EXHIBIT 99.2

October 15, 2002


                    SUPPLEMENTAL SEPTEMBER 2002 QUARTER DATA


To make more efficient use of the time allocated for this morning's conference
call, we are providing detailed variance information on our operating and
non-operating expenses to assist you in analyzing Delta's September 2002
quarterly results. This information is intended to supplement that provided in
the conference call (scheduled for 10:00 a.m. ET today) and in the earnings
release. September quarter revenue performance will be discussed in the
conference call.

SEPTEMBER 2002 QUARTER VS. SEPTEMBER 2001 QUARTER

- -        Operating expenses, excluding unusual items, decreased 4% to $3.6
         billion on a 2% decrease in capacity. Total operating expenses for the
         quarter increased 4% to $3.8 billion.

- -        Excluding unusual items, Delta's total unit cost decreased 1.3% to
         9.81 cents from 9.94 cents and fuel price neutralized unit costs
         decreased 1.6% to 9.78 cents from 9.94 cents.

- -        Salaries and related expense increased 1% reflecting staffing
         reductions implemented in the December 2001 quarter which were offset
         by both increased pension expense, as well as decreased costs during
         the September 2001 quarter resulting from the Comair pilot strike.

- -        Aircraft fuel expense decreased 1% due primarily to a decline in total
         consumption offset partially by an increase in fuel prices. Delta's
         average fuel price per gallon, including hedge proceeds, increased 2%
         to 71.33 cents from 69.63 cents. Total gallons consumed fell 3%
         primarily due to capacity reductions.

- -        Depreciation and amortization decreased 9% due to a lower asset base
         in the current year and the effects of a new accounting pronouncement
         requiring no amortization to be recorded for goodwill.

- -        Contracted services expense increased 3% due to an increase in
         security costs.

- -        Landing fees and other rents increased 8% due primarily to increased
         landing fee rates as well as decreased costs during the September 2001
         quarter resulting from the Comair pilot strike.

- -        Aircraft maintenance materials and outside repairs decreased 16% due
         primarily to reduced maintenance volume and materials consumption.

- -        Aircraft rent decreased 4% due mainly to a decrease in the number of
         leased aircraft resulting from our fleet simplification efforts.

- -        Other selling expenses decreased 7% due primarily to booking fee costs
         resulting from lower revenue volume as well as reduced advertising and
         promotion spending, partially offset by increased rates related to
         credit card charges.

- -        Passenger commissions declined by 47% primarily due to the change in
         our commission rate structure.

- -        Passenger service expense decreased 23% due primarily to meal service
         changes and lower traffic volumes.

- -        Other expense decreased 1% primarily due to decreases in interrupted
         trip expenses, property taxes and general supply and utility costs,
         partially offset by an increase in war risk insurance.

- -        Interest expense increased $39 million as a result of higher levels of
         debt outstanding, while interest income decreased $12 million due to
         lower interest rates.

- -        Miscellaneous income increased $17 million primarily due to increased
         income from Delta's equity investment in Worldspan and higher losses
         in the September 2001 quarter resulting from our investment in Orbitz.


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


Gail Grimmett