1


                                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 September 30, 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 October 31, 1995:


        Common Stock, $3.00 par value - 51,156,963 shares outstanding
   2

                        PART I. FINANCIAL INFORMATION

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



                                                September 30      June 30
ASSETS                                              1995            1995
- -------------------------------------------------------------------------
                                                         
CURRENT ASSETS:
    Cash and cash equivalents                  $    1,129      $    1,233
    Short-term investments                            503             529
    Accounts and notes receivable, net              1,015             755
    Maintenance and operating supplies                 66              68
    Deferred income taxes                             247             234
    Prepaid expenses and other                        181             195
                                               ----------      ----------
        Total current assets                        3,141           3,014
                                               ----------      ----------

PROPERTY AND EQUIPMENT:
    Flight equipment owned                          9,516           9,288
       Less: Accumulated depreciation               4,288           4,209
                                               ----------      ----------
                                                    5,228           5,079
                                               ----------      ----------

    Flight equipment under capital leases             537             537
       Less: Accumulated amortization                 111              99
                                               ----------      ----------
                                                      426             438
                                               ----------      ----------

    Ground property and equipment                   2,484           2,442
       Less: Accumulated depreciation               1,401           1,354
                                               ----------      ----------
                                                    1,083           1,088
                                               ----------      ----------


    Advance payments for equipment                    290             331
                                               ----------      ----------
                                                    7,027           6,936
                                               ----------      ----------

OTHER ASSETS:

    Deferred income taxes                             422             506
    Marketable equity securities                      399             398
    Postemployment benefits                           300             294
    Cost in excess of net assets acquired, net        272             274
    Non-operating property, net                       148             155
    Investments in associated companies               273             265
    Leasehold and operating rights, net               172             177
    Other                                             135             124
                                               ----------      ----------
                                                    2,121           2,193
                                               ----------      ----------
                                               $   12,289      $   12,143
                                               ==========      ========== 


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





                                      2
   3

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



                                                                       September 30      June 30
LIABILITIES AND STOCKHOLDERS' EQUITY                                       1995           1995
- ------------------------------------------------------------------------------------------------
                                                                                       
CURRENT LIABILITIES:
    Current maturities of long-term debt                              $      150      $      151
    Current obligations under capital leases                                  56              61
    Accounts payable and accrued liabilities                               1,742           1,621
    Air traffic liability                                                  1,153           1,143
    Accrued vacation pay                                                     185             167
    Accrued rent                                                             234             235
    Income taxes payable                                                      55              63
                                                                      ----------      ----------
       Total current liabilities                                           3,575           3,441
                                                                      ----------      ----------
NONCURRENT LIABILITIES:
    Long-term debt                                                         2,624           2,683
    Postretirement benefits                                                1,731           1,714
    Accrued rent                                                             557             556
    Capital leases                                                           424             438
    Other                                                                    267             395
                                                                      ----------      ----------
                                                                           5,603           5,786
                                                                      ----------      ----------
DEFERRED CREDITS:
    Deferred gain on sale and leaseback transactions                         845             860
    Manufacturers and other credits                                          110             109
                                                                      ----------      ----------
                                                                             955             969
                                                                      ----------      ----------
COMMITMENTS AND CONTINGENCIES (Notes 5 and 7)

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 6,776,220 shares at September 30,
       1995 and 6,876,632 shares at June 30, 1995                            488             489
    Less: Unearned compensation under
       employee stock ownership plan                                         356             369
                                                                      ----------      ----------
                                                                             132             120
                                                                      ----------      ----------
STOCKHOLDERS' EQUITY:
     Series C Convertible Preferred Stock,
        $1.00 par value, $50,000 liquidation preference;
        Issued and outstanding 22,998 shares at September 30, 1995
        and 23,000 shares at June 30, 1995                                     -               -
    Common stock, $3.00 par value; Authorized, 150,000,000 shares;
       Issued 54,825,776 shares at September 30, 1995
       and 54,537,103 shares at June 30, 1995                                164             164
    Additional paid-in capital                                             2,033           2,016
    Net unrealized gain on marketable equity securities                       84              83
    Accumulated deficit                                                       (8)           (184)
    Less: Treasury stock at cost, 3,669,838 shares at
       September 30, 1995, and 3,721,093 shares at June 30, 1995             249             252
                                                                      ----------      ----------
                                                                           2,024           1,827
                                                                      ----------      ----------
                                                                      $   12,289      $   12,143
                                                                      ==========      ==========


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





                                      3
   4

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


                                                              Three Months Ended
                                                                 September 30
                                                           ----------- -----------
                                                               1995       1994
                                                           ----------- -----------
                                                                 
OPERATING REVENUES:
  Passenger                                                $     2,973 $     2,933
  Cargo                                                            129         138
  Other, net                                                        86          86
                                                           ----------- -----------
    Total operating revenues                                     3,188       3,157
                                                           ----------- -----------
OPERATING EXPENSES:
  Salaries and related costs                                     1,037       1,138
  Aircraft fuel                                                    348         362
  Passenger commissions                                            278         322
  Contracted services                                              172         118
  Depreciation and amortization                                    161         164
  Other selling expenses                                           145         150
  Aircraft rent                                                    140         172
  Facilities and other rent                                        113         102
  Aircraft maintenance materials and outside repairs               109         111
  Passenger service                                                104         135
  Landing fees                                                      69          73
  Other                                                            126         156
                                                           ----------- -----------
    Total operating expenses                                     2,802       3,003
                                                           ----------- -----------
OPERATING INCOME                                                   386         154
                                                           ----------- -----------
OTHER INCOME (EXPENSE):
  Interest expense                                                 (75)        (76)
  Interest capitalized                                               7           7
  Interest income                                                   23          22
  Gain on disposition of flight equipment                            1           1
  Miscellaneous, net                                                (5)         13
                                                           ----------- -----------
                                                                   (49)        (33)
                                                           ----------- -----------
INCOME BEFORE INCOME TAXES AND
  CUMULATIVE EFFECT OF ACCOUNTING CHANGE                           337         121

INCOME TAXES PROVIDED, NET                                        (136)        (49)
                                                           ----------- -----------
NET INCOME BEFORE CUMULATIVE EFFECT OF
  ACCOUNTING CHANGE                                                201          72
CUMULATIVE EFFECT OF ACCOUNTING CHANGE, NET OF TAX                   -         114
                                                           ----------- -----------
NET INCOME                                                         201         186
PREFERRED STOCK DIVIDENDS                                          (22)        (22)
                                                           ----------- -----------
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS                $       179 $       164
                                                           =========== ===========
PRIMARY INCOME PER COMMON SHARE:
  Before cumulative effect of accounting change            $      3.47 $      1.00

  Cumulative effect of accounting change                             -        2.25
                                                           ----------- -----------                                                
                                                           $      3.47 $      3.25
                                                           =========== ===========

FULLY DILUTED INCOME PER COMMON SHARE:
  Before cumulative effect of accounting change            $      2.57 $      0.99
  Cumulative effect of accounting change                             -        1.43
                                                           ----------- -----------
                                                           $      2.57 $      2.42
                                                           =========== ===========
WEIGHTED AVERAGE SHARES USED IN PER SHARE COMPUTATION:
  Primary                                                   51,445,077  50,558,882
  Fully Diluted                                             80,513,991  79,680,800

DIVIDENDS PER COMMON SHARE                                 $      0.05 $      0.05
                                                           =========== ===========


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





                                      4
   5

                            DELTA AIR LINES, INC.
                             STATISTICAL SUMMARY
                                 (Unaudited)



                                                               Three Months Ended
                                                                 September 30
                                                            ----------    ----------
                                                               1995          1994
                                                            ----------    ----------
                                                                    
  STATISTICAL SUMMARY:

  Revenue Passengers Enplaned                               22,104,209    23,490,082     
  Revenue Passenger Miles (000)                             22,745,151    23,652,376     
  Available Seat Miles (000)                                33,368,027    33,563,888     
  Passenger Mile Yield                                           13.07 c.      12.40 c.  
  Operating Revenue Per Available Seat Mile                       9.55 c.       9.41 c.  
  Operating Cost Per Available Seat Mile                          8.40 c.       8.95 c.  
  Passenger Load Factor                                          68.16 %       70.47 %   
  Breakeven Passenger Load Factor                                59.33 %       66.77 %   
  Revenue Ton Miles (000)                                    2,614,611     2,727,032     
  Cargo Ton Miles (000)                                        338,762       360,012     
  Cargo Ton Mile Yield                                           38.10 c.      38.42 c.  
  Fuel Gallons Consumed (000)                                  640,942       659,688     
  Average Price Per Fuel Gallon                                  54.32 c.      54.80 c.  
  Number of Aircraft in Fleet at End of Period                     542           544     
  Full-Time Equivalent Employees at End of Period               58,007        65,133     






                                      5
   6

                            DELTA AIR LINES, INC.
              Consolidated Statements of Cash Flows (Unaudited)
                                (In Millions)



                                                                       Three Months Ended
                                                                          September 30
                                                                    ------------------------
                                                                        1995          1994
                                                                    ------------------------
                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net income                                                      $      201   $       186
    Adjustments to reconcile net income to cash
        provided by operating activities:
            Cumulative effect of accounting change                           -          (114)
            Depreciation and amortization                                  161           164
            Deferred income taxes                                           70            37
            Amortization of deferred gain on sale and
                leaseback transactions                                     (15)          (14)
            Gain on disposition of flight equipment                         (1)           (1)
            Rental expense less than payments                                -            (7)
            Postemployment benefits expense less than payments             (43)            -
            Pension expense less than payments                             (13)          (18)
            Compensation under ESOP                                         12            12
            Postretirement benefits expense in excess
               of payments                                                  17            20

    Changes in certain assets and liabilities:
            Decrease (increase) in receivables                            (260)            3
            Decrease in other current assets                                16             7
            Increase (decrease) in air traffic liability                    10           (97)
            Increase in accounts payable and accrued
              liabilities                                                  121            42
            Increase in other payables                                      10            22
            Decrease in other noncurrent liabilities                       (38)          (17)
    Other, net                                                             (49)           13
                                                                    ----------   -----------
        Net cash provided by operating activities                          199           238
                                                                    ----------   -----------
CASH FLOWS FROM INVESTING ACTIVITIES:

    Property and equipment additions:
        Flight equipment, including advance payments                      (191)          (49)
        Ground property and equipment                                      (51)          (37)
    Decrease (increase) in short-term investments, net                      26          (503)
    Proceeds from sale of flight equipment                                   6            68
                                                                    ----------   -----------
        Net cash used in investing activities                             (210)         (521)
                                                                    ----------   -----------
CASH FLOWS FROM FINANCING ACTIVITIES:

    Issuance of common stock                                                14             -
    Payments on long-term debt and capital lease obligations               (85)         (215)
    Cash dividends                                                         (22)          (22)
                                                                    ----------   -----------
        Net cash used in financing activities                              (93)         (237)
                                                                    ----------   -----------
NET DECREASE IN CASH AND
  CASH EQUIVALENTS                                                        (104)         (520)
Cash and cash equivalents at beginning of period                         1,233         1,302
                                                                    ----------   -----------
Cash and cash equivalents at end of period                          $    1,129   $       782
                                                                    ==========   ===========


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





                                      6
   7

                            DELTA AIR LINES, INC.
                  Notes to Consolidated Financial Statements
                              September 30, 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
       1995 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 1995 Annual Report to
       Stockholders.  In the opinion of management, the accompanying unaudited
       financial statements reflect all adjustments, consisting of normal
       recurring accruals, necessary for a fair statement of results for the
       interim periods.


 2.    INVESTMENTS IN DEBT AND EQUITY SECURITIES:

       At September 30, 1995, the gross unrealized gain on the Company's
       investment in Singapore Airlines Limited was $145 million and the gross
       unrealized loss on the Company's investment in Swissair, Swiss Air
       Transport Company Ltd. was $12 million.  The $84 million net unrealized
       gain, net of the related $49 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 September 1995
       quarter totaled $150 million, which resulted in realized losses,
       computed on a specific identification basis, of less than $1 million.
       The amount of net unrealized losses on short-term investments reflected
       in stockholders' equity at September 30, 1995, was less than $1 million,
       net of the related tax benefit.


3.     SALE OF RECEIVABLES:

       During fiscal 1995, Delta elected to discontinue selling new receivables
       under a revolving accounts receivable facility, and the Senior
       Certificate related to this facility, which was in the principal amount
       of $229 million at June 30, 1995, was reduced to $0 on August 14, 1995.
       This transaction was recorded as a reduction of cash from operating
       activities in the Company's Consolidated Statements of Cash Flows for
       the three months ended September 30, 1995, and an increase in accounts
       receivable on the Company's Consolidated Balance Sheets at September 30,
       1995.  For additional information regarding the sale of receivables, see
       Note 5 (page 30) of the Notes to Consolidated Financial Statements in
       Delta's 1995 Annual Report to Stockholders.





                                      7
   8

4.     LONG-TERM DEBT:

       During the September 1995 quarter, the Company voluntarily repurchased
       and retired $65 million principal amount of its long-term debt.  As a
       result of these transactions, the Company recognized a net pretax loss
       of $5 million during the quarter ended September 30, 1995; this amount
       is included in miscellaneous income (expense) in the Company's
       Consolidated Statements of Operations.

       On September 27, 1995, the Company entered into the 1995 Bank Credit
       Agreement, an amendment and restatement of the 1992 Bank Credit
       Agreement, which provides for unsecured borrowings by the Company of up
       to $1.25 billion on a revolving basis until September 26, 2000.  Up to
       $700 million of this facility may be used for the issuance of letters of
       credit.  The interest rate under this facility is, at the Company's
       option, the LIBOR rate or the prime rate, in each case plus a margin
       which is subject to adjustment based on certain changes in the credit
       ratings of the Company's long-term senior unsecured debt.  The Company
       also has the option to obtain loans through a competitive bid procedure.
       The 1995 Bank Credit Agreement contains certain negative covenants that
       restrict the Company's ability to grant liens, incur or guarantee debt,
       and enter into flight equipment leases.  It also provides that if there
       is a change of control (as defined) of the Company, the banks'
       obligation to extend credit terminates, any amounts outstanding become
       immediately due and payable, and the Company will immediately deposit
       cash collateral with the banks in an amount equal to all outstanding
       letters of credit.

       At September 30, 1995, no borrowings were outstanding under the 1995
       Bank Credit Agreement, but there is currently outstanding a letter of
       credit in the amount of $470 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 $470 million of the available
       commitment under the 1995 Bank Credit Agreement, covers the $290 million
       outstanding principal amount of the 1990 Series C Guaranteed Serial ESOP
       Notes, up to $148 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 1990 Series C Guaranteed Serial ESOP Notes, see Note 7 (page 30) of
       the Notes to Consolidated Financial Statements in Delta's 1995 Annual
       Report to Stockholders.

       During the three months ended September 30, 1995 and 1994, Delta made
       cash interest payments, net of interest capitalized, of $43 million and
       $44 million, respectively.





                                      8
   9

5.     AIRCRAFT PURCHASE AND SALE COMMITMENTS:

       At September 30, 1995, the Company's aircraft fleet, purchase
       commitments and options were:



                                         CURRENT FLEET
          AIRCRAFT TYPE        OWNED        LEASED         TOTAL        ORDERS       OPTIONS
          -------------        -----        ------         -----        ------       -------
                                                                          
          A310-300                 -             3             3             -             -
          B-727-200              106            28           134             -             -
          B-737-200                1            53            54             -             -
          B-737-300                -            13            13            52            56
          B-757-200               45            41            86             4            36
          B-767-200               15             -            15             -             -
          B-767-300                2            24            26             -             -
          B-767-300ER              9             7            16             5             9
          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            22
          MD-88                   63            57           120             -            30
          MD-90                    8             -             8            36            50
                                 ---           ---           ---           ---           ---
                                 309           233           542           101           203
                                 ===           ===           ===           ===           ===


      The aircraft orders include 22 B-737-300 aircraft and 13 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 may be converted to B-767-300
      aircraft orders, all at Delta's election.

      During the September 1995 quarter, Delta accepted delivery of three MD-90
      aircraft, one B-767-300ER aircraft and one B-757-200 aircraft.
      Additionally, Delta returned six A310-300 aircraft to their lessor.





                                      9
   10

       Future expenditures for aircraft, engines and engine hushkits on firm
       order at September 30, 1995, are estimated to be $2.7 billion, excluding
       aircraft orders subject to reconfirmation by Delta, as follows:



                                                                   AMOUNT
                          YEARS ENDING JUNE 30                  (IN MILLIONS)
                          --------------------                  -------------
                                                                 
                   Nine months ending June 30, 1996                 $  330
                   1997                                                940
                   1998                                                720
                   1999                                                320
                   2000                                                190
                   After 2000                                          220
                                                                    ------
                   
                                                      Total         $2,720
                                                                    ======


6.     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.

       Adoption of SFAS 112 resulted in a cumulative after-tax transition
       benefit of $114 million for the quarter ended September 30, 1994,
       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.


7.     CONTINGENCIES:

       The Company is a defendant in certain legal actions relating to alleged
       employment discrimination practices, antitrust matters, 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.    STOCKHOLDERS' EQUITY:

       During the September 1995 quarter, the Company issued 284,858 common
       shares, at an average price of $58.91 per share, under the 1989 Stock
       Incentive Plan, and 1,325 common shares, at an average price of $74.97
       per share, under the Dividend Reinvestment and Stock





                                      10
   11

       Purchase Plan.  The Company also issued 1,274 common shares upon the
       conversion of 1,675 depositary shares (each of which represents
       1/1,000th of a share of Series C Convertible Preferred Stock), and 1,216
       common shares upon the conversion of less than $1 million principal
       amount of the 3.23% Convertible Subordinated Notes due 2003.
       Additionally, during the September 1995 quarter, the Company transferred
       from its treasury, at an average cost of $67.75 per share, 75,011 common
       shares to the Delta Family-Care Savings Plan and 42 common shares under
       the 1989 Stock Incentive Plan.

       At September 30, 1995, 5,541,375 common shares were reserved for
       issuance under the 1989 Stock Incentive Plan; 5,812,642 common shares
       were reserved for conversion of the Series B ESOP Convertible Preferred
       Stock; 17,489,031 common shares were reserved for conversion of the
       Series C Convertible Preferred Stock; and 10,147,855 common shares were
       reserved for conversion of the 3.23% Convertible Subordinated Notes due
       2003.


9.     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 $75
       million and less than $1 million during the three months ended September
       30, 1995 and 1994, respectively.





                                      11
   12

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


FINANCIAL CONDITION

During the three months ended September 30, 1995, Delta invested $191 million
in flight equipment and $51 million in ground property and equipment; made
payments of $85 million on long-term debt and capital lease obligations, which
included Delta's voluntary repurchase and retirement of $65 million principal
amount of long-term debt; and paid $22 million in cash dividends.  The
principal sources of these funds were $199 million from operations, net of $229
million used to reduce to $0 the Senior Certificate related to the sale of
receivables (see Note 3 of Notes to Consolidated Financial Statements); $130
million from cash reserves; $14 million from the issuance of common stock; and
$6 million from the sale of flight equipment.  Cash and cash equivalents and
short-term investments totaled $1.6 billion at September 30, 1995, compared to
$1.8 billion at June 30, 1995.  The Company may repurchase additional long-term
debt from time to time.

As of September 30, 1995, the Company had negative working capital of $434
million, compared to negative working capital of $427 million at June 30, 1995.
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, short-term investments and internally
generated funds, supplemented as necessary by debt financings and proceeds from
sale and leaseback transactions.  At September 30, 1995, the Company had $780
million of credit available under its 1995 Bank Credit Agreement, subject to
compliance with certain conditions.  For additional information, see Note 4 of
the Notes to Consolidated Financial Statements.

Long-term debt and capital lease obligations, including current maturities,
totaled $3.3 billion at September 30, 1995 and June 30, 1995.  Stockholders'
equity was $2.0 billion at September 30, 1995, compared to $1.8 billion at June
30, 1995.  The Company's debt-to-equity position, including current maturities
was 62% debt and 38% equity at September 30, 1995, compared to 65% debt and 35%
equity at June 30, 1995.

At September 30, 1995, there was outstanding $290 million principal amount of
the Delta Family-Care Savings Plan's Series C Guaranteed Serial ESOP Notes
(Series C ESOP Notes), which are guaranteed by Delta.  The Series C ESOP Notes
currently have the benefit of a credit enhancement in the form of a letter of
credit in the amount of $470 million under Delta's 1995 Bank Credit Agreement.
Delta is required to purchase the Series C ESOP Notes in certain circumstances.
For additional information regarding the Series C ESOP Notes, see Note 7 (page
30) of the Notes to Consolidated Financial Statements in Delta's 1995 Annual
Report to Stockholders.

At its meeting on October 26, 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
December 1, 1995, to stockholders of record on November 9, 1995.





                                      12
   13

See Part II, Item 5 of this Form 10-Q for information regarding Delta's
collective bargaining negotiations with the Air Line Pilots Association and the
Professional Airline Flight Control Association.





                                      13
   14

RESULTS OF OPERATIONS

Three Months Ended September 30, 1995 and 1994

For the quarter ended September 30, 1995, Delta recorded unaudited net income
of $179 million ($3.47 primary and $2.57 fully diluted income per common share
after preferred stock dividend requirements) and operating income of $386
million.  For the quarter ended September 30, 1994, the Company recorded net
income of $164 million ($3.25 primary and $2.42 fully diluted income per common
share after preferred stock dividend requirements) and operating income of $154
million.  Net income for the September 1994 quarter includes a one-time $114
million after-tax benefit ($2.25 primary and $1.43 fully diluted benefit per
common share) related to the adoption, effective July 1, 1994, of SFAS 112,
"Employers' Accounting for Postemployment Benefits" (see Note 6 of Notes to
Consolidated Financial Statements).

The improvement in operating results for the September 1995 quarter compared to
the September 1994 quarter reflects a 7% decrease in operating expenses
primarily due to initiatives under the Company's Leadership 7.5 program and a
1% increase in operating revenues.

Operating revenues in the September 1995 quarter totaled $3.19 billion, an
increase of 1% from $3.16 billion in the September 1994 quarter.  Passenger
revenue increased 1% to $2.97 billion, as a 5% passenger mile yield improvement
more than offset a 4% decline in revenue passenger miles.  The increase in the
passenger mile yield and reduction in passenger traffic are primarily due to
higher average fare levels in domestic and certain international markets, an
increase in full-fare traffic in certain international markets, and a 6%
reduction in transatlantic operating capacity.

Cargo revenue decreased 6% to $129 million, as cargo ton miles declined 6% and
the ton mile yield fell less than 1%.  The decrease in the cargo ton miles is
due to lower cargo bin capacity related to the retirement of certain aircraft
and reduced operating capacity of other aircraft.  The ton mile yield decline
is primarily the result of lower average domestic freight rates and a decrease
in international mail contract rates.  All other revenue was unchanged at $86
million.

Operating expenses for the September 1995 quarter totaled $2.80 billion, down
7% from the September 1994 quarter.  Operating capacity decreased less than 1%
to 33.37 billion available seat miles, and operating cost per available seat
mile declined 6% to 8.40 cents.  Salaries and related costs decreased 9%, due
to an 11% reduction in full-time equivalent employees and lower employee
benefit costs.  The decrease in employees was primarily due to workforce
reductions under the Company's Leadership 7.5 program.  Aircraft fuel expense
declined 4%, as fuel gallons consumed decreased 3% and the average price per
fuel gallon declined 1% to 54.32 cents, Delta's lowest average fuel price per
gallon in a September quarter since 1988.  Passenger commissions declined 14%,
mainly due to the implementation of a maximum commission payment on domestic
tickets and reductions in commission rates for certain international fares.
Contracted services expense rose 46%, the result of increased outsourcing of
information technologies services and certain airport functions.  Aircraft rent
expense decreased 19% due to the return of certain aircraft to lessors and the
extension of leases on 40 B-737-200 aircraft in the June 1995 quarter which,
for accounting purposes, resulted in these leases being reclassified from
operating leases to capital leases.  Depreciation and amortization expense
decreased 2%, the result of the transfer of certain ground equipment to
associated companies and certain international routes becoming fully amortized,
partially offset by increased aircraft depreciation and amortization due to the
extension





                                      14
   15

and reclassification of the B-737-200 aircraft leases discussed above.  Other
selling expenses decreased 3%, primarily due to lower advertising and promotion
expense, partially offset by increased credit card service charges.  Facilities
and other rent increased 11%, primarily due to expanded passenger terminal
facilities in certain locations. Aircraft maintenance materials and outside
repairs expense declined 2%, mainly due to certain credits received and the
retirement of certain engines, offset by increased engine and airframe
maintenance activity.  Passenger service expense decreased 23%, the result of
ongoing cost control programs.  Landing fees decreased 5%, mainly reflecting
rate adjustments at certain airports.  All other operating expenses decreased
19%, primarily reflecting lower professional and technical fees and increased
revenues from services provided to outside parties during the September 1995
quarter.

Nonoperating expense in the September 1995 quarter totaled $49 million,
compared to nonoperating expense of $33 million in the September 1994 quarter.
Interest expense decreased 1% to $75 million, due to a lower average level of
long-term debt, partly offset by an increase in interest expense related to the
extension and reclassification of the B-737-200 aircraft leases previously
discussed.  Interest income increased 5% to $23 million, primarily due to a
higher level of short-term investments.  Miscellaneous expense increased $18
million in the September 1995 quarter, due to foreign exchange losses and costs
associated with the voluntary repurchase and retirement of long-term debt,
partially offset by equity income from associated companies.

Pretax income of $337 million for the September 1995 quarter resulted in an
income tax provision of $136 million.  After a $22 million provision for
preferred stock dividends, net income available to common stockholders was $179
million.





                                      15
   16

                             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 September 30, 1995,
and the related consolidated statements of operations and cash flows for the
three month periods ended September 30, 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, 1995 (not presented herein), and in our report
dated August 18, 1995, 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, 1995 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
November 10, 1995





                                      16
   17

                         PART II.  OTHER INFORMATION


Item 1.  Legal Proceedings

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

As reported on pages 12-13 of Delta's Annual Report on Form 10-K for the fiscal
year ended June 30, 1995 (1995 Form 10-K), there were pending in the United
States District Court for the Southern District of New York two separate
lawsuits filed against Delta by former Pan Am employees who alleged, 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.  In October 1995, Delta, the plaintiffs and the third party
defendants entered into a stipulation of settlement and dismissal with respect
to each of these lawsuits.  As a result, these actions were dismissed.


Travel Agency Commission Antitrust Litigation

As reported on page 16 of the 1995 Form 10-K, travel agents and a travel agency
trade association have filed more than 30 class action antitrust lawsuits in
various federal district courts against various airlines, including Delta, that
implemented new travel agent commission cap programs.  These cases have been
consolidated for pretrial proceedings before the United States District Court
in Minneapolis which, on September 27, 1995, denied a motion by the airline
defendants to permit an immediate appeal of the District Court's ruling denying
the airlines' motions for summary judgment.  The jury trial of these actions
has not yet been scheduled.





                                      17
   18

Item 4.  Submission of Matters to a Vote of Security Holders


At Delta's Annual Meeting of Stockholders held on October 26, 1995, the holders
of Delta's Common Stock and Series B ESOP Convertible Preferred Stock, voting
together as a single class, took the following actions:

1.     Elected the persons named below to Delta's Board of Directors by the
       following vote:



                                                         FOR             WITHHELD
                                                         ---             --------
                                                                    
                  Ronald W. Allen                    49,523,052           3,261,402
                  Edwin L. Artzt                     50,910,338           1,874,116
                  Henry A. Biedenharn, III           50,922,082           1,862,372
                  James L. Broadhead                 50,831,114           1,953,340
                  Edward H. Budd                     50,928,257           1,856,197
                  George D. Busbee                   50,796,028           1,988,426
                  R. Eugene Cartledge                50,882,962           1,901,492
                  Mary Johnston Evans                50,867,429           1,917,025
                  Gerald Grinstein                   50,824,164           1,960,290
                  Jesse Hill, Jr.                    50,883,356           1,901,098
                  Peter D. Sutherland                50,888,953           1,895,501
                  Andrew J. Young                    50,482,182           2,302,272


       There were no broker non-votes on this matter.


2.     Ratified the appointment of Arthur Andersen LLP as independent auditors
       of Delta for fiscal year 1996 by a vote of 51,796,271 FOR; 789,333
       AGAINST; and 198,850 ABSTENTIONS.  There were no broker non-votes on
       this matter.

3.     Approved the Delta Air Lines, Inc. Non-employee Directors' Stock Plan by
       a vote of 49,411,512 FOR; 2,955,512 AGAINST; and 417,430 ABSTENTIONS.  
       There were no broker non-votes on this matter.

4.     Defeated a stockholder proposal relating to political activities by the
       Company by a vote of 2,173,686 FOR; 44,624,004 AGAINST; and
       2,392,131 ABSTENTIONS.  There were 3,594,633 broker non-votes on
       this matter.

5.     Defeated a stockholder proposal relating to Company employment matters
       by a vote of 2,196,630 FOR; 43,509,764 AGAINST; and 3,483,426
       ABSTENTIONS.  There were 3,594,634 broker non-votes on this matter.





                                      18
   19

Item 5. Other Information

Personnel

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.  ALPA and PAFCA represent approximately 8,100
pilots and 170 flight superintendents, respectively.  The outcome of Delta's
negotiations with ALPA and PAFCA cannot presently be determined.  For
additional information regarding these negotiations, see pages 7-8 of the 1995
Form 10-K.





                                      19
   20


Item 6. Exhibits and Reports on Form 8-K

(a)   Exhibits

      4.    Second Amended and Restated Credit Agreement dated as of September
            27, 1995 by and among Delta, Certain Banks and NationsBank of
            Georgia, National Association, as Agent Bank.

     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. (for SEC use only)

(b)  Reports on Form 8-K:

            During the quarter ended September 30, 1995, Delta did not file any
            Current Reports on Form 8-K.





                                      20
   21





                                  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




November 14, 1995
- -----------------
     (Date)





                                      21