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


                                   FORM 10-Q


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

                     For the Quarter Ended March 31, 1995

                                      or

            [_]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934


                         Commission File Number 1-5424



                             DELTA AIR LINES, INC.

                       State of Incorporation:  Delaware

                 IRS Employer Identification No.:  58-0218548

       Hartsfield Atlanta International Airport, Atlanta, Georgia 30320

                          Telephone:  (404) 715-2600



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, and (2) has been subject to such filing requirements
for the past 90 days.  Yes   X      No ____
                           -----           


          Number of shares outstanding by each class of common stock,
                             as of April 30, 1995:


         Common Stock, $3.00 par value - 50,761,951 shares outstanding

 
                         PART I. FINANCIAL INFORMATION

Item 1. Financial Statements
- ----------------------------
                             DELTA AIR LINES, INC.
                    Consolidated Balance Sheets (Unaudited)
                                 (In Millions)

 
 
                                                March 31        June 30
ASSETS                                           1995            1994
________________________________________________________________________
                                                         
CURRENT ASSETS:
  Cash and cash equivalents                     $     766     $   1,302   
  Short-term investments                              761           408  
  Accounts and notes receivable, net                  662           886   
  Maintenance and operating supplies                   66            67     
  Deferred income taxes                               334           336     
  Prepaid expenses and other                          222           224     
                                               -----------     ---------
     Total current assets                           2,811         3,223   
                                               -----------     ---------
 
PROPERTY AND EQUIPMENT:
  Flight equipment owned                            9,057         9,063     
    Less:  Accumulated depreciation                 4,119         3,880
                                               -----------    ----------
                                                    4,938         5,183   
                                               -----------    ----------
 
  Flight equipment under capital leases               152           173
    Less:  Accumulated amortization                   131           142
                                               -----------    ----------
                                                       21            31    
                                               -----------    ----------

  Ground property and equipment                     2,397         2,398     
    Less:  Accumulated depreciation                 1,309         1,250
                                               -----------    ----------
                                                    1,088         1,148
                                               -----------    ----------
    
 

  Advance payments for equipment                      313           241
                                               -----------    ----------    
                                                    6,360         6,603         
                                               -----------    ----------
 
OTHER ASSETS:
 
  Deferred income taxes                               513           560    
  Marketable equity securities                        410           351   
  Cost in excess of net assets acquired, net          276           283     
  Non-operating property, net                         271           211   
  Investments in associated companies                 263           219   
  Leasehold and operating rights, net                 182           207    
  Other                                               412           239
                                               -----------    ----------
                                                    2,327         2,070  
                                               -----------    ----------

                                              $    11,498    $   11,896   
                                               ===========    ==========


The accompanying notes are an integral part of these consolidated balance
sheets.
                   
                                       2

 
                             DELTA AIR LINES, INC.
                    Consolidated Balance Sheets (Unaudited)
                      (In Millions except Share Amounts)


 
                                                                          March 31              June 30  
LIABILITIES AND STOCKHOLDERS' EQUITY                                        1995                 1994          
- ----------------------------------------------------------------------------------------------------------
                                                                                                       
CURRENT LIABILITIES:                                                                                            
  Current maturities of long-term debt                                 $         13         $         227       
  Current obligations under capital leases                                       12                    11       
  Short-term notes payable                                                       29                     -       
  Accounts payable and accrued liabilities                                    1,619                 1,654       
  Air traffic liability                                                       1,103                 1,247       
  Accrued vacation pay                                                          229                   196       
  Accrued rent                                                                  182                   195       
  Accrued income taxes                                                           24                     6       
                                                                        ------------         -------------         
    Total current liabilities                                                 3,211                 3,536       
                                                                        ------------         -------------         
NONCURRENT LIABILITIES:                                                                                         
  Long-term debt                                                              2,827                 3,142       
  Postretirement benefits                                                     1,696                 1,641       
  Accrued rent                                                                  563                   541       
  Capital leases                                                                 75                    86       
  Other                                                                         423                   395       
                                                                        ------------         -------------       
                                                                              5,584                 5,805       
                                                                        ------------         -------------         
DEFERRED CREDITS:                                                                                               
  Deferred gain on sale and leaseback transactions                              879                   923       
  Manufacturers and other credits                                               105                    63       
                                                                        ------------         -------------         
                                                                                984                   986       
                                                                        ------------         -------------         
COMMITMENTS AND CONTINGENCIES (Notes 7, 8 and 9)                                                               
                                                                                                                
EMPLOYEE STOCK OWNERSHIP PLAN                                                                                   
  PREFERRED STOCK:                                                                                              
  Series B ESOP Convertible Preferred Stock,                                                                    
    $1.00 par value, $72.00 stated and liquidation value;                                                       
    Issued and outstanding 6,827,487 shares at March 31,                                                        
    1995 and 6,878,292 shares at June 30, 1994                                  491                   495       
  Less: Unearned compensation under                                                                             
    employee stock ownership plan                                               368                   393       
                                                                        ------------         -------------         
                                                                                123                   102       
                                                                        ------------         -------------         
STOCKHOLDERS' EQUITY:                                                                                           
  Series C Convertible Preferred Stock,                                                                         
    $1.00 par value, $50,000 liquidation preference;                                                            
    Issued and outstanding 23,000 shares at March 31, 1995                                                      
    and June 30, 1994                                                             -                     -       
  Common stock, $3.00 par value; Authorized, 150,000,000 shares;                                                
    Issued 54,479,102 shares at March 31, 1995                                                                  
    and 54,469,491 shares at June 30, 1994                                      163                   163       
  Additional paid-in capital                                                  2,013                 2,013       
  Net unrealized gain on marketable equity securities                            89                    53       
  Accumulated deficit                                                          (410)                 (490)      
  Less: Treasury stock at cost, 3,826,112 shares at                                                             
    March 31, 1995, and 4,016,219 shares at June 30, 1994                       259                   272       
                                                                        ------------         -------------         
                                                                              1,596                 1,467       
                                                                        ------------         -------------                     
                                                                                                                
                                                                       $     11,498         $      11,896       
                                                                        ============         =============       


The accompanying notes are an integral part of these consolidated balance
sheets.

                                       3

 
                             DELTA AIR LINES, INC.
                     Consolidated Statements of Operations
                                  (Unaudited)
                       (In Millions, except Share Data)

 
 
                                                          Three Months Ended
                                                               March 31
                                                  -----------------  -----------------
                                                        1995               1994
                                                  -----------------  -----------------
                                                                
OPERATING REVENUES:
 Passenger                                       $          2,682   $          2,681
 Cargo                                                        134                132
 Other, net                                                    86                 65
                                                  -----------------  -----------------
  Total operating revenues                                  2,902              2,878
                                                  -----------------  -----------------    
OPERATING EXPENSES:
 Salaries and related costs                                 1,102              1,145
 Aircraft fuel                                                321                331
 Passenger commissions                                        285                300
 Aircraft rent                                                171                182
 Other selling expenses                                       172                145
 Depreciation and amortization                                147                170
 Contracted services                                          155                114
 Passenger service                                             92                125
 Aircraft maintenance materials and outside
  repairs                                                     109                102
 Facilities and other rent                                    110                 98
 Landing fees                                                  65                 64
 Other                                                        133                169
                                                  -----------------  ----------------- 
  Total operating expenses                                  2,862              2,945
                                                  -----------------  ----------------- 
OPERATING INCOME (LOSS)                                        40                (67)
                                                  -----------------  -----------------  

OTHER INCOME (EXPENSE):
 Interest expense                                             (70)               (76)
 Interest capitalized                                           8                  8
 Interest income                                               21                 12
 Loss on disposition of flight equipment                       (1)                 -
 Miscellaneous, net                                            (9)                 -
                                                  -----------------  ----------------- 
                                                              (51)               (56)
                                                  -----------------  ----------------- 

LOSS BEFORE INCOME TAXES                                      (11)              (123)
 
INCOME TAXES CREDITED, NET                                      -                 45
                                                  -----------------  -----------------
NET LOSS                                                      (11)               (78)
 
PREFERRED STOCK DIVIDENDS                                     (22)               (27)
                                                  -----------------  -----------------
NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS     $            (33)  $           (105)
                                                  =================  =================
 
PRIMARY AND FULLY DILUTED LOSS PER SHARE         $          (0.66)  $          (2.10)
                                                  =================  ================= 

WEIGHTED AVERAGE SHARES USED IN PER SHARE 
 COMPUTATION:
 Primary                                               50,637,033         50,256,860
 Fully Diluted                                         50,637,033         50,256,860
 
DIVIDENDS PER COMMON SHARE                                  $0.05              $0.05
                                                  =================  =================


The accompanying notes are an integral part of these consolidated statements.

                                       4

 
                             DELTA AIR LINES, INC.
                              STATISTICAL SUMMARY
                                  (Unaudited)

 
  
                                                           Three Months Ended
                                                                March 31
                                                   ----------------  ---------------- 
                                                         1995              1994
                                                   ----------------  ---------------- 
STATISTICAL SUMMARY:                              
                                                                 
Available Seat Miles (000)                               31,548,707       31,384,928
Available Ton Miles (000)                                 4,382,084        4,349,273
Revenue Passengers Enplaned                              20,900,349       20,494,686
Revenue Passenger Miles (000)                            19,748,046       19,398,604
Cargo Ton Miles (000)                                       356,085          337,636
Revenue Ton Miles (000)                                   2,331,902        2,278,167
Passenger Load Factor                                         62.60%           61.81%
Breakeven Passenger Load Factor                               61.65%           63.36%
Fuel Gallons Consumed (000)                                 608,507          607,394
Average Price Per Fuel Gallon                                 52.72c           54.43c
Cost Per Available Seat Mile                                   9.07c            9.38c
Passenger Mile Yield                                          13.58c           13.82c
Cargo Ton Mile Yield                                          37.77c           39.27c
Operating Revenue per Available Seat Mile                      9.20c            9.17c
 

                                       5


                             DELTA AIR LINES, INC.
                     Consolidated Statements of Operations
                                  (Unaudited)
                       (In Millions, except Share Data)

 
 
                                                                             Nine Months Ended
                                                                                  March 31
                                                                     ----------------   ----------------
                                                                           1995               1994
                                                                     ----------------   ----------------
                                                                                  
OPERATING REVENUES:
   Passenger                                                        $          8,302   $          8,357
   Cargo                                                                         427                411
   Other, net                                                                    249                200
                                                                     ----------------   ----------------  
    Total operating revenues                                                   8,978              8,968
                                                                     ----------------   ----------------  
OPERATING EXPENSES:
   Salaries and related costs                                                  3,314              3,451
   Aircraft fuel                                                               1,039              1,086
   Passenger commissions                                                         905                919
   Aircraft rent                                                                 515                559
   Other selling expenses                                                        487                459
   Depreciation and amortization                                                 467                508
   Contracted services                                                           397                347
   Passenger service                                                             343                392
   Aircraft maintenance materials and outside repairs                            332                305
   Facilities and other rent                                                     322                284
   Landing fees                                                                  198                194
   Restructuring charge                                                            -                112
   Other                                                                         447                478
                                                                     ----------------   ----------------  
    Total operating expenses                                                   8,766              9,094
                                                                     ----------------   ----------------     
OPERATING INCOME (LOSS)                                                          212               (126)
                                                                     ----------------   ----------------  
OTHER INCOME (EXPENSE):
   Interest expense                                                             (220)              (229)
   Interest capitalized                                                           23                 26
   Interest income                                                                71                 38
   Gain on disposition of flight equipment                                         -                  1
   Miscellaneous, net                                                              2                 20
                                                                     ----------------   ----------------  
                                                                                (124)              (144)
                                                                     ----------------   ----------------  
INCOME (LOSS) BEFORE INCOME TAXES AND CUMULATIVE
   EFFECT OF ACCOUNTING CHANGE                                                    88               (270)
 
INCOME TAXES (PROVIDED) CREDITED, NET                                            (45)               111
                                                                     ----------------   ----------------  
INCOME (LOSS) BEFORE CUMULATIVE EFFECT OF
   ACCOUNTING CHANGE                                                              43               (159)
 
CUMULATIVE EFFECT OF ACCOUNTING CHANGE, NET OF TAX                               114                  -
                                                                     ----------------   ----------------  
NET INCOME (LOSS)                                                                157               (159)
 
PREFERRED STOCK DIVIDENDS                                                        (66)               (82)
                                                                     ----------------   ----------------           

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS               $             91   $           (241)
                                                                     ================   ================
 
PRIMARY AND FULLY DILUTED INCOME (LOSS)
   PER COMMON SHARE:
    Before cumulative effect of accounting change                   $          (0.45)  $          (4.81)
    Cumulative effect of accounting change                                      2.25                  -
                                                                     ----------------   ----------------  
                                                                    $           1.80   $          (4.81)
                                                                     ================   ================    
WEIGHTED AVERAGE SHARES USED IN PER SHARE COMPUTATION:
   Primary                                                                50,600,736         50,210,671
   Fully Diluted                                                          50,600,736         50,210,671
 
DIVIDENDS PER COMMON SHARE                                                     $0.15              $0.15
                                                                     ================   ================   


The accompanying notes are an integral part of these consolidated statements.


                                       6

 


                             DELTA AIR LINES, INC.
                              STATISTICAL SUMMARY
                                  (Unaudited)



                                                                                                  Nine Months Ended
                                                                                                       March 31
                                                                                          ---------------   --------------  
                                                                                                1995             1994
                                                                                          ---------------   --------------  
                                                                                                      
STATISTICAL SUMMARY:
Available Seat Miles (000)                                                                    97,562,081       98,980,635
Available Ton Miles (000)                                                                     13,577,594       13,737,694
Revenue Passengers Enplaned                                                                   66,768,957       64,708,663
Revenue Passenger Miles (000)                                                                 64,513,443       63,073,914
Cargo Ton Miles (000)                                                                          1,140,031        1,024,362
Revenue Ton Miles (000)                                                                        7,596,617        7,337,645
Passenger Load Factor                                                                              66.13%           63.72%
Breakeven Passenger Load Factor                                                                    64.44%           64.68%
Fuel Gallons Consumed (000)                                                                    1,901,876        1,910,376
Average Price Per Fuel Gallon                                                                      54.66c           56.82c
Cost Per Available Seat Mile                                                                        8.99c            9.19c
Cost Per Available Seat Mile-Excluding Restructuring Charge                                         8.99c            9.07c
Passenger Mile Yield                                                                               12.87c           13.25c
Cargo Ton Mile Yield                                                                               37.45c           40.16c
Operating Revenue per Available Seat Mile                                                           9.20c            9.06c



                                       7

 
                             DELTA AIR LINES, INC.
               CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                                 (In Millions)



                                                                     Nine Months Ended
                                                                          March 31
                                                                 --------------------------  
                                                                    1995            1994
                                                                 -----------    -----------
                                                                          
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)                                               $     157     $     (159)
  Adjustments to reconcile net income (loss) to cash
    provided by operating activities:
      Cumulative effect of accounting change                           (114)             -
      Depreciation and amortization                                     467            508
      Deferred income taxes                                             (38)           (93)
      Amortization of investment tax credits                              -             (1)
      Amortization of deferred gain on sale and
        leaseback transactions                                          (44)           (45)
      Gain on disposition of flight equipment                             -             (1)
      Rental expense in excess of payments                                9             63
      Postemployment benefits expense (less than)  payments             (14)             -
      Pension expense  (less than) payments                             (71)            (5)
      Compensation under ESOP                                            31             24
      Other postretirement benefits expense in excess
        of payments                                                      55            140
 
  Changes in certain assets and liabilities:
      Decrease in receivables                                           224            214
      Decrease in other current assets                                    3             78
      Decrease in air traffic liability                                (144)           (76)
      Increase (decrease) in accounts payable and accrued
        liabilities                                                     (35)           127
      Increase (decrease) in other payables                              51            (23)
      Increase in other noncurrent liabilities                            -             93
  Other, net                                                             47             29
                                                                 -----------    -----------  
    Net cash provided by operating activities                           584            873
                                                                 -----------    -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
 
  Property and equipment additions:
    Flight equipment, including advance payments                       (255)          (885)
    Ground property and equipment                                      (113)          (120)
  Increase in short-term investments, net                              (355)             -
  Debtor-in-possession loan repayment                                   115              -
  Proceeds from sale of flight equipment                                 99             96
                                                                 -----------    -----------
    Net cash used in investing activities                              (509)          (909)
                                                                 -----------    -----------           
CASH FLOWS FROM FINANCING ACTIVITIES:
 
  Issuance of common stock                                                -              1
  Payments on long-term debt and capital lease obligations             (557)          (523)
  Long-term borrowings                                                    -            226
  Net short-term borrowings                                              29              -
  Cash dividends                                                        (83)           (83)
  Proceeds from sale and leaseback transactions                           -            649
                                                                 -----------    -----------
    Net cash (used) provided by financing activities                   (611)           270
                                                                 -----------    -----------
NET (DECREASE) INCREASE IN CASH AND
  CASH EQUIVALENTS                                                     (536)           234
Cash and cash equivalents at beginning of period                      1,302          1,180
                                                                 -----------    ----------- 
Cash and cash equivalents at end of period                       $      766     $    1,414
                                                                 ===========    ===========  


The accompanying notes are an integral part of these consolidated statements.

                                       8

 
                             DELTA AIR LINES, INC.
                  Notes to Consolidated Financial Statements
                                March 31, 1995
                                  (Unaudited)


1.  ACCOUNTING AND REPORTING POLICIES:

    The Company's accounting and reporting policies are summarized in Note 1
    (page 27 ) of the Notes to Consolidated Financial Statements in Delta's 1994
    Annual Report to Stockholders.  These interim financial statements should be
    read in conjunction with the financial statements and the notes thereto
    included in the Company's 1994 Annual Report to Stockholders.  In the
    opinion of management, the accompanying unaudited financial statements
    reflect all adjustments, consisting of normal recurring accruals (except
    with respect to the restructuring charge as discussed in Note 11), necessary
    for a fair statement of results for the interim periods.

    Effective July 1, 1994, Delta began recording as reductions of revenue
    certain international air transportation price adjustments which had
    previously been recorded as commissions expense.  Certain amounts in the
    Consolidated Statements of Operations for the three months and nine months
    ended March 31, 1994, have been reclassified to conform with the current
    financial statement presentation.

2.  EMPLOYEE STOCK OWNERSHIP PLAN:

    Effective July 1, 1994, Delta adopted American Institute of Certified Public
    Accountants Statement of Position 93-6, "Employers' Accounting for Employee
    Stock Ownership Plans" (SOP 93-6).  This standard changed the Company's
    method of accounting for certain dividends on the Series B ESOP Convertible
    Preferred Stock and also altered the way such dividends are included in the
    earnings per share calculations, both on a prospective basis.  The adoption
    of SOP 93-6 reduced the reported net loss attributable to common
    stockholders shown on the Consolidated Statements of Operations by $2
    million for the quarter ended March 31, 1995, and decreased the primary and
    fully diluted loss per common share for that period by $0.04.  For the nine
    months ended March 31, 1995, the adoption of SOP 93-6 increased net income
    attributable to common stockholders by $6 million and increased primary and
    fully diluted earnings per common share by $0.12.
 
3.  POSTEMPLOYMENT BENEFITS:

    The Company provides certain benefits to its former or inactive employees
    after employment but before retirement.  Such benefits primarily include
    those related to disability and survivorship plans.  Effective July 1, 1994,
    Delta adopted Statement of Financial Accounting Standards No. 112,
    "Employers' Accounting for Postemployment Benefits" (SFAS 112), which
    requires recognition of the liability for postemployment benefits during the
    period of employment.

                                       9

 
    Adoption of SFAS 112 resulted in a cumulative after-tax transition benefit
    of $114 million for the nine months ended March 31, 1995, primarily due to
    the net overfunded status of the Company's disability and survivorship
    plans.  Future period expenses will vary based on actual claims experience
    and the return on plan assets.


4.  INVESTMENTS IN DEBT AND EQUITY SECURITIES:

    At March 31, 1995, the gross unrealized gain on the Company's investment in
    Singapore Airlines Limited was $171 million and the gross unrealized loss on
    the Company's investment in Swissair, Swiss Air Transport Company Ltd. was
    $27 million.  The $91 million net unrealized gain, net of the related $53
    million deferred tax provision, on these investments is reflected in
    stockholders' equity.

    Delta's other investments in available-for-sale securities are recorded as
    short-term investments in the Company's Consolidated Balance Sheets.  The
    proceeds from sales of these securities during the March 1995 quarter
    totaled $336 million, which resulted in realized losses, computed on a
    specific identification basis, of $2 million.  The amount of net unrealized
    losses on short-term investments reflected in stockholders' equity at March
    31, 1995, was $2 million, net of the related tax benefit.


5.  SALE OF RECEIVABLES:

    During fiscal 1994, the Company entered into a revolving accounts receivable
    facility providing for the sale of $489 million of a defined pool of
    accounts receivable through a wholly-owned subsidiary to a trust in exchange
    for a Senior Certificate in the principal amount of $300 million and a
    Subordinate Certificate in the principal amount of $189 million.  The
    subsidiary retained the Subordinate Certificate and the Company received
    $300 million in cash from the sale of the Senior Certificate to a third
    party.  The principal amount of the Subordinate Certificate fluctuates daily
    depending upon the volume of receivables sold, and is payable to the
    subsidiary only to the extent the collections received on the receivables
    exceed amounts due on the Senior Certificate.  At March 31, 1995, the
    principal amount of the Subordinate Certificate was $304 million and is
    included in accounts and notes receivable in the Company's Consolidated
    Balance Sheets.


6.  INCOME TAXES:

    Income taxes are provided at the estimated annual effective tax rate, which
    differs from the federal statutory rate of 35%, primarily due to state
    income taxes and the effect of certain expenses that are not deductible for
    income tax purposes.

    The Company made tax payments in excess of refunds received of $25 million
    during the nine months ended March 31, 1995, and received refunds in excess
    of tax payments of $13 million during the nine months ended March 31, 1994.

                                       10

 
7.  CONTINGENCIES:

    On March 6, 1992, Pan Am Corporation and certain of its subsidiaries,
    debtors-in-possession under the Bankruptcy Code (Pan Am), and the Official
    Committee of Unsecured Creditors of Pan Am (Creditors Committee), together
    with the Ad Hoc Committee of Administrative and Priority Creditors of Pan
    Am, filed a consolidated amended complaint against Delta relating to Delta's
    participation in Pan Am's proposed plan of reorganization.  The trial of
    liability issues in this lawsuit occurred between May 4, 1994, and June 10,
    1994, before the United States District Court for the Southern District of
    New York (District Court).  In an opinion and order dated December 22, 1994,
    the District Court (1) ruled that Delta had no liability in this lawsuit;
    (2) ordered Pan Am to repay to Delta the $115 million principal amount of
    debtor-in-possession financing (DIP Loan) Delta had provided to Pan Am plus
    interest; and (3) held that the Creditors Committee had no liability to
    Delta under Delta's counterclaims.  No party appealed the District Court's
    decision, and the time period for filing an appeal expired.  On January 9,
    1995, Pan Am paid Delta $139 million, which reflects the $115 million
    principal amount of the DIP Loan plus accrued interest, net of the
    settlement of certain other claims.  Several other lawsuits have been filed
    and are pending against Delta relating to its participation in Pan Am's
    proposed plan of reorganization.

    The Company is also a defendant in certain legal actions relating to alleged
    employment discrimination practices, other matters concerning past and
    present employees, environmental issues and other matters concerning the
    Company's business.  Although the ultimate outcome of these matters cannot
    be predicted with certainty, and could have a material adverse effect on
    Delta's consolidated financial condition, results of operations or
    liquidity, management presently believes that the resolution of these
    actions is not likely to have a material adverse effect on Delta's
    consolidated financial condition, results of operations or liquidity.


8.  LONG-TERM DEBT:

    During the March 1995 quarter, the Company voluntarily repurchased and
    retired $185 million principal amount of its long-term debt.  As a result of
    these transactions, the Company recognized a net pretax loss of $3 million
    during the quarter ended March 31, 1995; this amount is included in
    miscellaneous income (expense) in the Company's Consolidated Statements of
    Operations.

    The 1992 Bank Credit Agreement provides for unsecured borrowing by the
    Company of up to $1.25 billion on a revolving basis until December 4, 1996.
    At March 31, 1995, no borrowings were outstanding under the 1992 Bank Credit
    Agreement, but there is currently outstanding a letter of credit in the
    amount of $466 million to credit enhance the Delta Family-Care Savings
    Plan's 1990 Series C Guaranteed Serial ESOP Notes.  The letter of credit,
    which is utilizing $466 million of the available commitment under the 1992
    Bank Credit Agreement, covers the $290 million outstanding principal amount
    of the 1990 Series  

                                       11

 
    C Guaranteed Serial ESOP Notes, up to $144 million of Make Whole Premium
    Amount and approximately one year of interest on the 1990 Series C
    Guaranteed Serial ESOP Notes. For additional information regarding Delta's
    long-term debt, including the 1992 Bank Credit Agreement and the 1990 Series
    C Guaranteed Serial ESOP Notes, see Note 5 (page 28) and Note 9 (page 11) of
    the Notes to Consolidated Financial Statements in Delta's 1994 Annual Report
    to Stockholders and Quarterly Report on Form 10-Q for the quarter ended
    December 31, 1994, respectively.

    During the nine months ended March 31, 1995 and 1994, Delta made cash
    interest payments, net of interest capitalized, of $159 million and $155
    million, respectively.


9.  AIRCRAFT PURCHASE AND SALE COMMITMENTS:

    At March 31, 1995, the Company's aircraft fleet, purchase commitments and
    options were:



                            CURRENT FLEET                        
                      --------------------------                
       AIRCRAFT TYPE     OWNED  LEASED  TOTAL  ORDERS  OPTIONS  
       -------------     -----  ------  -----  ------  -------  
                                                             
                                              
       A310-200             2       -      2       -        -   
       A310-300             -       9      9       -        -   
       B-727-200          106      28    134       -        -   
       B-737-200            1      55     56       -        -   
       B-737-300            -      13     13      52       56   
       B-757-200           44      41     85       5       36   
       B-767-200           15       -     15       -        -   
       B-767-300            2      24     26       -        -   
       B-767-300ER          7       7     14       7       10   
       L-1011-1            32       -     32       -        -   
       L-1011-200           1       -      1       -        -   
       L-1011-250           6       -      6       -        -   
       L-1011-500          17       -     17       -        -   
       MD-11                4       7     11       4       26   
       MD-88               63      57    120       -       34   
       MD-90                3       -      3      47       50   
                          ---     ---    ---     ---      ---   
                          303     241    544     115      212   
                          ===     ===    ===     ===      ===    


    The aircraft orders include 22 B-737-300 aircraft and 19 MD-90 aircraft
    scheduled for delivery after fiscal 2001 and fiscal 1996 respectively, that
    are subject to reconfirmation by Delta. The MD-88 aircraft options may be
    converted to MD-90 aircraft orders, the B-737-300 aircraft orders and
    options may be converted to B-737-400 or B-737-500 aircraft orders, and the
    B-767-300ER aircraft options and two of the B-767-300ER aircraft orders may
    be converted to B-767-300 aircraft orders, all at Delta's election.

                                       12

 
    During the March 1995 quarter, Delta accepted delivery of three MD-90
    aircraft and one B-757-200 aircraft. Additionally, Delta sold one A310-200
    aircraft and returned two B-737-200 aircraft and one A310-200 aircraft to
    their lessors.

    Subsequent to March 31, 1995, Delta accepted delivery of one MD-90 aircraft
    and one B767-300ER aircraft, and sold two A310-200 aircraft.

    Future expenditures for aircraft, engines and hushkits on firm order at
    March 31, 1995, are estimated to be $3.0 billion, excluding aircraft orders
    subject to reconfirmation by Delta, as follows:



                                                        AMOUNT  
                YEARS ENDING JUNE 30                (IN MILLIONS)
                --------------------                -------------
                                                                
                                                          
               Three months ending June 30, 1995       $  190   
               1996                                       420   
               1997                                       920   
               1998                                       720   
               1999                                       320   
               After 1999                                 400   
                                                       ------   
                                                                
                                           Total       $2,970   
                                                       ======    


10. STOCKHOLDERS' EQUITY:

    During the March 1995 quarter, the Company issued 2,000 common shares, at an
    average price of $54.70 per share, under the Dividend Reinvestment and Stock
    Purchase Plan.  Also during the March 1995 quarter, the Company transferred
    from its treasury, at an average cost of $67.75 per share, 40,955 common
    shares under the 1989 Stock Incentive Plan, and 1,238 common shares to the
    Delta Family-Care Savings Plan.

    At March 31, 1995, 5,880,667 common shares were reserved for issuance under
    the 1989 Stock Incentive Plan; 5,856,618 common shares were reserved for
    conversion of the Series B ESOP Convertible Preferred Stock; 17,490,494
    common shares were reserved for conversion of the Series C Convertible
    Preferred Stock; and 10,149,072 common shares were reserved for conversion
    of the 3.23% Convertible Subordinated Notes due 2003.

                                       13

 
11. RESTRUCTURING CHARGE:

    The operating results for the nine months ended March 31, 1994, include a
    $112 million restructuring charge primarily for special termination benefits
    relating to an early retirement program under which approximately 1,500
    employees elected to retire effective November 1, 1993.

                                       14

 
Item 2.  Management's Discussion and Analysis of Financial Condition and
- ------------------------------------------------------------------------
         Results of Operations
         ---------------------


FINANCIAL CONDITION

During the nine months ended March 31, 1995, Delta invested $255 million in
flight equipment, including $133 million for aircraft deposits, and $113 million
in ground property and equipment; made payments of $557 million on long-term
debt and capital lease obligations, which included Delta's voluntary repurchase
and retirement of $403 million principal amount of long-term debt and the Delta
Family-Care Savings Plan's (Savings Plan) voluntarily prepayment in whole, with
funds provided by Delta, of the $131 million aggregate principal amount of the
Savings Plan's 1990 Series A and Series B Guaranteed Serial ESOP Notes, which
were guaranteed by Delta; and paid $83 million in cash dividends.  The principal
sources of these funds were $584 million cash from operations; $181 million from
available cash reserves; $139 million from Pan Am Corporation for the repayment
of certain debtor-in-possession financing (which includes $24 million recorded
in cash from operations representing accrued interest, net of the settlement of
certain other claims); $99 million from the sale of flight equipment; and $29
million from short-term borrowings.  Cash and cash equivalents and short-term
investments totaled $1.5 billion at March 31, 1995, compared to $1.7 billion at
June 30, 1994.  The Company may repurchase additional long-term debt from time
to time.

As of March 31, 1995, the Company had negative working capital of $400 million,
compared to negative working capital of $313 million at June 30, 1994.  A
negative working capital position is normal for Delta and does not indicate a
lack of liquidity.  The Company expects to meet its current obligations as they
become due through available cash and internally generated funds, supplemented
as necessary by debt financings and proceeds from sale and leaseback
transactions.  At March 31, 1995, the Company had $784 million of credit
available under its 1992 Bank Credit Agreement, subject to compliance with
certain conditions.  For additional information, see Note 8 of the Notes to
Consolidated Financial Statements.

At March 31, 1995, long-term debt and capital lease obligations, including
current maturities and excluding short-term borrowings, totaled $2.9 billion,
compared to $3.5 billion at June 30, 1994.  Stockholders' equity was $1.6
billion at March  31, 1995, compared to $1.5 billion at June 30, 1994.  The
Company's debt-to-equity position, including current maturities and excluding
short-term borrowings, was 65% debt and 35% equity at March 31, 1995, compared
to 70% debt and 30% equity at June 30, 1994.

At March 31, 1995, there was outstanding $290 million principal amount of 1990
Series C Guaranteed Serial ESOP Notes (ESOP Notes) guaranteed by Delta.  The
terms of the ESOP Notes require Delta to purchase the ESOP Notes at the option
of the holders thereof if the credit rating of Delta's long-term senior
unsecured debt falls below certain levels (Purchase Event), unless Delta obtains
within a specified period of a Purchase Event certain credit enhancements
(Approved Credit Enhancement) that result in the ESOP Notes being rated A3 or
higher by Moody's Investors Service, Inc. (Moody's) and A- or higher by Standard
& Poor's Ratings Group (Required Ratings).  As a result of Moody's rating action
on May 11, 1993, a Purchase Event 

                                       15

 
occurred, and Delta became obligated to purchase on September 15, 1993, any ESOP
Notes properly tendered to it. Prior to September 15, 1993, Delta obtained an
Approved Credit Enhancement in the form of a letter of credit under its 1992
Bank Credit Agreement. As of March 31, 1995, the letter of credit was in the
face amount of $466 million. Due to the issuance of the letter of credit, the
ESOP Notes received the Required Ratings. Accordingly, Delta no longer has an
obligation to purchase ESOP Notes as a result of the Purchase Event that
occurred on May 11, 1993. There can be no assurance that Delta will not be
required to purchase the ESOP Notes at a later date. For additional information,
see Notes 5 and 9 of the Notes to Consolidated Financial Statements in Delta's
1994 Annual Report to Stockholders.

During 1991, Delta provided $115 million principal amount of debtor-in-
possession financing to Pan Am (DIP Loan).  In an opinion and order dated
December 22, 1994, the United States District Court for the Southern District of
New York ordered Pan Am to repay the DIP Loan plus accrued interest.  On January
9, 1995, Pan Am paid Delta $139 million, which reflects the $115 million
principal amount of the DIP Loan plus accrued interest, net of the settlement of
certain other claims.  See Item I of Part II of this Form 10-Q for additional
information regarding the District Court's decision.

At its regular meeting on April 27, 1995, Delta's Board of Directors declared
cash dividends of five cents per common share and $875.00 per share of Series C
Convertible Preferred Stock ($0.875 per depositary share), both payable June 1,
1995, to stockholders of record on May 10, 1995.

During the nine months ended March  31, 1995, the Company reduced its staffing
by approximately 8,650 personnel and made cash payments of $30 million related
to its Leadership 7.5 program initiatives.  For additional information
concerning Leadership 7.5, see Operational Review - Leadership 7.5 (page 4) and
Note 14 (page 35) of the Notes to Consolidated Financial Statements in Delta's
1994 Annual Report to Stockholders.

See Item 5 in Part II of this Form 10-Q for information regarding Delta's: (1)
collective bargaining negotiations with the Air Line Pilots Association and the
Professional Airline Flight Control Association; (2) realignment of its 
domestic route system; (3) blocked-space, code-sharing agreement with Virgin 
Atlantic Airways; and (4) cap on domestic travel agency commissions.

                                       16

 
RESULTS OF OPERATIONS

Three Months Ended March 31, 1995 and 1994
- ------------------------------------------

For the quarter ended March 31, 1995, Delta recorded an unaudited net loss of
$11 million ($0.66 primary and fully diluted loss per common share after
preferred stock dividend requirements) and operating income of $40 million.  For
the quarter ended March 31, 1994, the Company recorded a net loss of $78 million
($2.10 primary and fully diluted loss per common share after preferred stock
dividend requirements) and an operating loss of $67 million.  The improved
results are primarily related to operating expense reductions driven by the
Company's Leadership 7.5 program.

Operating revenues in the March 1995 quarter totaled $2.90 billion, an increase
of less than 1%, from $2.88 billion recorded in the March 1994 quarter.
Passenger revenue was unchanged at $2.68 billion, the result of a 2% decline in
the passenger mile yield offset by a 2% increase in revenue passenger miles.
The reduction in the passenger mile yield is primarily attributable to the
continuing presence of low-cost, low-fare carriers in domestic markets, as well
as discount fare promotions.  Growth in passenger traffic is mainly due to
discount fare promotions in the domestic market.  Cargo revenue increased 1% to
$134 million, as cargo ton miles grew 5% and the ton mile yield decreased 4%.
The decrease in the cargo ton mile yield is primarily due to declines in
domestic and international mail contract rates and increases in long-haul cargo
traffic, which has lower ton mile yields than short-haul cargo traffic.  All
other revenue increased 32% to $86 million, primarily due to increased revenue
from joint marketing programs.

Operating expenses for the March 1995 quarter decreased 3% to $2.86 billion.
Operating capacity increased less than 1% to 31.55 billion available seat miles,
and operating cost per available seat mile declined 3% to 9.07 cents.  Salaries
and related costs decreased 4%, due to a 12% reduction in the average level of
employment from the March 31, 1994 quarter and lower employee benefit costs.
The decrease in the average level of employment was primarily due to workforce
reductions under the Company's Leadership 7.5 program.  Aircraft fuel expense
decreased 3%, as consumption of fuel gallons remained virtually unchanged and
the average price per fuel gallon declined 3% to 52.72 cents, Delta's lowest
average fuel price per gallon in a March quarter since 1987.  Passenger
commissions declined 5%, mainly due to certain reductions in international
commission base rates and lower revenues in certain regions of the route system.
Aircraft rent expense decreased 6% due to the return of certain aircraft to
lessors.  Other selling expenses increased 19%, primarily due to higher
advertising and promotion expense and increased booking fee payments to computer
reservations system providers.  Depreciation and amortization expense decreased
14%, primarily due to lower amortization of leasehold and operating rights and
lower ground equipment depreciation resulting from the writedown of certain
assets recorded in the June 1994 quarter restructuring charge and lower flight
equipment depreciation, partially offset by higher amortization of software
development costs related to new and enhanced systems.  Contracted services
increased 36%, the result of increased outsourcing of information technologies
services and certain airport functions.  Passenger service expense decreased
26%, the result of ongoing cost control programs implemented since 1993.
Aircraft maintenance materials and outside repairs expense rose 7%, reflecting
an increase in the number of engines repaired and higher airframe maintenance.
Facilities and other rent increased 12%, primarily due 

                                       17

 
to additional passenger terminal facilities. Landing fees increased 2%, mainly
reflecting systemwide rate increases. All other operating expenses decreased
21%, primarily reflecting certain litigation costs incurred during the March
1994 quarter and increased revenues from services provided to outside parties
during the March 1995 quarter.

Nonoperating expense in the March 1995 quarter totaled $51 million, compared to
nonoperating expense of $56 million in the March 1994 quarter.  Interest expense
decreased 8% to $70 million, due to a lower average level of long-term debt.
Interest income increased 75% to $21 million, primarily due to a higher level of
short-term investments.  Miscellaneous expense increased by $9 million in the
March 1995 quarter, due to fees related to the sale of certain receivables and
costs associated with the voluntary repurchase of long-term debt, partially
offset by equity income from associated companies.

After recording an $11 million net loss and a $22 million provision for
preferred stock dividends, the net loss attributable to common stockholders was
$33 million.

Nine Months Ended March 31, 1995 and 1994
- -----------------------------------------

For the nine months ended March 31, 1995, Delta recorded unaudited net income of
$157 million ($1.80 primary and fully diluted earnings per common share after
preferred stock dividend requirements) and operating income of $212 million.
For the nine months ended March 31, 1994, the Company recorded a net loss of
$159 million ($4.81 primary and fully diluted loss per common share after
preferred stock dividend requirements) and an operating loss of $126 million.

Net income for the nine months ended March 31, 1995, includes a one-time $114
million after-tax benefit ($2.25 primary and fully diluted benefit per common
share) related to the adoption, effective July 1,1994, of SFAS 112, "Employers'
Accounting for Postemployment Benefits" (See Note 3 of Notes to Consolidated
Financial Statements).  Results for the nine months ended March 31, 1994,
include a $112 million pretax restructuring charge for costs associated with an
early retirement program under which approximately 1,500 employees elected to
retire effective November 1, 1993.  Excluding the effect of the accounting
change and the restructuring charge, net income for the nine months ended March
31, 1995, totaled $43 million ($0.45 primary and fully diluted loss per common
share after preferred stock dividend requirements) and operating income totaled
$212 million, compared to a net loss of $88 million ($3.40 primary and fully
diluted loss per common share after preferred stock dividend requirements) and
an operating loss of $14 million for the nine months ended March 31, 1994.

Operating revenues for the nine months ended March 31, 1995, increased less than
1% to $8.98 billion.  Passenger revenue decreased less than 1% to $8.30 billion
due to a 3% decrease in the passenger mile yield, partially offset by 2% growth
in revenue passenger miles.  The reduction in the passenger mile yield is mainly
due to the continuing presence of low-cost, low-fare carriers in domestic
markets, as well as other discount fare promotions in domestic and international
markets.  The increase in passenger traffic was due to discount fare promotions
in domestic and international markets and improved economies in Europe.  Cargo
revenue grew 4% to $427 million, the result of an 11% increase in cargo ton
miles, partially offset by a 7% decrease in the cargo ton mile yield.  The
decrease in the cargo ton mile yield is primarily due to declines in 

                                       18

 
domestic and international mail contract rates and increases in long-haul cargo
traffic, which has lower ton mile yields than short-haul cargo traffic. All
other revenue increased 24% to $49 million, mainly due to higher revenues from
certain marketing programs.

Operating expenses for the nine months ended March 31, 1995, decreased 4% to
$8.77 billion.  Operating capacity decreased 1% to 97.56 billion available seat
miles, and operating cost per available seat mile declined 2% to 8.99 cents.
Excluding the restructuring charge in the nine months ended March 31, 1994,
operating expenses decreased 2%, and operating cost per available seat mile
decreased 1%.  Salaries and related costs decreased 4%, the result of a 12%
decline in the average number of employees, primarily due to the Leadership 7.5
program and the early retirement program discussed earlier, and lower employee
benefit costs.  Aircraft fuel expense decreased 4%, as fuel gallons consumed
decreased less than 1% and the average fuel cost per gallon dropped 4% to 54.66
cents, Delta's lowest average fuel price per gallon for any nine month period
ending March 31 since 1989.  Passenger commissions declined 2%, due to lower
passenger revenue and decreased international commission base rates.  Aircraft
rent expense decreased 8% due to the return of certain aircraft to lessors.
Other selling expenses increased 6%, primarily due to higher booking fee
payments to computer reservations system providers and higher credit card
service charges.  Depreciation and amortization expense decreased 8%, primarily
the result of lower amortization of leasehold and operating rights and lower
ground equipment depreciation resulting from the writedown of certain assets
recorded in the June 1994 quarter restructuring charge, partially offset by
higher amortization of software development costs.  Contracted services
increased 14%, the result of increased outsourcing of information technologies
services and certain airport functions.  Passenger service expense decreased
13%, reflecting the continuation of cost control programs implemented since
1993.  Aircraft maintenance materials and outside repairs expense increased 9%,
due to a higher number of engines repaired and an increase in airframe
maintenance.  Facilities and other rents increased 13%, primarily the result of
additional passenger terminal facilities.  Landing fees increased 2%, mainly due
to rate increases throughout the system.  All other operating expenses were down
6%, the result of favorable foreign exchange rates, increased revenues from
services provided to outside parties and certain litigation costs incurred
during the nine months ended March 31, 1994.

Nonoperating expense totaled $124 million in the nine months ended March 31,
1995, compared to $144 million in the nine months ended March 31, 1994.
Interest expense decreased $9 million, due to a lower average level of
outstanding debt.  Capitalized interest decreased $3 million, resulting from a
decline in the average balance of advance payments for aircraft purchases.
Interest income increased $33 million, due to a higher average level of short-
term investments.  Miscellaneous income was $2 million in the nine months ended
March 31, 1995, compared to $20 million in the nine months ended March 31, 1994,
primarily due to fees related to the sale of certain receivables and costs
associated with the voluntary repurchase of long-term debt, partially offset by
equity income from associated companies.

Pretax income of $88 million for the nine months ended March 31, 1995, was
reduced by an income tax provision of $45 million.  After recording a $114
million after-tax benefit related to the adoption of SFAS 112, as discussed
above, and a $66 million provision for preferred stock dividends, net income
available to common stockholders was $91 million.

                                       19

 
                              ARTHUR ANDERSEN LLP
                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Stockholders and
the Board of Directors of
Delta Air Lines, Inc.:

We have reviewed the accompanying consolidated balance sheet of DELTA AIR LINES,
INC. (a Delaware Corporation) AND SUBSIDIARIES as of March 31, 1995, the related
consolidated statements of operations for the three and nine-month periods ended
March 31, 1995 and 1994, and cash flows for the nine-month periods ended March
31, 1995 and 1994.  These financial statements are the responsibility of the
Company's management.

We conducted our review in accordance with standards established by the American
Institute of Certified Public Accountants.  A review of interim financial
information consists principally of applying analytical procedures to financial
data and making inquiries of persons responsible for financial and accounting
matters.  It is substantially less in scope than an audit conducted in
accordance with generally accepted auditing standards, 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.

Based on our review, we are not aware of any material modifications that should
be made to the financial statements referred to above for them to be in
conformity with generally accepted accounting principles.

We have previously audited, in accordance with generally accepted auditing
standards, the consolidated balance sheet of Delta Air Lines, Inc. and
Subsidiaries as of June 30, 1994 (not presented herein), and in our report dated
August 12, 1994, we expressed an unqualified opinion on that balance sheet.  In
our opinion, the information set forth in the accompanying consolidated balance
sheet as of June 30, 1994 is fairly stated in all material respects in relation
to the consolidated balance sheet from which it has been derived.


Arthur Andersen LLP


Atlanta, Georgia
April 28, 1995

                                       20

 
                          PART II.  OTHER INFORMATION


Item 1.  Legal Proceedings
- --------------------------

Litigation Relating to Delta's Participation in Pan Am's Plan of Reorganization
- -------------------------------------------------------------------------------

Various persons have filed legal actions against Delta relating to Delta's
participation in Pan Am's proposed plan of reorganization.  The following
discussion of recent developments regarding that litigation supplements the
discussion set forth on pages 12-15 of Delta's Annual Report on Form 10-K for
the fiscal year ended June 30, 1994 (1994 Form 10-K).

As previously reported, the United States District Court for the Southern
District of New York (District Court) conducted a trial between May 4, 1994 and
June 10, 1994 on liability issues in the lawsuit filed against Delta by Pan Am,
the Official Committee of Unsecured Creditors of Pan Am (Creditors Committee)
and the Ad Hoc Committee of Administrative and Priority Creditors of Pan Am (Ad
Hoc Committee).  In an opinion and order dated December 22, 1994, the District
Court (1) ruled that Delta had no liability in this lawsuit; (2) ordered Pan Am
to repay to Delta the $115 million principal amount of debtor-in-possession
financing Delta had provided to Pan Am plus interest; and (3) held that the
Creditors Committee had no liability to Delta under Delta's counterclaims.  No
party appealed the District Court's decision, and the time period for filing an
appeal expired on February 6, 1995.

As previously reported, Pan Am filed a third party complaint in the United
States Bankruptcy Court for the Southern District of New York (Bankruptcy Court)
against Delta alleging that, to the extent the U.S. Air Force has a valid claim
against Pan Am for Pan Am's alleged breach of its obligations under the Civil
Reserve Air Fleet Enhancement Program, Pan Am is entitled to recover from Delta
such amounts as are required to satisfy any such claim.  In March 1995, Pan Am,
Delta, the Creditors Committee and the Ad Hoc Committee entered into a
Stipulation and Order under which, subject to Bankruptcy Court approval, the
parties agreed, among other things, that Pan Am would dismiss with prejudice its
third party complaint against Delta.  The Bankruptcy Court approved the
Stipulation and Order on April 27, 1995.

As previously reported, there are pending in the District Court two separate
lawsuits filed against Delta by former Pan Am employees who allege, among other
things, that they were intended third party beneficiaries of Delta's agreement
with Pan Am to participate in Pan Am's proposed plan of reorganization.  On
April 28, 1995, Delta filed supplementary memoranda in support of its earlier
motions for summary judgment on all of plaintiffs' claims in these lawsuits.
The plaintiffs are opposing Delta's motions for summary judgment.

Travel Agency Commission Antitrust Litigation
- ---------------------------------------------

On February 10, 1995, Delta changed its domestic travel agency commission
program by implementing a maximum commission payment of $50 for any round-trip
domestic airline ticket with a base fare in excess of $500, and $25 for any one-
way domestic airline ticket with a base fare in excess of $250.  This commission
cap applies to all tickets issued by U.S. travel agencies 

                                       21

 
for travel within and between the Continental U.S., Alaska, Puerto Rico and the
U.S. Virgin Islands. Most of the major U.S. airlines subsequently adopted
similar commission cap programs.

Travel agents and a travel agency trade association have filed more than 30
class action antitrust lawsuits in various federal district courts against
airlines, including Delta, that implemented new travel agent commission cap
programs.  The plaintiffs, who are seeking unspecified treble damages under the
antitrust laws and an injunction to prevent the airlines from maintaining the
new commission cap programs, allege that the defendants conspired to reduce the
commissions paid to travel agents in violation of Section 1 of the Sherman Act.
The purported plaintiff class is all U.S. travel agents who sold airline tickets
subject to the commission cap on American, Continental, Delta, Northwest, TWA,
United or USAir.

Several of the plaintiffs' lawsuits have been filed in the United States
District Court in Minneapolis.  The Minneapolis cases have been consolidated
before one judge, who has adopted an expedited schedule under which the
plaintiffs' motion for a preliminary injunction and the defendants' motion for
summary judgment are scheduled to be argued on July 7, 1995.  The Judicial Panel
for Multidistrict Litigation has scheduled a hearing for May 26, 1995 to
determine whether to consolidate this litigation in Minneapolis or another
jurisdiction.

Department of Justice Investigation
- -----------------------------------

In March 1995, several U.S. carriers, including Delta, received a civil
investigative demand from the U.S. Department of Justice related to an
investigation of incentives paid by airlines to travel agents in excess of base
commission payments.  Delta intends to comply with the civil investigative
demand, which requires Delta to produce documents relating to its travel agent
programs.  Delta responded to earlier civil investigative demands on this
subject in 1993 and 1994.

Other Litigation
- ----------------

As reported on page 17 of the 1994 Form 10-K and page 23 of Delta's Quarterly
Report on Form 10-Q for the quarter ended December 31, 1994, a purported class
action complaint was filed in the United States District Court for the Northern
District of Georgia against Delta and certain Delta officers in their capacity
as members of the Administrative Committee responsible for administering certain
Company employee benefit plans. The plaintiffs, who have requested a jury trial,
are 21 former Delta employees who seek to represent the class consisting of the
approximately 1,800 former non-pilot employees of Delta who retired from active
service between July 23, 1992 and January 1, 1993. The complaint alleges that
Delta violated the Employee Retirement Income Security Act by (1) modifying
health benefits for this group of retirees in spite of alleged oral and written
representations that it would not make any such modifications; (2) breaching its
fiduciary duties and interfering with plaintiffs' benefits by making such
modifications and by allegedly giving false assurances that no enhanced
retirement benefit incentives were being considered or would be offered in the
future; and (3) discriminating against certain benefit plan participants. The
complaint also alleges, among other things, that Delta breached a contract with
plaintiffs by amending Delta's pass policy to suspend the flight privileges of a
retiree during any period such retiree is employed by certain other airlines. On
November 4,
                                       22

 
1994, the District Court (1) denied the plaintiffs' motion for class action
certification; and (2) granted Delta's motion to dismiss plaintiffs' claims
concerning Delta's pass policy for lack of subject matter jurisdiction. On
January 11, 1995, the District Court denied plaintiffs' motion requesting the
District Court to reconsider its November 4, 1994 decision, but granted
plaintiffs' motion to permit an immediate appeal of that order. The plaintiffs
then filed a petition to appeal with the United States Court of Appeals for the
Eleventh Circuit which, on March 8, 1995, agreed to hear plaintiffs' appeal of
the District Court's November 4, 1994 decision.

                                       23

 
Item 5. Other Information
- -------------------------

Personnel
- ---------

Delta's relations with labor unions in the United States are governed by the
Railway Labor Act (RLA).  Under the RLA, the collective bargaining agreements
between Delta and labor unions do not expire but instead become amendable as of
a stated date.  If either party wishes to modify the terms of any such
agreement, it must notify the other party before the contract becomes amendable.
After receipt of such notice, the parties must meet for direct negotiations and,
if no agreement is reached, either party may request the National Mediation
Board (NMB) to appoint a federal mediator.  If no agreement is reached in
mediation, the NMB may determine, at any time, that an impasse exists and
proffer binding arbitration.  Either party may decline to submit to arbitration.
If arbitration is rejected, a 30-day "cooling-off" period commences, following
which the union may strike and the airline may resort to "self-help," including
the imposition of its proposed changes to the collective bargaining agreement
and the hiring of replacement workers.

Delta's collective bargaining agreements with the Air Line Pilots Association
(ALPA) and the Professional Airline Flight Control Association (PAFCA) became
amendable on January 1, 1995, and formal negotiations with ALPA and PAFCA began
in November 1994.  As part of its Leadership 7.5 program, the Company is seeking
$340 million in annual productivity improvements and wage and benefit reductions
from ALPA.  On April 17, 1995, Delta requested and, on May 8, 1995, the NMB
appointed federal mediators to participate in the collective bargaining
negotiations between Delta and ALPA.  The outcome of Delta's negotiations with
ALPA and PAFCA cannot presently be determined.

Other Matters
- -------------

On February 1, 1995, Delta announced a realignment of its domestic route system
effective May 1, 1995.  The realignment is intended to position Delta's aircraft
and other resources in areas offering greater revenue-generating potential.  As
a result of the realignment, Delta will increase the number of departures from
its Atlanta, Cincinnati, and Salt Lake City hubs, while decreasing the number of
departures from Boston and its Dallas/Ft. Worth, Los Angeles and Orlando hubs.
Due mainly to competitive factors, there can be no assurance that this route
realignment will result in increased passenger revenues.

Delta and Virgin Atlantic Airways have entered into a blocked-space, 
code-sharing agreement under which Delta would purchase seats on Virgin 
Atlantic's flights between (1) London-Heathrow and Los Angeles, New 
York-Kennedy, Newark and San Francisco; and (2) London-Gatwick and Boston, Miami
and Orlando. The agreement was approved by the U.S. Department of Transportation
on February 10, 1995.

On February 10, 1995, Delta changed its domestic travel agency commission 
program by introducing a maximum commission payment of $50 for any round-trip 
domestic ticket with a base fare in excess of $500 and $25 for any one-way 
domestic ticket with a base fare in excess of $250. The maximum commission 
applies to all tickets issued by U.S. travel agents for travel within and 
between the Continental U.S., Alaska, Hawaii, Puerto Rico and the U.S. Virgin 
Islands. The impact of this change on Delta cannot presently by determined.


                                       24


Item 6. Exhibits and Reports on Form 8-K
- ----------------------------------------

(a)  Exhibits

     11.  Statement regarding computation of per share earnings.

     12.  Statement regarding computation of ratio of earnings to fixed charges.

     15.  Letter from Arthur Andersen LLP regarding unaudited interim
          financial information.

     27.    Financial Data Schedule.

(b)  Reports on Form 8-K:

During the quarter ended March 31, 1995, Delta did not file any Current Reports
on Form 8-K.

                                       25

 
                                   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)



                                             By:   /s/ Thomas J. Roeck, Jr.
                                                --------------------------------
                                                      Thomas J. Roeck, Jr.     
                                               Senior Vice President - Finance
                                                and Chief Financial Officer  



May 12, 1995
- ------------
   (Date)

                                       26