2~~$7.3 billion, or ~~12%~~56%, due to increased demand in 2021 compared to 2020. The increase in operating revenue, on a ~~28%~~46% increase in capacity, generated a ~~12% decrease~~7% increase in TRASM and a ~~20% decrease~~1% increase in TRASM, adjusted compared to the ~~six~~nine months ended ~~June~~September 30, 2020.

See "Refinery Segment" below for additional details on the refinery's operations, including third-party refinery sales recorded in other revenue, during each period.

Passenger Revenue by Geographic Region


				Increase (Decrease) vs. Six Months Ended June 30, 2020															Increase (Decrease) vs. Nine Months Ended September 30, 2020
(in millions)	(in millions)	Six Months Ended June 30, 2021		Passenger Revenue		RPMs (Traffic)		ASMs (Capacity)		Passenger Mile Yield		PRASM		Load Factor		(in millions)	Nine Months Ended September 30, 2021		Passenger Revenue		RPMs (Traffic)		ASMs (Capacity)		Passenger Mile Yield		PRASM		Load Factor
Domestic	Domestic	$	6,758	10	%	31	%	34	%	(16)	%	(18)	%	(2)	pts	Domestic	$	12,517	60	%	80	%	47	%	(11)	%	9	%	13	pts
Atlantic	Atlantic	430		(51)	%	(52)	%	(15)	%	2	%	(43)	%	(30)	pts	Atlantic	1,160		14	%	16	%	29	%	(2)	%	(11)	%	(6)	pts
Latin America	Latin America	749		(4)	%	17	%	71	%	(18)	%	(44)	%	(25)	pts	Latin America	1,313		49	%	70	%	100	%	(12)	%	(25)	%	(11)	pts
Pacific	Pacific	150		(64)	%	(80)	%	(20)	%	79	%	(55)	%	(53)	pts	Pacific	288		(40)	%	(66)	%	(4)	%	79	%	(37)	%	(39)	pts
Total	Total	$	8,087	(2)	%	10	%	28	%	(11)	%	(23)	%	(9)	pts	Total	$	15,278	50	%	62	%	46	%	(7)	%	3	%	6	pts

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 2728

Item 2. MD&A - Results of Operations


				Increase (Decrease) vs. Six Months Ended June 30, 2019															Increase (Decrease) vs. Nine Months Ended September 30, 2019
(in millions)	(in millions)	Six Months Ended June 30, 2021		Passenger Revenue		RPMs (Traffic)		ASMs (Capacity)		Passenger Mile Yield		PRASM		Load Factor		(in millions)	Nine Months Ended September 30, 2021		Passenger Revenue		RPMs (Traffic)		ASMs (Capacity)		Passenger Mile Yield		PRASM		Load Factor
Domestic	Domestic	$	6,758	(54)	%	(43)	%	(23)	%	(20)	%	(41)	%	(23)	pts	Domestic	$	12,517	(45)	%	(35)	%	(20)	%	(16)	%	(31)	%	(16)	pts
Atlantic	Atlantic	430		(85)	%	(85)	%	(68)	%	(2)	%	(55)	%	(45)	pts	Atlantic	1,160		(77)	%	(77)	%	(63)	%	(1)	%	(37)	%	(31)	pts
Latin America	Latin America	749		(54)	%	(44)	%	(9)	%	(17)	%	(49)	%	(33)	pts	Latin America	1,313		(43)	%	(35)	%	(8)	%	(11)	%	(37)	%	(25)	pts
Pacific	Pacific	150		(88)	%	(93)	%	(68)	%	84	%	(61)	%	(67)	pts	Pacific	288		(85)	%	(92)	%	(68)	%	92	%	(53)	%	(65)	pts
Total	Total	$	8,087	(61)	%	(55)	%	(34)	%	(12)	%	(41)	%	(28)	pts	Total	$	15,278	(52)	%	(48)	%	(32)	%	(8)	%	(30)	%	(20)	pts

Domestic

Domestic passenger unit revenue for the ~~six~~nine months ended ~~June~~September 30, 2021 decreased ~~41%~~31% with capacity down ~~23%~~20% compared to the ~~six~~nine months ended ~~June~~September 30, 2019 as a result of reduced demand due to the COVID-19 pandemic and our policy to block middle seats on flights through April 30, 2021. The ~~passenger unit~~ revenue ~~decline~~increase in the nine months ended September 30, 2021 compared to the ~~six~~nine months ended ~~June~~September 30, 2020 is ~~due~~attributable to ~~these same factors; total domestic passenger revenue however, has increased 10% compared to~~the low levels of capacity and demand during the prior year period due to the ~~increase~~COVID-19 pandemic and the ongoing recovery in ~~demand discussed above.~~the nine months ended September 30, 2021.

International

International passenger revenue for the ~~six~~nine months ended ~~June~~September 30, 2021 decreased ~~77%~~70% with capacity down ~~53%~~52% compared to the ~~six~~nine months ended ~~June~~September 30, ~~2019 with similar declines compared~~2019. Compared to the ~~six~~nine months ended ~~June~~September 30, ~~2020.~~2020, international passenger revenue increased 16% with an increase in capacity of 43%. The underlying reasons for these ~~decreases~~changes are consistent with the discussion above under Results of Operations - Three Months Ended ~~June~~September 30, 2021, 2020 and 2019.

Other Revenue


		Six Months Ended June 30,							2021 vs. 2020 % Increase (Decrease)		2021 vs. 2019 % Increase (Decrease)			Nine Months Ended September 30,							2021 vs. 2020 % Increase (Decrease)			2021 vs. 2019 % Increase (Decrease)
(in millions)	(in millions)	2021		2020		2019		2021 vs. 2020 % Increase (Decrease)					2021	2020		2019		2021 vs. 2020 % Increase (Decrease)		2021 vs. 2019 % Increase (Decrease)
Ancillary businesses and refinery		$	1,688	$	613	$	699		NM
Refinery													Refinery	$	2,189	$	709				$	94				209	%	NM
Loyalty program	Loyalty program	807		743		958			9	%	(16)	%	Loyalty program	1,260		1,086		1,443			16		%	(13)	%
Ancillary businesses													Ancillary businesses	586		476		896			23		%	(35)	%
Miscellaneous	Miscellaneous	228		196		351			16	%	(35)	%	Miscellaneous	388		263		536			48		%	(28)	%
Total other revenue	Total other revenue	$	2,723	$	1,552	$	2,008		75	%	36	%	Total other revenue	$	4,423	$	2,534	$	2,969		75		%	49	%

Refinery. This represents refinery sales to third parties. These sales, which are at or near cost, increased by $1.5 billion and $2.1 billion compared to the nine months ended September 30, 2020 and September 30, 2019, respectively. See "Refinery Segment" below for additional details on the refinery's operations, including third-party refinery sales recorded in other revenue, during each period.

Ancillary ~~Businesses and Refinery.~~Businesses. ~~The changes in ancillary business and refinery revenues were primarily related to refinery sales~~Ancillary businesses revenue includes aircraft maintenance services we provide to third parties ~~which increased $1.0 billion~~ and ~~$1.2 billion compared to the six months ended June 30, 2020 and June 30, 2019, respectively.~~our vacation wholesale operations. Results for the ~~six~~nine months ended ~~June~~September 30, 2019 ~~also~~ included ~~$100~~approximately $150 million of revenue from Delta Private Jets, which was combined with Wheels Up in January 2020 and is no longer reflected in ancillary ~~businesses and refinery.~~

businesses.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 2829

Item 2. MD&A - Results of Operations

Operating Expense


		Six Months Ended June 30,							2021 vs. 2020 % Increase (Decrease)		2021 vs. 2019 % Increase (Decrease)			Nine Months Ended September 30,							2021 vs. 2020 % Increase (Decrease)		2021 vs. 2019 % Increase (Decrease)
(in millions)	(in millions)	2021		2020		2019		2021 vs. 2020 % Increase (Decrease)					2021	2020		2019		2021 vs. 2020 % Increase (Decrease)		2021 vs. 2019 % Increase (Decrease)
Salaries and related costs	Salaries and related costs	$	4,530	$	4,989	$	5,579		(9)	%	(19)	%	Salaries and related costs	$	7,096	$	7,000				1	%	(17)	%
Aircraft fuel and related taxes	Aircraft fuel and related taxes	2,504		1,967		4,269			27	%	(41)	%	Aircraft fuel and related taxes	4,056		2,453		6,508			65	%	(38)	%
Ancillary businesses and refinery	Ancillary businesses and refinery	1,645		620		667			NM				Ancillary businesses and refinery	2,724		1,181		945			131	%	188	%
Contracted services	Contracted services	1,089		1,117		1,440			(3)	%	(24)	%	Contracted services	1,723		1,536		2,200			12	%	(22)	%
Depreciation and amortization	Depreciation and amortization	993		1,268		1,328			(22)	%	(25)	%	Depreciation and amortization	1,494		1,813		1,960			(18)	%	(24)	%
Landing fees and other rents	Landing fees and other rents	953		972		1,072			(2)	%	(11)	%	Landing fees and other rents	1,477		1,430		1,638			3	%	(10)	%
Regional carrier expense	Regional carrier expense	804		914		1,079			(12)	%	(25)	%	Regional carrier expense	1,258		1,204		1,622			4	%	(22)	%
Aircraft maintenance materials and outside repairs	Aircraft maintenance materials and outside repairs	581		512		910			13	%	(36)	%	Aircraft maintenance materials and outside repairs	1,014		618		1,334			64	%	(24)	%
Passenger commissions and other selling expenses	Passenger commissions and other selling expenses	332		448		1,071			(26)	%	(69)	%	Passenger commissions and other selling expenses	640		548		1,668			17	%	(62)	%
Passenger service	Passenger service	294		364		628			(19)	%	(53)	%	Passenger service	520		456		988			14	%	(47)	%
Aircraft rent	Aircraft rent	208		196		209			6	%	—	%	Aircraft rent	313		295		318			6	%	(2)	%
Restructuring charges	Restructuring charges	(36)		2,454		—			NM				Restructuring charges	(3)		7,798		—			(100)	%	NM
Government grant recognition	Government grant recognition	(2,689)		(1,280)		—			NM				Government grant recognition	(4,512)		(2,595)		—			74	%	NM
Profit sharing	Profit sharing	—		—		739			—	%	(100)	%	Profit sharing	—		—		1,256			—	%	(100)	%
Other	Other	650		744		869			(13)	%	(25)	%	Other	1,006		996		1,357			1	%	(26)	%
Total operating expense	Total operating expense	$	11,858	$	15,285	$	19,860		(22)	%	(40)	%	Total operating expense	$	18,806	$	24,733	$	30,349		(24)	%	(38)	%

Unless otherwise discussed below, the changes in operating expense line items, as well as the underlying reasons for these changes, compared to the ~~six~~nine months ended ~~June~~September 30, 2020 and ~~June~~September 30, 2019, respectively, are consistent with the discussion above under Results of Operations - Three Months Ended ~~June~~September 30, 2021, 2020 and 2019.

Aircraft Fuel and Related Taxes. Fuel expense decreased ~~$1.8~~$2.5 billion compared to the ~~six~~nine months ended ~~June~~September 30, 2019 primarily due to a ~~40%~~37% decrease in consumption and ~~a 14%~~an 8% decrease in the market price of jet fuel. Consumption decreased ondue to a combination of reduced capacity and improved fuel efficiency on an available seat mile basis.

Fuel expense increased ~~$538 million~~$1.6 billion compared to the ~~six~~nine months ended ~~June~~September 30, 2020 due to a ~~18%~~41% increase in consumption ~~partially offset by~~and a ~~1% decrease~~15% increase in the market price per gallon of jet fuel. Consumption increased with capacity during the ~~six~~nine months ended ~~June~~September 30, 2021 as described above; however, the impact was partially mitigated by improved fuel efficiency on an available seat mile basis.

Additionally, during the ~~six~~nine months ended ~~June~~September 30, 2021, we purchased and retired ~~approximately $40~~$69 million of carbon offset credits, which relate to 13 million metric tons of carbon emissions generated by our airline segment from March 1 to December 31, 2020 as well as a portion of our 2021 carbon emissions. In the table below, these costs are shown in environmental sustainability impact.


Fuel expense and average price per gallon	Fuel expense and average price per gallon																	Fuel expense and average price per gallon
										Average Price Per Gallon																	Average Price Per Gallon
		Six Months Ended June 30,						2021 vs. 2019 Increase (Decrease)		Six Months Ended June 30,						2021 vs. 2019 Increase (Decrease)			Nine Months Ended September 30,						2021 vs. 2019 Increase (Decrease)		Nine Months Ended September 30,						2021 vs. 2019 Increase (Decrease)
(in millions, except per gallon data)	(in millions, except per gallon data)	2021		2020		2019				2021		2020		2019				(in millions, except per gallon data)	2021		2020		2019				2021		2020		2019
Fuel purchase cost(1)	Fuel purchase cost(1)	$	2,180	$	1,875	$	4,255	$	(2,075)	$	1.77	$	1.79	$	2.06	$	(0.29)	Fuel purchase cost(1)	$	3,781	$	2,324	$	6,568	$	(2,787)	$	1.87	$	1.62	$	2.04	$	(0.17)
Environmental sustainability impact	Environmental sustainability impact	40		—		—		40		0.03		—		—		0.03		Environmental sustainability impact	69		—		—		69		0.03		—		—		0.03
Fuel hedge impact	Fuel hedge impact	1		7		17		(16)		—		0.01		0.01		(0.01)		Fuel hedge impact	20		16		(8)		28		0.01		0.01		—		0.01
Refinery segment impact	Refinery segment impact	283		85		(3)		286		0.23		0.08		—		0.23		Refinery segment impact	186		113		(52)		238		0.09		0.08		(0.01)		0.10
Total fuel expense	Total fuel expense	$	2,504	$	1,967	$	4,269	$	(1,765)	$	2.03	$	1.88	$	2.07	$	(0.04)	Total fuel expense	$	4,056	$	2,453	$	6,508	$	(2,452)	$	2.00	$	1.71	$	2.03	$	(0.03)

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

~~Regional Carrier Expense.The decreases in regional carrier expense are due to the lower utilization of these carriers as a result of the overall reduced capacity during the~~ ~~six months ended June 30, 2021, as described above.~~

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 2930

Item 2. MD&A - Results of Operations

Ancillary Businesses and Refinery. The changes in ancillary business and refinery expenses were primarily related to refinery sales to third parties, which increased ~~$1.0~~by $1.5 billion and ~~$1.2~~$2.1 billion compared to the ~~six~~nine months ended ~~June~~September 30, 2020 and ~~June~~September 30, 2019, respectively. In addition, ~~$88~~approximately $130 million of costs related to services performed by Delta Private Jets in the ~~six~~nine months ended ~~June~~September 30, 2019 were recorded in ancillary businesses and refinery prior to the combination of that business with Wheels Up in January 2020.

Restructuring Charges. During 2020, we recorded restructuring charges ~~including certain accruals,~~for items such as fleet impairments and voluntary early retirement and separation programs following strategic business decisions in response to the COVID-19 pandemic. In the ~~six~~nine months ended ~~June~~September 30, 2021, we recognized ~~$36~~$3 million of net adjustments to decrease certain of those restructuring charges, representing changes in our estimates.

Non-Operating Results


		Three Months Ended June 30,						2021 vs. 2020		2021 vs. 2019		Three Months Ended September 30,						2021 vs. 2020		2021 vs. 2019
(in millions)	(in millions)	2021		2020		2019		Favorable (Unfavorable)					(in millions)	2021		2020		2019		Favorable (Unfavorable)
Interest expense, net	Interest expense, net	$	(338)	$	(194)	$	(75)	$	(144)	$	(263)		Interest expense, net	$	(314)	$	(291)	$	(70)	$	(23)	$	(244)
Impairments and equity method losses		—		(2,058)		(17)		2,058		17
Impairments and equity method (losses)/gains													Impairments and equity method (losses)/gains	(49)		(114)		27		65		(76)
Gain/(loss) on investments, net	Gain/(loss) on investments, net	211		8		(82)		203		293			Gain/(loss) on investments, net	(223)		(95)		(35)		(128)		(188)
Loss on extinguishment of debt													Loss on extinguishment of debt	(183)		—		—		(183)		(183)
Miscellaneous, net	Miscellaneous, net	87		45		(47)		42		134			Miscellaneous, net	96		27		(46)		69		142
Total non-operating expense, net	Total non-operating expense, net	$	(40)	$	(2,199)	$	(221)	$	2,159	$	181		Total non-operating expense, net	$	(673)	$	(473)	$	(124)	$	(200)	$	(549)


		Six Months Ended June 30,						2021 vs. 2020		2021 vs. 2019			Nine Months Ended September 30,						2021 vs. 2020		2021 vs. 2019
(in millions)	(in millions)	2021		2020		2019		Favorable (Unfavorable)				(in millions)	2021		2020		2019		Favorable (Unfavorable)
Interest expense, net	Interest expense, net	$	(700)	$	(273)	$	(158)	$	(427)	$	(542)	Interest expense, net	$	(1,014)	$	(564)	$	(228)	$	(450)	$	(786)
Impairments and equity method losses	Impairments and equity method losses	(54)		(2,318)		(71)		2,264		17		Impairments and equity method losses	(102)		(2,432)		(44)		2,330		(58)
Gain/(loss) on investments, net	Gain/(loss) on investments, net	473		(104)		18		577		455		Gain/(loss) on investments, net	251		(199)		(17)		450		268
Loss on extinguishment of debt												Loss on extinguishment of debt	(266)		—		—		(266)		(266)
Miscellaneous, net	Miscellaneous, net	124		299		(84)		(175)		208		Miscellaneous, net	301		327		(130)		(26)		431
Total non-operating expense, net	Total non-operating expense, net	$	(157)	$	(2,396)	$	(295)	$	2,239	$	138	Total non-operating expense, net	$	(830)	$	(2,868)	$	(419)	$	2,038	$	(411)

Interest expense, net. Interest expense increased compared to the prior year periods as a result of financing arrangements entered into during 2020. See Note 5 of the Notes to the Condensed Consolidated Financial Statements for additional information on recent financings. As a result of the increase in our outstanding debt since the onset of the COVID-19 pandemic, interest expense, net was ~~$338~~$314 million in the ~~June~~September 2021 quarter and ~~$700 million~~$1.0 billion in the ~~six~~nine months ended ~~June~~September 30, 2021. ~~However, we~~We have begun reducing the total amount of interest expense by pre-paying our debt in addition to periodic amortization payments and scheduled maturities. This began with early repayments made during the December 2020 quarter and continued with the early repayment of our $1.5 billion secured term loan in the March 2021 quarter, ~~and~~ approximately $450 million of various EETCs in the June 2021 quarter, and approximately $850 million of certain notes through a cash tender offer and $262 million of other secured certificates, unsecured notes and a portion of the SkyMiles Term Loan through repurchases on the open market in the September 2021 quarter. Interest expense, net on our outstanding debt as of ~~June~~September 30, 2021 is expected to be approximately ~~$325~~$310 million during the ~~September~~December 2021 quarter. We ~~plan~~continue to seek selective opportunities to pre-pay our debt, in addition to periodic amortization and scheduled maturities, during the remainder of ~~2021.~~2021 and beyond.

Impairments and equity method losses. Impairments and equity method losses in 2020 reflected our share of LATAM's and Grupo Aeroméxico's equity method results prior to their respective bankruptcy filings, our share of Virgin Atlantic's equity method results and the impairments reducing the basis of these investments to zero during the June 2020 quarter. See Note 4 of the Notes to the Condensed Consolidated Financial Statements for additional information on our equity investments.

Gain/(loss) on investments, net. Gain/(loss) on investments, net reflects the gains and losses on our equity investments measured at fair value on a recurring basis. The increase in the three and six months ended June 30, 2021 compared to the prior year periods is primarily due to the mark-to-market adjustment on our investments in Wheels Up (in the March 2021 quarter) and CLEAR (in the June 2021 quarter). See Note 4 of the Notes to the Condensed Consolidated Financial Statements for additional information on our equity ~~investments.~~investments measured at fair value on a recurring basis.

Delta Air Lines, Inc. September 2021 Form 10-Q 31

Item 2. MD&A - Non-Operating Results

Loss on extinguishment of debt. Loss on extinguishment of debt reflects the losses incurred in the early repayment of the notes, outstanding term loan and EETCs mentioned above. See Note 5 of the Notes to the Condensed Consolidated Financial Statements for additional information on the early repayment of debt.

Miscellaneous, net. Miscellaneous, net primarily includes pension and related benefit/(expense), foreign exchange gains/(losses) and charitable contributions. The ~~six~~nine months ended ~~June~~September 30, 2020 included the $240 million gain recognized as a result of the combination of Delta Private Jets with Wheels Up in January 2020.

~~Delta Air Lines, Inc. June 2021 Form 10-Q 30~~

~~Item 2. MD&A - Non-Operating Results~~

Income Taxes

During 2021 interim periods, we ~~will calculate~~are calculating our income tax expense by applying to any pre-tax income/~~loss~~(loss) an effective tax rate determined as if the year to date period is the annual period. Using this method, for the three and ~~six~~nine months ended ~~June~~September 30, 2021, our effective tax rate was ~~16%~~21% and ~~29%~~13%, respectively. We believe that, at this time, this method for determining the effective tax rate is more reliable than projecting an annual effective tax rate due to the uncertainty of estimating annual pre-tax income/~~loss~~(loss) due to the impact of the COVID-19 pandemic.

Refinery Segment

The refinery operated by our subsidiaries Monroe Energy, LLC and MIPC, LLC (collectively, "Monroe") primarily produces gasoline, diesel and jet fuel. Monroe exchanges the non-jet fuel products the refinery produces with third parties for jet fuel consumed in our airline operations. Historically, the jet fuel produced and procured through exchanging gasoline and diesel fuel produced by the refinery provided approximately 200,000 barrels per day, or approximately 75%, of our pre-COVID-19 pandemic consumption, for use in our airline operations. We believe that the jet fuel supply resulting from the refinery's operation contributes to reducing the market price of jet fuel and thus lowers our cost of jet fuel compared to what it otherwise would be.

The refinery’s production has also been altered by the dramatic change in economic conditions caused by the COVID-19 pandemic. During the ~~six~~nine months ended ~~June~~September 30, 2021, the refinery ~~operated~~progressively increased operations, ending the period at ~~60% – 90% of normal~~close to pre-pandemic production levels, ~~and expects production levels at the high end of that range~~which we expect to continue during the ~~September~~December 2021 quarter, subject to market conditions.


Refinery segment financial information	Refinery segment financial information											Refinery segment financial information
		Three Months Ended June 30,						2021 vs. 2020		2021 vs. 2019			Three Months Ended September 30,						2021 vs. 2020		2021 vs. 2019
(in millions, except per gallon data)	(in millions, except per gallon data)	2021		2020		2019		% Increase (Decrease)				(in millions, except per gallon data)	2021		2020		2019		% Increase (Decrease)
Exchange products	Exchange products	$	536	$	65	$	1,078	NM		(50)	%	Exchange products	$	629	$	249	$	1,143	153	%	(45)	%
Sales of refined products	Sales of refined products	13		153		76		(92)	%	(83)	%	Sales of refined products	12		3		52		300	%	(77)	%
Sales to airline segment	Sales to airline segment	108		3		307		NM		(65)	%	Sales to airline segment	183		—		304		NM		(40)	%
Third party refinery sales	Third party refinery sales	777		292		40		NM				Third party refinery sales	872		417		6		109	%	NM
Operating revenue	Operating revenue	$	1,434	$	513	$	1,501	NM		(4)	%	Operating revenue	$	1,696	$	669	$	1,505	154	%	13	%

Operating (loss) income		$	(157)	$	(114)	$	37	38	%	NM
Operating income (loss)												Operating income (loss)	$	97	$	(28)	$	49	NM		98	%
Refinery segment impact on average price per fuel gallon	Refinery segment impact on average price per fuel gallon	$	0.23	$	0.69	$	(0.03)	(67)	%	NM		Refinery segment impact on average price per fuel gallon	$	(0.12)	$	0.07	$	(0.04)	NM		200	%

Six Months Ended June 30, 2021 vs. 2020 2021 vs. 2019
(in millions, except per gallon data) 2021 2020 2019 % Increase (Decrease) % Increase (Decrease)
Exchange products $ 1,039 $ 895 $ 1,811 16 % (43) %
Sales of refined products 17 296 307 (94) % (94) %
Sales to airline segment 108 214 578 (50) % (81) %
Third party refinery sales 1,317 292 89 NM NM
Operating revenue $ 2,481 $ 1,697 $ 2,785 46 % (11) %
Operating (loss) income $ (283) $ (85) $ 3 NM NM
Refinery segment impact on average price per fuel gallon $ 0.23 $ 0.08 $ — NM NM

Delta Air Lines, Inc. September 2021 Form 10-Q 32

Item 2. MD&A - Refinery Segment



	Nine Months Ended September 30,						2021 vs. 2020		2021 vs. 2019
(in millions, except per gallon data)	2021		2020		2019		% Increase (Decrease)		% Increase (Decrease)
Exchange products	$	1,667	$	1,144	$	2,953	46	%	(44)	%
Sales of refined products	29		299		360		(90)	%	(92)	%
Sales to airline segment	292		214		882		36	%	(67)	%
Third party refinery sales	2,189		709		94		209	%	NM
Operating revenue	$	4,177	$	2,366	$	4,289	77	%	(3)	%

Operating (loss) income	$	(186)	$	(113)	$	52	65	%	NM
Refinery segment impact on average price per fuel gallon	$	0.09	$	0.08	$	(0.01)	13	%	NM

Refinery revenues ~~decreased~~increased compared to the three ~~and six~~ months ended ~~June~~September 30, 2019 due to ~~lower refinery run rates during the period, as well as lower pricing for refined products~~increased sales to third parties and increased compared to the three and ~~six~~nine months ended ~~June~~September 30, 2020 due to higher pricing and increased production and demand experienced since the prior year period. The refinery revenues slightly decreased compared to the nine months ended September 30, 2019 due to lower refinery run rates and lower pricing for refined products in the first half of 2021. Operating income was higher in the three months ended September 30, 2021 as compared to prior periods due to increased production and pricing, and lower Renewable Identification Numbers ("RINs") compliance costs discussed below. The operating loss was higherin the ~~three and six~~nine months ended ~~June~~September 30, 2021 as compared to the prior periods, ~~which was~~ mainly driven by an increase in ~~Renewable Identification Numbers ("RINs")~~RINs compliance costs discussed below, ~~and~~which was partially offset by cost savings resulting from decreased production levels compared to the ~~June 2019 periods.~~nine months ended September 2019.

~~Delta Air Lines, Inc. June 2021 Form 10-Q 31~~

~~Item 2. MD&A - Refinery Segment~~

A refinery is subject to annual U.S. Environmental Protection Agency requirements to blend renewable fuels into the gasoline and on-road diesel fuel it produces. Alternatively, a refinery may purchase RINs from third parties in the secondary market. The Monroe refinery purchases the majority of its RINs ~~requirement~~ in the secondary market. Observable RINs prices increased ~~throughout~~through the ~~six months ended June 30,~~first half of 2021, ~~with~~and declined during the September 2021 quarter. Monroe ~~incurring $252~~incurred $44 million and ~~$410~~$453 million in RINs compliance costs during the three and ~~six~~nine months ended ~~June~~September 30, 2021 as compared to $25 million and ~~$52~~$78 million in the three and ~~six~~nine months ended ~~June~~September 30, 2020, respectively.

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

Delta Air Lines, Inc. September 2021 Form 10-Q 33

Item 2. MD&A - Operating Statistics

Operating Statistics


		Three Months Ended June 30,									2021 vs. 2020 % Increase (Decrease)		2021 vs. 2019 % Increase (Decrease)			Three Months Ended September 30,						2021 vs. 2020 % Increase (Decrease)						2021 vs. 2019 % Increase (Decrease)
Consolidated(1)	Consolidated(1)	2021			2020			2019							Consolidated(1)	2021	2020		2019
Revenue passenger miles (in millions)		33,285			3,621			63,173			NM		(47)	%
Available seat miles (in millions)		48,529			10,596			71,754			NM		(32)	%
Revenue passenger miles (in millions) ("RPM")																		Revenue passenger miles (in millions) ("RPM")	43,057			11,545			66,862			273	%	(36)	%
Available seat miles (in millions) ("ASM")																		Available seat miles (in millions) ("ASM")	54,083			28,290			75,742			91	%	(29)	%
Passenger mile yield	Passenger mile yield	16.04		¢	18.73		¢	18.00		¢	(14)	%	(11)	%				Passenger mile yield	16.70		¢	16.78		¢	17.07		¢	—	%	(2)	%
PRASM		11.00		¢	6.40		¢	15.84		¢	72	%	(31)	%
TRASM		14.68		¢	13.85		¢	17.47		¢	6	%	(16)	%
Passenger revenue per available seat mile ("PRASM")																		Passenger revenue per available seat mile ("PRASM")	13.30		¢	6.85		¢	15.06		¢	94	%	(12)	%
Total revenue per available seat mile ("TRASM")																		Total revenue per available seat mile ("TRASM")	16.93		¢	10.82		¢	16.58		¢	56	%	2	%
TRASM, adjusted(2)	TRASM, adjusted(2)	13.08		¢	11.10		¢	17.35		¢	18	%	(25)	%				TRASM, adjusted(2)	15.31		¢	9.35		¢	16.51		¢	64	%	(7)	%
CASM		13.00		¢	59.30		¢	14.51		¢	(78)	%	(10)	%
Cost per available seat mile ("CASM")																		Cost per available seat mile ("CASM")	12.85		¢	33.40		¢	13.85		¢	(62)	%	(7)	%
CASM-Ex(2)	CASM-Ex(2)	11.42		¢	41.96		¢	10.47		¢	(73)	%	9	%				CASM-Ex(2)	11.67		¢	15.96		¢	10.15		¢	(27)	%	15	%
CASM, adjusted(2)		14.43		¢	45.33		¢	14.37		¢	(68)	%	0.5	%

Passenger load factor	Passenger load factor	69		%	34		%	88		%	35	pts	(19)	pts				Passenger load factor	80		%	41		%	88		%	39	pts	(8)	pts
Fuel gallons consumed (in millions)	Fuel gallons consumed (in millions)	690			165			1,099			NM		(37)	%				Fuel gallons consumed (in millions)	789			391			1,154			102	%	(32)	%
Average price per fuel gallon(3)	Average price per fuel gallon(3)	$	2.16		$	2.25		$	2.08		(4)	%	4	%				Average price per fuel gallon(3)	$	1.97		$	1.25		$	1.94		58	%	2	%
Average price per fuel gallon, adjusted(2)(3)	Average price per fuel gallon, adjusted(2)(3)	$	2.12		$	2.16		$	2.07		(2)	%	2	%				Average price per fuel gallon, adjusted(2)(3)	$	1.94		$	1.25		$	1.96		55	%	(1)	%


		Six Months Ended June 30,									2021 vs. 2020 % Increase (Decrease)		2021 vs. 2019 % Increase (Decrease)			Nine Months Ended September 30,									2021 vs. 2020 % Increase (Decrease)		2021 vs. 2019 % Increase (Decrease)
Consolidated(1)	Consolidated(1)	2021			2020			2019							Consolidated(1)	2021			2020			2019
Revenue passenger miles (in millions)	Revenue passenger miles (in millions)	51,233			46,684			114,790			10	%	(55)	%	Revenue passenger miles (in millions)	94,290			58,229			181,652			62	%	(48)	%
Available seat miles (in millions)	Available seat miles (in millions)	88,647			69,481			134,169			28	%	(34)	%	Available seat miles (in millions)	142,730			97,771			209,911			46	%	(32)	%
Passenger mile yield	Passenger mile yield	15.79		¢	17.67		¢	17.96		¢	(11)	%	(12)	%	Passenger mile yield	16.20		¢	17.49		¢	17.63		¢	(7)	%	(8)	%
PRASM	PRASM	9.12		¢	11.87		¢	15.37		¢	(23)	%	(41)	%	PRASM	10.70		¢	10.42		¢	15.26		¢	3	%	(30)	%
TRASM	TRASM	12.72		¢	14.48		¢	17.15		¢	(12)	%	(26)	%	TRASM	14.31		¢	13.42		¢	16.94		¢	7	%	(16)	%
TRASM, adjusted(2)	TRASM, adjusted(2)	11.23		¢	14.06		¢	17.01		¢	(20)	%	(34)	%	TRASM, adjusted(2)	12.78		¢	12.70		¢	16.83		¢	1	%	(24)	%
CASM	CASM	13.38		¢	22.00		¢	14.80		¢	(39)	%	(10)	%	CASM	13.18		¢	25.30		¢	14.46		¢	(48)	%	(9)	%
CASM-Ex(2)	CASM-Ex(2)	12.14		¢	17.06		¢	10.95		¢	(29)	%	11	%	CASM-Ex(2)	11.96		¢	16.74		¢	10.66		¢	(29)	%	12	%
CASM, adjusted(2)		14.96		¢	19.88		¢	14.65		¢	(25)	%	2	%

Passenger load factor	Passenger load factor	58		%	67		%	86		%	(9)	pts	(28)	pts	Passenger load factor	66		%	60		%	87		%	6	pts	(21)	pts
Fuel gallons consumed (in millions)	Fuel gallons consumed (in millions)	1,235			1,046			2,061			18	%	(40)	%	Fuel gallons consumed (in millions)	2,023			1,437			3,215			41	%	(37)	%
Average price per fuel gallon(3)	Average price per fuel gallon(3)	$	2.03		$	1.88		$	2.07		8	%	(2)	%	Average price per fuel gallon(3)	$	2.00		$	1.71		$	2.03		17	%	(1)	%
Average price per fuel gallon, adjusted(2)(3)	Average price per fuel gallon, adjusted(2)(3)	$	2.03		$	1.87		$	2.06		9	%	(1)	%	Average price per fuel gallon, adjusted(2)(3)	$	1.99		$	1.70		$	2.02		17	%	(1)	%

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

(2)Non-GAAP financial ~~measure~~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, refinery segment results and environmental sustainability activity.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 3234

Item 2. MD&A - Fleet Information

Fleet Information

Our operating aircraft fleet, purchase commitments and options at ~~June~~September 30, 2021 are summarized in the following table. As described above, we have been experiencing a recovery in demand from the COVID-19 pandemic, which has led to an increase in our capacity and utilization of ~~June~~our aircraft. Accordingly, as of September 30, 2021, less than ~~10%~~5% of our mainline and regional aircraft were temporarily parked compared to ~~50%~~30% as of ~~June~~September 30, 2020.


Mainline aircraft information by fleet type	Mainline aircraft information by fleet type								Mainline aircraft information by fleet type
		Current Fleet(1)					Commitments(2)			Current Fleet(1)					Commitments(2)
Fleet Type	Fleet Type	Owned	Finance Lease	Operating Lease	Total	Average Age (Years)	Purchase	Options	Fleet Type	Owned	Finance Lease	Operating Lease	Total	Average Age (Years)	Purchase	Options
B-717-200	B-717-200	9	33	11	53	20.2			B-717-200	9	37	8	54	20.3
B-737-800	B-737-800	73	4	—	77	19.8			B-737-800	73	4	—	77	20.1
B-737-900ER	B-737-900ER	81	—	49	130	4.8	29		B-737-900ER	83	—	49	132	5.1	27
B-757-200	B-757-200	93	7	—	100	23.9			B-757-200	99	1	—	100	24.2
B-757-300	B-757-300	16	—	—	16	18.4			B-757-300	16	—	—	16	18.6
B-767-300ER	B-767-300ER	39	—	—	39	24.8			B-767-300ER	40	—	—	40	25.1
B-767-400ER	B-767-400ER	21	—	—	21	20.5			B-767-400ER	21	—	—	21	20.8
A220-100	A220-100	37	4	—	41	1.8	4		A220-100	37	4	—	41	2.0	4
A220-300	A220-300	9	—	—	9	0.5	41	50	A220-300	9	—	—	9	0.8	41	50
A319-100	A319-100	55	2	—	57	19.4			A319-100	55	2	—	57	19.6
A320-200	A320-200	51	4	—	55	25.4			A320-200	52	4	—	56	25.7
A321-200	A321-200	62	22	36	120	2.7	7		A321-200	65	22	36	123	2.9	4
A321-200neo	A321-200neo	—	—	—	—	—	125	100	A321-200neo	—	—	—	—	—	155	70
A330-200	A330-200	11	—	—	11	16.3			A330-200	11	—	—	11	16.5
A330-300	A330-300	28	—	3	31	12.5			A330-300	28	—	3	31	12.7
A330-900neo	A330-900neo	3	3	5	11	1.1	26		A330-900neo	3	3	5	11	1.3	26
A350-900	A350-900	13	—	2	15	3.0	27		A350-900	13	—	5	18	3.1	26
Total	Total	601	79	106	786	13.8	259	150	Total	614	77	106	797	13.9	283	120

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

(2)Purchase commitments include ~~seven~~six A350-900 lease commitments in 2021 incremental to our order book with Airbus.

The table below summarizes the aircraft operated by regional carriers on our behalf at ~~June~~September 30, 2021.


Regional aircraft information by fleet type and carrier	Regional aircraft information by fleet type and carrier							Regional aircraft information by fleet type and carrier
		Fleet Type							Fleet Type
Carrier	Carrier	CRJ-200	CRJ-700	CRJ-900	Embraer 170	Embraer 175	Total	Carrier	CRJ-200	CRJ-700	CRJ-900	Embraer 170	Embraer 175	Total
Endeavor Air, Inc.(1)	Endeavor Air, Inc.(1)	51	13	103	—	—	167	Endeavor Air, Inc.(1)	47	13	113	—	—	173
SkyWest Airlines, Inc.	SkyWest Airlines, Inc.	—	5	40	—	68	113	SkyWest Airlines, Inc.	—	5	40	—	71	116
Republic Airways, Inc.	Republic Airways, Inc.	—	—	—	15	46	61	Republic Airways, Inc.	—	—	—	8	46	54
Total	Total	51	18	143	15	114	341	Total	47	18	153	8	117	343

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

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 3335

Item 2. MD&A - Financial Condition and Liquidity

Financial Condition and Liquidity

As of ~~June~~September 30, 2021, we had ~~$17.8~~$15.8 billion in cash, cash equivalents, short-term investments and aggregate principal amount committed and available to be drawn under our revolving credit ~~facilities ("liquidity").~~facilities. We expect to meet our liquidity needs for the next twelve months with cash and cash equivalents, short-term investments, restricted cash equivalents and cash flows from operations. We expect to meet our long-term liquidity needs with cash flows from operations and financing arrangements. We are continuing to evaluate the appropriate level of liquidity to maintain following the COVID-19 pandemic though, at least in the near term, we expect this level to be higher than the liquidity maintained prior to the pandemic.

Sources and Uses of Liquidity

Operating Activities

Operating activities in the ~~six~~nine months ended ~~June~~September 30, 2021 provided ~~$2.6~~$2.7 billion compared to using $2.5 billion and providing ~~$68 million and $5.2~~$7.5 billion in the ~~six~~nine months ended ~~June~~September 30, 2020 and 2019, respectively. As described above, we are experiencing a domestic demand recovery and expect this to continue ~~throughout~~through the end of 2021. If the demand environment continues to evolve in this manner, we expect to generate positive cash flows from operations, including funds received from the government support programs described in "Financing Activities" below, during 2021.

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 advanced ticket sales grow prior to the summer peak travel season and decreases during the summer and fall months. However, the reduction in demand for air travel due to the COVID-19 pandemic resulted in a lower level of advance bookings and the associated cash received than we have historically experienced, which has impacted the typical seasonal trend of ~~the~~ air traffic ~~liability.~~liability since March 2020.

Domestic demand has improved ~~steadily~~ since the latter half of the March 2021 quarter as consumers have ~~gained~~regained confidence to travel and increased ticket purchases for travel further in advance. ~~In June~~We experienced a small moderation in demand growth in August and September 2021 due to a rise in COVID-19 cases attributable to a variant of the COVID-19 virus; however, in the month of September 2021, domestic leisure bookings approached ~~June~~September 2019 ~~levels and our~~levels. Our air traffic liability ~~increased during the June 2021~~remains above historical September quarter ~~more than our historical seasonality-based growth. Travel~~levels with travel credits ~~represented~~representing approximately ~~35%~~40% of the ~~air traffic liability~~balance as of ~~June~~September 30, 2021.

Fuel. Fuel expense represented approximately ~~21%~~22% of our total operating expense for the ~~six~~nine months ended ~~June~~September 30, 2021. The market price for jet fuel is volatile, which can impact the comparability of our periodic cash flows from operations. During the nine months ended September 30, 2021, our average fuel price per gallon was slightly below the same period of 2019, but fuel prices have recently increased and our average fuel price per gallon is projected to be higher in the December 2021 quarter than the nine months ended September 30, 2021. As demand continues to increase and capacity returns, we expect fuel consumption in the December 2021 quarter to increase compared to the ~~comparable period of~~December 2020 quarter, although we still expect it to be lower than the ~~comparable period in 2019.~~December 2019 quarter.

Employee Benefit Obligations. We sponsor defined benefit pension plans for eligible employees and retirees. These plans are closed to new entrants and are frozen for future benefit accruals. Our funding obligations for these plans are governed by the Employee Retirement Income Security Act, as modified by the Pension Protection Act of 2006. We have no minimum funding requirements for our defined benefit pension plans in 2021. However, we voluntarily contributed $1.5 billion to these plans during the June 2021 quarter. At this level of funding, investment returns are expected to satisfy future benefit payments, which we believe would eliminate further material voluntary or required cash contributions to the plans, under the terms of the Pension Protection Act of 2006. Further, based on this level of funding, we ~~are modifying~~have modified, and continue to evaluate, the asset allocation mix ~~in an effort~~ to reduce the investment risk of the portfolio and protect the plans' funded status. Estimates of future funding requirements are based on various assumptions and could vary materially from actual funding requirements. Assumptions include, among other things, the actual and projected market performance of assets, statutory requirements and demographic data for participants.

Voluntary Separation Programs. In 2020, we recorded a $3.4 billion charge associated with voluntary early retirement and separation programs and other employee benefit charges. ~~Approximately $300~~In the nine months ended September 30, 2021, $435 million of this charge was disbursed in cash payments to participants ~~in the six months ended June 30, 2021~~ in addition to $720 million disbursed in 2020. We anticipate that a total of approximately $600 million in cash payments will be made to participants in 2021 and approximately $500 million in 2022 with the remaining payments in ~~2022~~2023 and beyond.

Delta Air Lines, Inc. September 2021 Form 10-Q 36

Item 2. MD&A - Financial Condition and Liquidity

Government Support Programs. See "Financing Activities" below for discussion of the impact to our liquidity from the payroll support program extensions. The $4.5 billion of grants received during the ~~six~~nine months ended ~~June~~September 30, 2021 are included in our operating cash flow.

~~Delta Air Lines, Inc. June 2021 Form 10-Q 34~~

~~Item 2. MD&A - Financial Condition and Liquidity~~

Investing Activities

Short-Term Investments. During the ~~six~~nine months ended ~~June~~September 30, 2021, we redeemed a net of ~~$907 million~~$1.4 billion in short-term investments. See Note 3 of the Notes to the Condensed Consolidated Financial Statements for further information on these investments.

Capital Expenditures. Our capital expenditures were ~~$1.2~~$2.0 billion and ~~$2.9~~$3.9 billion for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2019, respectively. Our capital expenditures during the ~~six~~nine months ended ~~June~~September 30, 2021 were primarily related to ~~our airport redevelopment projects,~~ purchases of aircraft, fleet modifications, our airport redevelopment projects and technology enhancements.

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. Excluding the New York-LaGuardia airport project discussed below, our expected 2021 capital expenditures of approximately $3.2 billion, which may vary depending on financing decisions, will be primarily for aircraft, including deliveries and advance deposit payments, as well as ~~aircraft~~fleet modifications and technology enhancements.

New York-LaGuardia Redevelopment. As part of the terminal redevelopment project at LaGuardia Airport, we are partnering with the Port Authority of New York and New Jersey (“Port Authority”) to replace Terminals C and D with a new state-of-the-art terminal facility. Construction is underway and will be phased to limit passenger inconvenience. Due to an acceleration effort that commenced in 2020, completion is now expected by 2025.

We currently expect our project costs to be approximately $3.5 billion and we bear the risks of project construction, including any potential cost over-runs. Using funding primarily provided by existing financing arrangements, we expect to spend approximately $900 million on this project during 2021, of which ~~$477~~$709 million was incurred in the ~~six~~nine months ended ~~June~~September 30, 2021.

Financing Activities

Debt and Finance Leases. In the ~~six~~nine months ended ~~June~~September 30, 2021, we ~~repaid~~had cash outflows of approximately ~~$3.1~~$4.7 billion onrelated to repayments of our debt and finance leases, ~~of which~~including approximately ~~$2.0~~$3.3 billion ~~was~~for the early repayment of the term loan secured by certain of our slots, gates and routes, various EETCs, certain notes through a cash tender offer and other various ~~EETCs.~~unsecured notes, secured certificates and SkyMiles term loan. We ~~plan~~continue to seek selective opportunities to pre-pay our debt, in addition to periodic amortization and scheduled maturities, during the remainder of ~~2021.~~2021 and beyond.

The principal amount of our debt and finance leases was ~~$29.3~~$28.0 billion at ~~June~~September 30, 2021.

Government Support Programs. The Consolidated Appropriations Act, 2021 was enacted on December 27, 2020, and included an extension of the payroll support program created under the Coronavirus Aid, Relief and Economic Security Act ("CARES Act") providing an additional $15 billion in grants and loans to the airline industry to be used for airline employee wages, salaries and benefits. In January 2021, we entered into a payroll support program extension agreement with the U.S. Department of the Treasury. During the six months ended June 30, 2021, we received a total of $3.3 billion in payroll support payments under this extension agreement, which must be used exclusively for the payment of employee wages, salaries and benefits and were conditioned on our agreement to refrain from conducting involuntary employee layoffs or furloughs from the date of the extension agreement through March 2021.

agreement. These support payments consisted of $2.3 billion in a grant and $957 million in an unsecured 10-year low interest ~~loan and, in~~loan. In return, we entered into a promissory note for the loan and issued warrants to the U.S. Department of the Treasury to acquire approximately 2.4 million shares of Delta common stock. The loan bears interest at an annual rate of 1.00% for the first five years and the applicable Secured Overnight Financing Rate ("SOFR") plus 2.00% in the final five years. The warrants have an initial exercise price of $39.73 per share, subject to adjustment in certain cases, and a five-year term. We have recorded the value of the promissory note and warrants on a relative fair value basis as $905 million of noncurrent debt, net of discount, and $52 million in additional paid in capital, respectively.

The American Rescue Plan Act of 2021 was enacted on March 11, 2021, and included a further extension of the payroll support program providing an additional $14 billion in grants and loans to the industry to be used for airline employee wages, salaries and benefits. In April 2021, we entered into a Payroll Support Program 3 Agreement with the U.S. Department of the Treasury. During the June 2021 quarter, we received a total of $3.1 billion in payroll support payments under this agreement, which must be used exclusively for the payment of employee wages, salaries and benefits and is conditioned on our agreement to refrain from conducting involuntary employee layoffs or furloughs from the date of the agreement through September 30, 2021 or the date on which we have expended all of the payroll support, whichever is later.

~~Delta Air Lines, Inc. June 2021 Form 10-Q 35~~

~~Item 2. MD&A - Financial Condition and Liquidity~~

agreement. These support payments consisted of $2.2 billion in a grant and $891 million in an unsecured 10-year low interest ~~loan and, in~~loan. In return, we entered into a promissory note for the loan and issued warrants to the U.S. Department of the Treasury to acquire approximately 1.9 million shares of Delta common stock. The loan bears interest at an annual rate of 1.00% for the first five years and the applicable SOFR plus 2.00% in the final five years. The warrants have an initial exercise price of $47.80 per share, subject to adjustment in certain cases, and a five-year term. We have recorded the value

For more information on these programs, see Note 5 of the ~~promissory note and warrants on a relative fair value basis as $857 million of noncurrent debt, net of discount, and $34 million in additional paid in capital, respectively.~~Notes to the Condensed Consolidated Financial Statements.

Delta Air Lines, Inc. September 2021 Form 10-Q 37

Item 2. MD&A - Financial Condition and Liquidity

Undrawn Lines of Credit

Covenants

We were in compliance with the covenants in our debt agreements at ~~June~~September 30, 2021.

Critical Accounting Estimates

For information regarding our Critical Accounting Estimates, see 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~~September 2021 Form 10-Q 3638

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.~~GAAP ("non-GAAP financial measures"). Under the Securities and Exchange Commission rules, non-GAAP financial measures may be considered in addition to results prepared in accordance with GAAP but should not be considered a substitute for or superior to GAAP results. The reconciliations presented below of the non-GAAP measures used in this Form 10-Q may not calculate exactly due to rounding.

Pre-tax income/(loss)~~/income,~~, adjusted

The following table shows a reconciliation of pre-tax income/(loss) (a GAAP measure) to pre-tax income/(loss)~~/income,~~, adjusted (a non-GAAP financial measure). Pre-tax income/(loss)~~/income,~~, adjusted excludes the following items directly related to the impact of COVID-19 and our response for comparability with the prior period:

•Restructuring charges. During 2020, we recorded restructuring charges ~~including certain accruals,~~for items such as fleet impairments and voluntary early retirement and separation programs following strategic business decisions in response to the COVID-19 pandemic. In the ~~June~~September 2021 quarter, we recognized $8$33 million of adjustments to certain of those restructuring charges, representing changes in our estimates.

•Government grant recognition. We recognized ~~$1.5~~$1.8 billion of the grant proceeds from the payroll support program extensions as contra-expense during the ~~June~~September 2021 quarter. We ~~are recognizing~~recognized the grant proceeds as contra-expense based on the periods that the funds ~~are~~were intended to compensate and ~~expect to use~~have fully used all proceeds from the payroll support program extensions inas of the ~~second half~~end of ~~2021.~~the September 2021 quarter.

•Impairments and equity method losses. ~~In the June 2020 quarter, we recognized $2.1 billion of charges related~~These adjustments relate to write-downs of our investments in LATAM and Grupo Aeroméxico following their financial losses and separate Chapter 11 bankruptcy filings, and the write-down of our investment in Virgin Atlantic based onrecording our share of ~~its losses.~~the losses recorded by our equity method investees.

•Pension settlement charges. These charges were recognized in connection with the voluntary early retirement and separation programs that were offered to our employees in the September 2020 quarter.

•Loss on extinguishment of debt. This adjustment relates to early termination of a portion of our debt.

We also regularly adjust pre-tax income/(loss) for the following items to determine pre-tax income/(loss)~~/income,~~, adjusted for the reasons described below.

•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. Settlements represent cash received or paid on hedge contracts settled during the applicable period.

•Equity investment MTM adjustments. We adjust for our proportionate share of our equity method investee, Virgin Atlantic’s, hedge portfolio MTM adjustments (recorded in non-operating expense) to allow investors to understand and analyze our core operational performance in the periods shown.

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

•Delta Private Jets adjustment. Because we combined Delta Private Jets with Wheels Up in January 2020, we have excluded the impact of Delta Private Jets from 2019 results for comparability.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 3739

Item 2. MD&A - Supplemental Information


Pre-tax (loss)/income, adjusted reconciliation
Pre-tax income/(loss), adjusted reconciliation								Pre-tax income/(loss), adjusted reconciliation
		Three Months Ended June 30,							Three Months Ended September 30,
(in millions)	(in millions)	2021		2020		2019		(in millions)	2021		2020		2019
Pre-tax income/(loss)	Pre-tax income/(loss)	$	776	$	(7,014)	$	1,907	Pre-tax income/(loss)	$	1,532	$	(6,859)	$	1,947
Adjusted for:	Adjusted for:							Adjusted for:
Restructuring charges	Restructuring charges	8		2,454		—		Restructuring charges	33		5,345		—
Government grant recognition	Government grant recognition	(1,504)		(1,280)		—		Government grant recognition	(1,822)		(1,315)		—
Impairments and equity method losses	Impairments and equity method losses	—		2,058		—		Impairments and equity method losses	49		114		—
Pension settlement charges								Pension settlement charges	—		30		—
Loss on extinguishment of debt	Loss on extinguishment of debt	26		—		—		Loss on extinguishment of debt	183		—		—
MTM adjustments and settlements on hedges	MTM adjustments and settlements on hedges	24		14		10		MTM adjustments and settlements on hedges	19		(3)		(25)
Equity investment MTM adjustments	Equity investment MTM adjustments	—		(87)		(2)		Equity investment MTM adjustments	—		—		10
MTM adjustments on investments	MTM adjustments on investments	(211)		(9)		82		MTM adjustments on investments	223		99		35
Delta Private Jets adjustment	Delta Private Jets adjustment	—		—		1		Delta Private Jets adjustment	—		—		1
Pre-tax (loss)/income, adjusted		$	(881)	$	(3,864)	$	1,998
Pre-tax income/(loss), adjusted								Pre-tax income/(loss), adjusted	$	216	$	(2,589)	$	1,968

Operating Expense, adjusted

The following table shows a reconciliation of operating expense (a GAAP measure) to operating expense, adjusted (a non-GAAP financial measure). Operating expense, adjusted excludes restructuring charges and government grant recognition, which, as discussed above under the heading pre-tax income/(loss)~~/income,~~, adjusted, are directly related to the impact of the COVID-19 pandemic and our response. We also adjust operating expense for MTM adjustments and settlements on hedges and the impact of Delta Private Jets for the same reasons described above under the heading pre-tax income/(loss)~~/income,~~, adjusted. We also adjust operating expense for the following item for the reason described ~~below.~~below:

•Third-party refinery sales. Refinery sales to third parties, and related expenses, are not related to our airline segment. Operating expense, adjusted therefore provides a more meaningful comparison of operating expenses from our airline operations to the rest of the airline industry.


Operating expense, adjusted reconciliation	Operating expense, adjusted reconciliation							Operating expense, adjusted reconciliation
		Three Months Ended June 30,								Three Months Ended September 30,
(in millions)	(in millions)	2021		2020		2019			(in millions)		2021		2020		2019
Operating expense	Operating expense	$	6,310	$	6,283	$	10,408		Operating expense		$	6,949	$	9,448	$	10,489
Adjusted for:	Adjusted for:								Adjusted for:
Restructuring charges	Restructuring charges	(8)		(2,454)		—			Restructuring charges		(33)		(5,345)		—
Government grant recognition	Government grant recognition	1,504		1,280		—			Government grant recognition		1,822		1,315		—
MTM adjustments and settlements on hedges	MTM adjustments and settlements on hedges	(24)		(14)		(10)			MTM adjustments and settlements on hedges		(19)		3		25
Third-party refinery sales	Third-party refinery sales	(777)		(292)		(40)			Third-party refinery sales		(872)		(417)		(6)
Delta Private Jets adjustment	Delta Private Jets adjustment	—		—		(50)			Delta Private Jets adjustment		—		—		(49)
Operating expense, adjusted	Operating expense, adjusted	$	7,005	$	4,803	$	10,308		Operating expense, adjusted		$	7,846	$	5,004	$	10,460

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 3840

Item 2. MD&A - Supplemental Information

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

The following table shows a reconciliation of fuel expense (a GAAP measure) to fuel expense, adjusted (a non-GAAP financial measure). We adjust for MTM adjustments and settlements on hedges and the impact of Delta Private Jets for the same reasons described under the heading pre-tax income/(loss)~~/income,~~, adjusted.


Fuel expense, adjusted reconciliation	Fuel expense, adjusted reconciliation													Fuel expense, adjusted reconciliation
								Average Price Per Gallon															Average Price Per Gallon
		Three Months Ended June 30,						Three Months Ended June 30,							Three Months Ended September 30,						Three Months Ended September 30,
(in millions, except per gallon data)	(in millions, except per gallon data)	2021		2020		2019		2021		2020		2019				(in millions, except per gallon data)	2021		2020		2019		2021		2020		2019
Total fuel expense	Total fuel expense	$	1,487	$	372	$	2,291	$	2.16	$	2.25	$	2.08			Total fuel expense	$	1,552	$	486	$	2,239	$	1.97	$	1.25	$	1.94
Adjusted for:																Adjusted for:
MTM adjustments and settlements on hedges	MTM adjustments and settlements on hedges	(24)		(14)		(10)		(0.03)		(0.09)		(0.01)				MTM adjustments and settlements on hedges	(19)		3		25		(0.02)		0.01		0.02
Delta Private Jets adjustment	Delta Private Jets adjustment	—		—		(8)		—		—		(0.01)				Delta Private Jets adjustment	—		—		(7)		—		—		(0.01)
Total fuel expense, adjusted	Total fuel expense, adjusted	$	1,463	$	357	$	2,274	$	2.12	$	2.16	$	2.07			Total fuel expense, adjusted	$	1,533	$	489	$	2,257	$	1.94	$	1.25	$	1.96


								Average Price Per Gallon														Average Price Per Gallon
		Six Months Ended June 30,						Six Months Ended June 30,						Nine Months Ended September 30,						Nine Months Ended September 30,
(in millions, except per gallon data)	(in millions, except per gallon data)	2021		2020		2019		2021		2020		2019			(in millions, except per gallon data)	2021		2020		2019		2021		2020		2019
Total fuel expense	Total fuel expense	$	2,504	$	1,967	$	4,269	$	2.03	$	1.88	$	2.07		Total fuel expense	$	4,056	$	2,453	$	6,508	$	2.00	$	1.71	$	2.03
Adjusted for:															Adjusted for:
MTM adjustments and settlements on hedges	MTM adjustments and settlements on hedges	(1)		(7)		(17)		—		(0.01)		(0.01)			MTM adjustments and settlements on hedges	(20)		(4)		8		(0.01)		(0.01)		—
Delta Private Jets adjustment	Delta Private Jets adjustment	—		—		(15)		—		—		(0.01)			Delta Private Jets adjustment	—		—		(22)		—		—		(0.01)
Total fuel expense, adjusted	Total fuel expense, adjusted	$	2,504	$	1,959	$	4,237	$	2.03	$	1.87	$	2.06		Total fuel expense, adjusted	$	4,037	$	2,449	$	6,494	$	1.99	$	1.70	$	2.02

TRASM, adjusted

The following table shows a reconciliation of TRASM (a GAAP measure) to TRASM, adjusted (a non-GAAP financial measure). We adjust TRASM for refinery sales to third parties for the same reason described above under the heading operating expense, adjusted. We adjust for the impact of Delta Private Jets for the same reason described above under the heading pre-tax income/(loss)~~/income,~~, adjusted.


TRASM, adjusted reconciliation	TRASM, adjusted reconciliation													TRASM, adjusted reconciliation
		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,								Nine Months Ended September 30,
		2021		2020		2019		2021		2020		2019					2021		2020		2019			2021		2020		2019
TRASM (cents)	TRASM (cents)	14.68	¢	13.85	¢	17.47	¢	12.72	¢	14.48	¢	17.15	¢			TRASM (cents)	16.93	¢	10.82	¢	16.58	¢		14.31	¢	13.42	¢	16.94	¢
Adjusted for:	Adjusted for:															Adjusted for:
Third-party refinery sales	Third-party refinery sales	(1.60)		(2.76)		(0.06)		(1.49)		(0.42)		(0.07)				Third-party refinery sales	(1.61)		(1.47)		(0.01)			(1.53)		(0.73)		(0.05)
Delta Private Jets adjustment	Delta Private Jets adjustment	—		—		(0.07)		—		—		(0.07)				Delta Private Jets adjustment	—		—		(0.06)			—		—		(0.07)
TRASM, adjusted	TRASM, adjusted	13.08	¢	11.10	¢	17.35	¢	11.23	¢	14.06	¢	17.01	¢			TRASM, adjusted	15.31	¢	9.35	¢	16.51	¢		12.78	¢	12.70	¢	16.83	¢

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 3941

Item 2. MD&A - Supplemental Information

CASM-Ex

The following table shows a reconciliation of operating cost per available seat mile ("CASM") (a GAAP measure) to CASM-Ex (a non-GAAP financial measure). CASM-Ex excludes restructuring charges and government grant recognition, which, as discussed above under the heading pre-tax income/(loss)~~/income,~~, adjusted, are directly related to the impact of the COVID-19 pandemic and our response. We adjust for refinery sales to third parties for the same reason described above under the heading operating expense, adjusted. We adjust for the impact of Delta Private Jets for the same reason described above under the heading pre-tax income/(loss)~~/income,~~, adjusted. We also adjust CASM for the following items to determine CASM-Ex for the reasons described ~~below.~~below:

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

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


CASM-Ex reconciliation	CASM-Ex reconciliation													CASM-Ex reconciliation
		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,								Nine Months Ended September 30,
		2021		2020		2019		2021		2020		2019					2021		2020		2019			2021		2020		2019
CASM (cents)	CASM (cents)	13.00	¢	59.30	¢	14.51	¢	13.38	¢	22.00	¢	14.80	¢			CASM (cents)	12.85	¢	33.40	¢	13.85	¢		13.18	¢	25.30	¢	14.46	¢
Adjusted for:	Adjusted for:															Adjusted for:
Restructuring charges	Restructuring charges	(0.02)		(23.15)		—		0.04		(3.53)		—				Restructuring charges	(0.06)		(18.89)		—			—		(7.98)		—
Government grant recognition	Government grant recognition	3.10		12.08		—		3.03		1.84		—				Government grant recognition	3.37		4.65		—			3.16		2.65		—
Aircraft fuel and related taxes	Aircraft fuel and related taxes	(3.06)		(3.51)		(3.19)		(2.82)		(2.83)		(3.18)				Aircraft fuel and related taxes	(2.87)		(1.72)		(2.96)			(2.84)		(2.51)		(3.10)
Third-party refinery sales	Third-party refinery sales	(1.60)		(2.76)		(0.06)		(1.49)		(0.42)		(0.07)				Third-party refinery sales	(1.61)		(1.47)		(0.01)			(1.53)		(0.73)		(0.05)
Profit sharing	Profit sharing	—		—		(0.72)		—		—		(0.55)				Profit sharing	—		—		(0.68)			—		—		(0.60)
Delta Private Jets adjustment	Delta Private Jets adjustment	—		—		(0.06)		—		—		(0.06)				Delta Private Jets adjustment	—		—		(0.05)			—		—		(0.06)
CASM-Ex	CASM-Ex	11.42	¢	41.96	¢	10.47	¢	12.14	¢	17.06	¢	10.95	¢			CASM-Ex	11.67	¢	15.96	¢	10.15	¢		11.96	¢	16.74	¢	10.66	¢

~~CASM, adjusted~~

The following table shows a reconciliation of CASM (a GAAP measure) to CASM, adjusted (a non-GAAP financial measure). CASM, adjusted excludes restructuring charges and government grant recognition, which, as discussed above under the heading pre-tax (loss)/income, adjusted, are directly related to the impact of the COVID-19 pandemic and our response. We also adjust CASM for MTM adjustments and settlements on hedges and the impact of Delta Private Jets for the same reasons described above under the heading pre-tax (loss)/income, adjusted. We adjust for refinery sales to third parties for the same reason described above under the heading operating expense, adjusted.

CASM, adjusted reconciliation
Three Months Ended June 30, Six Months Ended June 30,
2021 2020 2019 2021 2020 2019
CASM (cents) 13.00 ¢ 59.30 ¢ 14.51 ¢ 13.38 ¢ 22.00 ¢ 14.80 ¢
Adjusted for:
Restructuring charges (0.02) (23.15) — 0.04 (3.53) —
Government grant recognition 3.10 12.08 — 3.03 1.84 —
MTM adjustments and settlements on hedges (0.05) (0.14) (0.01) — (0.01) (0.01)
Third-party refinery sales (1.60) (2.76) (0.06) (1.49) (0.42) (0.07)
Delta Private Jets adjustment — — (0.07) — — (0.07)
CASM, adjusted 14.43 ¢ 45.33 ¢ 14.37 ¢ 14.96 ¢ 19.88 ¢ 14.65 ¢

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 4042

Item 2. MD&A - Supplemental Information

Free Cash Flow

The following table shows a reconciliation of net cash provided by/(used in) operating activities (a GAAP measure) 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:

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

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

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


Free cash flow reconciliation	Free cash flow reconciliation							Free cash flow reconciliation
		Three Months Ended June 30,							Three Months Ended September 30,
(in millions)	(in millions)	2021		2020		2019		(in millions)	2021		2020		2019
Net cash provided by/(used in) operating activities	Net cash provided by/(used in) operating activities	$	1,866	$	(290)	$	3,268	Net cash provided by/(used in) operating activities	$	151	$	(2,575)	$	2,245
Net cash provided by/(used in) investing activities		26		(4,076)		(1,562)
Net cash used in investing activities								Net cash used in investing activities	(384)		(1,144)		(1,125)
Adjusted for:	Adjusted for:							Adjusted for:
Net (redemptions)/purchases of short-term investments	Net (redemptions)/purchases of short-term investments	(697)		4,302		—		Net (redemptions)/purchases of short-term investments	(452)		745		—
Strategic investments and related	Strategic investments and related	(74)		—		89		Strategic investments and related	—		235		81
Net cash flows related to certain airport construction projects and other	Net cash flows related to certain airport construction projects and other	329		43		54		Net cash flows related to certain airport construction projects and other	222		208		221
Free cash flow	Free cash flow	$	1,450	$	(21)	$	1,849	Free cash flow	$	(463)	$	(2,531)	$	1,422

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 4143

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 ~~Interim Co-Chief~~Chief Financial ~~Officers,~~Officer, performed an evaluation of our disclosure controls and procedures, which have been designed to permit us to effectively identify and timely disclose important information. Our management, including our Chief Executive Officer and ~~Interim Co-Chief~~Chief Financial ~~Officers,~~Officer, concluded that the controls and procedures were effective as of ~~June~~September 30, 2021 to ensure that material information was accumulated and communicated to our management, including our Chief Executive Officer and ~~Interim Co-Chief~~Chief Financial ~~Officers,~~Officer, as appropriate to allow timely decisions regarding required disclosure.

During the three months ended ~~June~~September 30, 2021, 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.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 4244

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~~September 2021 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 2021 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 2021 14,281 $ 46.77 14,281 $ —
May 2021 2,208 $ 46.78 2,208 $ —
June 2021 6,360 $ 44.78 6,360 $ —
Total 22,849 22,849


Shares purchased / withheld from employee awards during the September 2021 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
July 2021	11,558	$	44.50	11,558	$	—
August 2021	2,562	$	40.19	2,562	$	—
September 2021	7,652	$	43.03	7,652	$	—
Total	21,772			21,772

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 4345

ITEM 6. EXHIBITS

(a) Exhibits

10.1 ~~Payroll Support Program 3 Agreement, dated as of April 23, 2021, between Delta Air Lines, Inc. and the United States Department of the Treasury~~

~~10.2~~ ~~Warrant Agreement, dated as of April 23, 2021, between Delta Air Lines, Inc. and the United States~~D ~~epartment of the Treasury (including Form of Warrant to Purchase Common Stock~~)

~~10.3(a)~~ Amendment No. 34 dated ~~April 22,~~August 20, 2021 to Airbus A321 NEO Aircraft Purchase Agreement, dated as of December 15, 2017 between Airbus S.A.S. and Delta Air Lines, Inc. (“Amendment No. 3 4 ”)*

~~10.3(b)~~10.2 Amended and Restated Letter Agreements No. 3 related to Amendment No. 3 4 dated ~~April 22,~~August 20 , 2021*

~~10.4~~ ~~Offer letter, dated as of May 14, 2021, between Delta Air Lines, Inc. and Dan~~ ~~Janki~~ ~~(including addendum)~~

~~10.5~~ ~~Terms of 2021 Restricted Stock Awards for Non-Employee Directors~~

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~~September 3 0 ,30, 2021

31.2 Certification by Delta's ~~Interim Co-~~Chief Financial Officer ~~and Senior Vice President - Finance~~ ~~and Controller~~ with respect to Delta's Quarterly Report on Form 10-Q for the quarterly period ended ~~June~~September 3 0 ~~, 2021~~

~~31.3~~ ~~Certification~~ ~~by Delta's Interim Co-Ch~~i e ~~f Financial Officer and Senior Vice President - Business Development and Financial Planning with respect to Delta's~~ ~~Quarterly Report on Form 10-Q for the quarterly period ended June~~ 30, 2021

32 Certification pursuant to Section 1350 of Chapter 63 of Title 18 of the United States Code by Delta's Chief Executive Officer and ~~Senior~~ ~~Vice President~~s ~~and~~ ~~Interim Co-~~Chief Financial Officer s with respect to Delta's Quarterly Report on Form 10-Q for the quarterly period ended ~~June~~September 3 0 ,30, 2021

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~~September 30, 2021, formatted in Inline XBRL (included in Exhibit 101)

_______________

* Portions of this exhibit have been redacted pursuant to item 601(b)(10)(iv) of Regulation S-K.

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 4446

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
			~~Interim Co-Chief Financial Officer and~~ Senior Vice President - ~~Finance and~~ Controller
			(~~Co-Principal Financial Officer and~~ Principal Accounting Officer)
~~July 14,~~October 13, 2021

Delta Air Lines, Inc. ~~June~~September 2021 Form 10-Q 4547


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~~/(~~Loss~~Income/(Loss)			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			20
Item 3. Quantitative and Qualitative Disclosures About Market Risk			4244
Item 4. Controls and Procedures			4244

Part II. Other Information
Item 1. Legal Proceedings			4244
Item 1A. Risk Factors			4244
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds			4345
Item 6. Exhibits			4446

Signature			4547


CASM, adjusted reconciliation
	Three Months Ended June 30,						Six Months Ended June 30,
	2021		2020		2019		2021		2020		2019
CASM (cents)	13.00	¢	59.30	¢	14.51	¢	13.38	¢	22.00	¢	14.80	¢
Adjusted for:
Restructuring charges	(0.02)		(23.15)		—		0.04		(3.53)		—
Government grant recognition	3.10		12.08		—		3.03		1.84		—
MTM adjustments and settlements on hedges	(0.05)		(0.14)		(0.01)		—		(0.01)		(0.01)
Third-party refinery sales	(1.60)		(2.76)		(0.06)		(1.49)		(0.42)		(0.07)
Delta Private Jets adjustment	—		—		(0.07)		—		—		(0.07)
CASM, adjusted	14.43	¢	45.33	¢	14.37	¢	14.96	¢	19.88	¢	14.65	¢