Delivered record December quarter revenue
and operating profit with industry-leading operational
performance
Reported record full year 2024 revenue,
$5 billion of pre-tax income,
$8 billion of operating cash flow and
$3.4 billion of free cash
flow
Guiding to 2025 earnings of greater than
$7.35 per share and free cash flow of
greater than $4 billion
Expect March quarter revenue growth of 7 to
9 percent with earnings of $0.70 to
$1.00 per share
ATLANTA, Jan. 10,
2025 /PRNewswire/ -- Delta Air Lines (NYSE: DAL)
today reported financial results for the December quarter and full
year 2024 and provided its outlook for the March quarter and full
year 2025. Highlights of the December quarter and full year
2024, including both GAAP and adjusted metrics, are on page six and
incorporated here.
"2024 was a great year for Delta with our results reflecting
differentiation from the industry and increased durability.
Our people finished the year strong, delivering industry-leading
operational and financial performance. Sharing Delta's
success is core to our culture, and I'm excited to recognize our
people's outstanding efforts with $1.4
billion in profit sharing payments next month," said
Ed Bastian, Delta's chief executive
officer.
"As we move into 2025, we expect strong demand for travel to
continue, with consumers increasingly seeking the premium products
and experiences that Delta provides. Our differentiated
strategy and best-in-class operations, combined with demand
strength and an increasingly constructive industry backdrop,
position us to deliver the best financial year in Delta's 100-year
history, with pre-tax income greater than $6
billion, earnings per share greater than $7.35 and free cash flow of more than
$4 billion."
December Quarter 2024
GAAP Financial Results
- Operating revenue of $15.6
billion
- Operating income of $1.7
billion with an operating margin of 11.0 percent
- Pre-tax income of $1.2
billion with a pre-tax margin of 7.7 percent
- Earnings per share of $1.29
- Operating cash flow of $1.9
billion
- Payments on debt and finance lease obligations of
$1.5 billion
- Total debt and finance lease obligations of $16.2 billion at quarter end
December Quarter 2024
Non-GAAP Financial Results
- Operating revenue of $14.4
billion
- Operating income of $1.7
billion with an operating margin of 12.0 percent
- Pre-tax income of $1.6
billion with a pre-tax margin of 10.8 percent
- Earnings per share of $1.85
- Operating cash flow of $1.8
billion
Full Year 2024 GAAP Financial
Results
- Operating revenue of $61.6
billion
- Operating income of $6.0
billion with an operating margin of 9.7 percent
- Pre-tax income of $4.7
billion with a pre-tax margin of 7.6 percent
- Earnings per share of $5.33
- Operating cash flow of $8.0
billion
- Payments on debt and finance lease obligations of
$4.0 billion
Full Year 2024 Adjusted Financial
Results
- Operating revenue of $57.0
billion, 4.3 percent higher than the full year
2023
- Operating income of $6.0
billion with an operating margin of 10.6 percent
- Pre-tax income of $5.2
billion with a pre-tax margin of 9.1 percent
- Earnings per share of $6.16
- Operating cash flow of $8.0
billion
- Free cash flow of $3.4
billion
- Adjusted debt to EBITDAR of 2.6x, down from 3.0x at the
end of 2023
- Return on invested capital of 12.9 percent
Financial Guidance1
2025 guidance for earnings greater than $7.35 per share is more than 10 percent growth
year-over-year compared to a normalized 2024 earnings per share
baseline, excluding the 45-cent
impact of the CrowdStrike-caused outage in the September
quarter. On a non-GAAP basis, 2025 earnings per share
guidance represents greater than 19 percent growth
year-over-year.
|
FY 2025 Forecast2
|
3-5 Year Targets4
|
Earnings Per Share
YoY
|
Greater than
10%
|
10%
average
|
Free Cash Flow
($B)
|
Greater than
$4
|
$3 - $5
|
Gross
Leverage3
|
2x or less
|
1x
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1Q25 Forecast
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
YoY
|
Up 7% - 9%
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Margin
|
6% - 8%
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share
|
$0.70 -
$1.00
|
1Non-GAAP
measures; Refer to Non-GAAP reconciliations for historical
comparison figures
|
2Year-over-year EPS growth excludes the
45-cent impact of the CrowdStrike-caused outage in 2024
|
3Adjusted
debt to EBITDAR
|
4Introduced
at November 2024 Investor Day
|
Revenue Environment and Outlook
"Delta built momentum as we closed out 2024, with December
quarter total revenue growth of 5.7 percent coming in ahead of
guidance as our team delivered industry-leading operational
performance and demand trends accelerated through the quarter,"
said Glen Hauenstein, Delta's
president. "With strength continuing into the new year, we
expect March quarter adjusted revenue to be 7 to 9 percent higher
than 2024 on growth in capacity and unit revenue."
- Demand accelerated through the
quarter: Delta delivered December quarter revenue
growth of 5.7 percent over the prior year, ahead of guidance of 2
to 4 percent growth on strong operational performance and an
acceleration in demand through the quarter. During the months
of November and December, Delta saw four of the top ten revenue
days in the company's history and double-digit growth in cash
bookings driven by both leisure and corporate travelers.
Adjusted total unit revenue (TRASM) improved several points
sequentially to up 0.4 percent year-over-year, including a 1 point
expected impact from the election in November.
- Diversified revenue streams differentiate Delta's
performance: Delta's diversified revenue base, led
by premium and loyalty, contributed 57 percent of total revenue in
2024. In the December quarter, premium revenue growth
outperformed main cabin by 6 points. American Express
remuneration of nearly $2 billion
grew 14 percent year-over-year, supported by an acceleration in
card spend and acquisitions. Cargo revenue was up 32 percent
in the December quarter year-over-year, sequentially improving
throughout the year, with full year revenue growth of 14 percent
over prior year.
- Continued strength in international, led by
Transatlantic: All three international geographies
improved sequentially and relative to initial expectations, with
international passenger revenue growth of 6 percent year-over-year
in the December quarter. The largest international entity,
Transatlantic, delivered 6 percent growth year-over-year in unit
revenue in the quarter, marking the strongest improvement of any
entity this year.
- Corporate sales up double-digits with positive
outlook: Managed corporate sales* were up 10
percent year-over-year during the quarter, with growth led by the
technology and financial services sectors. Recent corporate
survey results indicate that 90 percent of companies surveyed
expect their travel volumes to increase sequentially or stay the
same in the March quarter and further into 2025.
*Corporate travel sales
represent the revenue from tickets sold to corporate contracted
customers, including tickets for travel during and beyond the
referenced time period
|
Cost Performance and Outlook
"Delta delivered the most profitable December quarter in
our history with pre-tax income of $1.6
billion, up $500 million over
prior year. Through the year, our teams delivered
industry-leading operational performance and maintained a focus on
driving efficiency that supported low-single digit non-fuel unit
cost growth, consistent with our outlook at the start of the year
and among the best in the industry," said Dan Janki, Delta's chief financial
officer. "As efficiency gains continue, we expect non-fuel
unit cost growth to continue in the low-single digits for the full
year 2025 as efficiencies offset the impact of slower capacity
growth and continued investments in our people and the customer
experience."
December Quarter 2024
Cost Performance
- Operating expense of $13.8
billion and adjusted operating expense of $12.7 billion
- Adjusted non-fuel costs of $9.9
billion
- Non-fuel CASM was 13.72¢, an increase of 3.3 percent
year-over-year
- Adjusted fuel expense of $2.4
billion was down 18 percent year-over-year
- Adjusted fuel price of $2.34 per gallon decreased 22 percent
year-over-year with a refinery loss of 4¢ per gallon
- Fuel efficiency, defined as gallons per 1,000 ASMs, was
14.2, a 0.9 percent improvement year-over-year
Full Year 2024 Cost Performance
- Operating expense of $55.6
billion and adjusted operating expense of $51.0 billion
- Adjusted non-fuel costs of $39.1
billion
- Non-fuel CASM was 2.8 percent higher
year-over-year
- Adjusted fuel expense of $10.5
billion was down 5 percent year-over-year
- Adjusted fuel price of $2.56 per gallon declined 10 percent
year-over-year and includes a refinery benefit of 1¢ per
gallon
- Fuel efficiency, defined as gallons per 1,000 ASMs, was
14.3, a 1.1 percent improvement year-over-year
Balance Sheet, Cash and Liquidity
"In 2024, Delta delivered $3.4
billion of free cash flow while reinvesting nearly
$5 billion into the business.
With continued prioritization of the balance sheet, leverage
improved to 2.6x and Delta returned to investment grade at all
three credit rating agencies, accomplishing a key milestone and
reflecting our financial durability," Janki said. "In 2025,
we expect to grow free cash flow to over $4
billion, supporting meaningful debt repayment and further
leverage improvement to 2x or less as we progress towards our
long-term gross leverage target of 1x."
- Adjusted net debt of $18.0 billion at December quarter
end, a reduction of $3.6 billion from
the end of 2023
- Payments on debt and finance lease obligations for the
December quarter of $1.5
billion
- Weighted average interest rate of 4.3
percent with 94 percent fixed rate debt and 6 percent
variable rate debt
- Adjusted operating cash flow in the December quarter of
$1.8 billion, and with gross capital
expenditures of $1.2 billion, free
cash flow was $678
million
- Full year adjusted operating cash flow of
$8.0 billion and gross capital
expenditures of $4.8 billion,
resulting in $3.4 billion free cash
flow
- Air Traffic Liability ended the quarter at
$7.1 billion
- Liquidity* of $6.1 billion
at year-end, including $3.1 billion
in undrawn revolver capacity
*Includes cash and cash
equivalents, short-term investments and undrawn revolving credit
facilities
|
December Quarter and Full
Year 2024 Highlights
Operations, Network and Fleet
- Earned the Cirium Platinum Award for operational
excellence for the fourth consecutive year and named the most
on-time airline in North America,
recognizing Delta's commitment to strong operational
performance
- Operated the most reliable airline among our competitors
in the December quarter, leading on all key metrics, including
completion factor, and on-time departures and
arrivals1
- Took delivery of 11 aircraft in the December quarter,
bringing full year aircraft deliveries to 38, including the
A321neo, A220-300, A330-900 and A350-900 aircraft
- Began flying a new long-haul route to Brisbane this winter and expanded connectivity
with nonstop flights from Tampa to
Amsterdam, Orlando to London and New
York to Lagos
- Completed DCA connectivity from Delta hubs with the
launch of SEA-DCA starting in March
2025
- Announced first-ever nonstop service between Minneapolis-St. Paul and Copenhagen, expanding Delta's European network
and increasing options to European destinations for Minneapolis customers
- Added 13 new Latin
America routes from 6 hubs, increasing Delta's reach to
winter leisure destinations
Culture and People
- Delta people earned $1.4
billion in profit sharing to be paid out in February, and
$86 million in Shared Rewards for the
year, recognizing the outstanding performance of Delta's 100,000
employees
- Highest scoring airline in the 2024-2025 All-American
Executive Team rankings by Extel (formerly Institutional Investor)
for the seventh consecutive year and earned the Most Honored
Company designation
- Opened a new pilot training facility in Salt Lake City, a nearly 50,000-square-foot
facility, constructed to host more than 1,000 training events every
month
- Hosted "Breast Cancer One" charter for the
18th year, bringing together 150 employees who have
battled breast cancer and highlighting Delta's 19-year partnership
with the Breast Cancer Research Foundation
- Contributed $1 million to
the American Red Cross for Hurricane Helene and Hurricane Milton
relief
- Partnered with Marine Toys for Tots for the
20th annual TechOps Bike Drive in December and presented
them with a record 1,700 bikes and over 2,000 toys
- Delta volunteers helped build four new homes with Atlanta
Habitat for Humanity, bringing the total number of homes built or
rehabbed to 287 across 13 countries
- Hosted Delta's 13th annual Veterans Day
Celebration, a two-day event led by the Delta TechOps team and
Veterans Business Resource Group to honor the 11,000 veteran
employees at Delta
Customer Experience and Loyalty
- Named No. 1 for business travelers for the
14th consecutive year by Business Travel News,
highlighting Delta's outstanding customer service and
experience
- Led U.S. airlines in the Forbes Travel Guide's inaugural
Verified Air Travel Awards, winning Best U.S. Airline, Best
Domestic Business Class, Best U.S. Airline Lounge: JFK Delta One
Lounge, Best Loyalty Program and Best Airline App
- Named Airline of the Year by Global Traveler; recognized
by the 21st Annual Global Traveler Tested Reader Survey Awards for
Best Airline website, Best Airline Lounges, Best Airline for
Domestic First Class and Best Airline App
- Opened third Delta One Lounge in Boston, offering elevated services to
customers including a one-of-a-kind culinary experience and access
to the award-winning BOS Terminal E Delta Sky Club
- Opened first-ever Delta Sky Club at Charlotte Douglass
International Airport (CLT), spanning over 14,000 square feet, an
important milestone in strengthening Delta's presence in
Charlotte
- Unveiled new cabin design to be implemented across the
entire fleet, a modern interior designed to elevate the travel
experience with new seating materials, enhanced lighting and a
refreshed color palette
- Launched first-of-its-kind partnership with Shake Shack,
offering burgers on select flights out of Boston, with plans for expansion throughout
2025
- Expanded Delta Digital ID to SLC and DCA with the TSA
PreCheck® Touchless ID lane, giving customers access to the
industry-leading touchless airport technology
Environmental, Social and Governance
- In partnership with the Minnesota SAF Hub, Delta
announced a new blending facility set to open in 2025 in
Minnesota and has successfully
transported sustainable aviation fuel (SAF) via pipeline to MSP and
DTW
- Began rolling out paper cups across the international
network, with plans to expand across entire network in 2025,
eliminating nearly 7 million pounds of single-use-plastic onboard
annually once available system wide
- Delta's Carbon Council nearly doubled fuel savings from
2023, saving 41 million gallons of jet fuel2 in
2024
- Began the installation of rooftop solar panels at Delta's
headquarters in Atlanta,
introducing renewable energy sources
1FlightStats
preliminary data for Delta flights mainline system, Delta's
competitive set (AA, UA, B6, AS, WN, and DL) from Oct 1 - Dec 31,
2024. On-time is defined as A0
|
2Relative to
what Delta would have used without undertaking any fuel efficiency
efforts
|
December Quarter and Full Year 2024
Results
December quarter and full year results have been adjusted
primarily for the third-party refinery sales and gains/losses
on investments as described in the reconciliations in Note A.
|
GAAP
|
Adjusted
|
GAAP
|
Adjusted
|
($ in millions except
per share and unit costs)
|
4Q24
|
4Q23
|
4Q24
|
4Q23
|
FY24
|
FY23
|
FY24
|
FY23
|
Operating
income
|
1,717
|
1,323
|
1,735
|
1,330
|
5,995
|
5,521
|
6,016
|
6,334
|
Operating
margin
|
11.0 %
|
9.3 %
|
12.0 %
|
9.7 %
|
9.7 %
|
9.5 %
|
10.6 %
|
11.6 %
|
Pre-tax
income
|
1,201
|
2,275
|
1,566
|
1,064
|
4,658
|
5,608
|
5,201
|
5,220
|
Pre-tax
margin
|
7.7 %
|
16.0 %
|
10.8 %
|
7.8 %
|
7.6 %
|
9.7 %
|
9.1 %
|
9.5 %
|
Net income
|
843
|
2,037
|
1,203
|
826
|
3,457
|
4,609
|
3,990
|
4,020
|
Diluted earnings per
share
|
1.29
|
3.16
|
1.85
|
1.28
|
5.33
|
7.17
|
6.16
|
6.25
|
Operating
revenue
|
15,559
|
14,223
|
14,437
|
13,661
|
61,643
|
58,048
|
57,001
|
54,669
|
Total revenue per
available seat mile (TRASM) (cents)
|
21.60
|
20.78
|
20.04
|
19.95
|
21.37
|
21.34
|
19.76
|
20.10
|
Operating
expense
|
13,842
|
12,900
|
12,702
|
12,330
|
55,648
|
52,527
|
50,985
|
48,335
|
Cost per available seat
mile (CASM) (cents)
|
19.22
|
18.84
|
13.72
|
13.29
|
19.30
|
19.31
|
13.54
|
13.17
|
Fuel expense
|
2,409
|
2,941
|
2,391
|
2,933
|
10,566
|
11,069
|
10,544
|
11,121
|
Average fuel price per
gallon
|
2.36
|
3.01
|
2.34
|
3.00
|
2.57
|
2.82
|
2.56
|
2.83
|
Operating cash
flow
|
1,894
|
545
|
1,782
|
499
|
8,025
|
6,464
|
7,994
|
7,216
|
Capital
expenditures
|
1,310
|
1,602
|
1,238
|
1,201
|
5,140
|
5,323
|
4,834
|
5,305
|
Total debt and finance
lease obligations
|
16,194
|
20,054
|
|
|
16,194
|
20,054
|
|
|
Adjusted net
debt
|
|
|
17,980
|
21,623
|
|
|
17,980
|
21,623
|
About Delta Air Lines Through exceptional
service and the power of innovation, Delta Air Lines (NYSE: DAL)
never stops looking for ways to make every trip feel tailored to
every customer.
There are 100,000 Delta people leading the way to deliver a
world-class customer experience on up to 5,000 peak day flights to
more than 290 destinations on six continents, connecting people to
places and to each other.
Delta served more than 200 million customers in 2024 --
safely, reliably and with industry-leading customer service
innovation – and was recognized by J.D. Power this year for being
No. 1 in First/Business and Premium Economy Passenger Satisfaction.
The airline also was recognized again as North America's most on-time airline in 2024
and our people earned the Platinum Award for Operational Excellence
from Cirium.
We remain committed to ensuring that the future of travel is
connected, personalized and enjoyable. Our people's genuine and
enduring motivation is to make every customer feel welcomed and
cared for across every point of their journey with
us.
Headquartered in Atlanta,
Delta operates significant hubs and key markets in Amsterdam, Atlanta, Bogota, Boston, Detroit, Lima, London-Heathrow, Los
Angeles, Mexico City,
Minneapolis-St. Paul, New York-JFK
and LaGuardia, Paris-Charles de
Gaulle, Salt Lake City,
Santiago (Chile), Sao
Paulo, Seattle,
Seoul-Incheon and Tokyo.
As the leading global airline, Delta's mission to connect the
world creates opportunities, fosters understanding and expands
horizons by connecting people and communities to each other and to
their own potential.
Powered by innovative and strategic partnerships throughout
the world with Aeromexico, Air France-KLM, China Eastern, Korean Air, LATAM, Virgin
Atlantic and WestJet, Delta brings more choice and competition to
customers worldwide. Delta's premium product line is elevated by
its unique partnership with Wheels Up Experience.
Delta is America's most-awarded airline thanks to the
dedication, passion and professionalism of its people. In addition
to the awards from J.D. Power and Cirium, Delta has been recognized
as the top U.S. airline by the Wall Street Journal; among Fast
Company's Most Innovative Companies; the World's Most Admired
Airline and one of the Best 100 Companies to Work For according to
Fortune; one of Glassdoor's Best Places to Work; the top carrier
for business travelers by Business Travel News; and topped 5
categories, including the Best U.S. Airline award, in Forbes Travel
Guide's Verified Air Travel Awards. In addition, Delta has been
named to the Civic 50 by Points of Light for the past seven years
as one of the most community minded companies in the
U.S.
Forward Looking Statements
Statements made in this press release that are not historical
facts, including statements regarding our estimates, expectations,
beliefs, intentions, projections, goals, aspirations, commitments
or strategies for the future, should be considered "forward-looking
statements" under the Securities Act of 1933, as amended, the
Securities Exchange Act of 1934, as amended, and the Private
Securities Litigation Reform Act of 1995. Such statements are not
guarantees or promised outcomes and should not be construed as
such. All forward-looking statements involve a number of risks and
uncertainties that could cause actual results to differ materially
from the estimates, expectations, beliefs, intentions, projections,
goals, aspirations, commitments and strategies reflected in or
suggested by the forward-looking statements. These risks and
uncertainties include, but are not limited to, the possible effects
of serious accidents involving our aircraft or aircraft of our
airline partners; breaches or lapses in the security of technology
systems we use and rely on, which could compromise the data stored
within them, as well as failure to comply with evolving global
privacy and security regulatory obligations or adequately address
increasing customer focus on privacy issues and data security;
disruptions in our information technology infrastructure; our
dependence on technology in our operations; increases in the cost
of aircraft fuel; extended disruptions in the supply of aircraft
fuel, including from Monroe Energy, LLC ("Monroe"), a wholly-owned subsidiary of Delta
that operates the Trainer refinery; failure to receive the expected
results or returns from our commercial relationships with airlines
in other parts of the world and the investments we have in certain
of those airlines; the effects of a significant disruption in the
operations or performance of third parties on which we rely;
failure to comply with the financial and other covenants in our
financing agreements; labor issues; the effects on our business of
seasonality and other factors beyond our control, such as changes
in value in our equity investments, severe weather conditions,
natural disasters or other environmental events, including from the
impact of climate change; failure or inability of insurance to
cover a significant liability at Monroe's refinery; failure to comply with
existing and future environmental regulations to which Monroe's refinery operations are subject,
including costs related to compliance with renewable fuel standard
regulations; significant damage to our reputation and brand,
including from exposure to significant adverse publicity or
inability to achieve certain sustainability goals; our ability to
retain senior management and other key employees, and to maintain
our company culture; disease outbreaks, such as the COVID-19
pandemic or similar public health threats, and measures implemented
to combat them; the effects of terrorist attacks, geopolitical
conflict or security events; competitive conditions in the airline
industry; extended interruptions or disruptions in service at major
airports at which we operate or significant problems associated
with types of aircraft or engines we operate; the effects of
extensive government regulation we are subject to; the impact of
environmental regulation, including but not limited to regulation
of hazardous substances, increased regulation to reduce emissions
and other risks associated with climate change, and the cost of
compliance with more stringent environmental regulations; and
unfavorable economic or political conditions in the markets in
which we operate or volatility in currency exchange rates.
Additional information concerning risks and uncertainties that
could cause differences between actual results and forward-looking
statements is contained in our Securities and Exchange Commission
(SEC) filings, including our Annual Report on Form 10-K for the
fiscal year ended December 31, 2023
and subsequent quarterly reports and other filings filed with the
SEC from time to time. Caution should be taken not to place undue
reliance on our forward-looking statements, which represent our
views only as of the date of this press release, and which we
undertake no obligation to update except to the extent required by
law.
DELTA AIR LINES,
INC.
|
Consolidated
Statements of Operations
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
Year
Ended
|
|
|
|
December
31,
|
|
|
|
December
31,
|
|
|
(in millions, except
per share data)
|
2024
|
2023
|
$
Change
|
%
Change
|
|
2024
|
2023
|
$
Change
|
%
Change
|
Operating
Revenue:
|
|
|
|
|
|
|
|
|
|
Passenger
|
$ 12,815
|
$ 12,174
|
$
641
|
5 %
|
|
$ 50,894
|
$ 48,909
|
$
1,985
|
4 %
|
Cargo
|
249
|
188
|
61
|
32 %
|
|
822
|
723
|
99
|
14 %
|
Other
|
2,495
|
1,861
|
634
|
34 %
|
|
9,927
|
8,416
|
1,511
|
18 %
|
Total operating
revenue
|
15,559
|
14,223
|
1,336
|
9 %
|
|
61,643
|
58,048
|
3,595
|
6 %
|
|
|
|
|
|
|
|
|
|
|
Operating
Expense:
|
|
|
|
|
|
|
|
|
|
Salaries and related
costs
|
4,127
|
3,769
|
358
|
9 %
|
|
16,161
|
14,607
|
1,554
|
11 %
|
Aircraft fuel and
related taxes
|
2,409
|
2,941
|
(532)
|
(18) %
|
|
10,566
|
11,069
|
(503)
|
(5) %
|
Ancillary businesses
and refinery
|
1,333
|
745
|
588
|
79 %
|
|
5,416
|
4,172
|
1,244
|
30 %
|
Contracted
services
|
1,094
|
1,033
|
61
|
6 %
|
|
4,228
|
4,041
|
187
|
5 %
|
Landing fees and other
rents
|
803
|
683
|
120
|
18 %
|
|
3,150
|
2,563
|
587
|
23 %
|
Aircraft maintenance
materials and outside repairs
|
626
|
572
|
54
|
9 %
|
|
2,616
|
2,432
|
184
|
8 %
|
Depreciation and
amortization
|
635
|
610
|
25
|
4 %
|
|
2,513
|
2,341
|
172
|
7 %
|
Passenger commissions
and other selling expenses
|
620
|
563
|
57
|
10 %
|
|
2,485
|
2,334
|
151
|
6 %
|
Regional carrier
expense
|
598
|
537
|
61
|
11 %
|
|
2,328
|
2,200
|
128
|
6 %
|
Passenger
service
|
449
|
442
|
7
|
2 %
|
|
1,788
|
1,750
|
38
|
2 %
|
Profit
sharing
|
425
|
299
|
126
|
42 %
|
|
1,389
|
1,383
|
6
|
— %
|
Aircraft
rent
|
137
|
137
|
—
|
— %
|
|
548
|
532
|
16
|
3 %
|
Pilot agreement and
related expenses
|
—
|
—
|
—
|
— %
|
|
—
|
864
|
(864)
|
NM
|
Other
|
586
|
569
|
17
|
3 %
|
|
2,460
|
2,239
|
221
|
10 %
|
Total operating
expense
|
13,842
|
12,900
|
942
|
7 %
|
|
55,648
|
52,527
|
3,121
|
6 %
|
|
|
|
|
|
|
|
|
|
|
Operating
Income
|
1,717
|
1,323
|
394
|
30 %
|
|
5,995
|
5,521
|
474
|
9 %
|
|
|
|
|
|
|
|
|
|
|
Non-Operating
(Expense)/Income:
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
(181)
|
(207)
|
26
|
(13) %
|
|
(747)
|
(834)
|
87
|
(10) %
|
Gain/(loss) on
investments, net
|
(247)
|
1,218
|
(1,465)
|
NM
|
|
(319)
|
1,263
|
(1,582)
|
NM
|
Loss on extinguishment
of debt
|
(3)
|
—
|
(3)
|
NM
|
|
(39)
|
(63)
|
24
|
(38) %
|
Miscellaneous,
net
|
(85)
|
(59)
|
(26)
|
44 %
|
|
(232)
|
(279)
|
47
|
(17) %
|
Total non-operating
(expense)/income, net
|
(516)
|
952
|
(1,468)
|
NM
|
|
(1,337)
|
87
|
(1,424)
|
NM
|
|
|
|
|
|
|
|
|
|
|
Income Before Income
Taxes
|
1,201
|
2,275
|
(1,074)
|
(47) %
|
|
4,658
|
5,608
|
(950)
|
(17) %
|
|
|
|
|
|
|
|
|
|
|
Income Tax
Provision
|
(358)
|
(238)
|
(120)
|
50 %
|
|
(1,201)
|
(999)
|
(202)
|
20 %
|
|
|
|
|
|
|
|
|
|
|
Net
Income
|
$
843
|
$
2,037
|
$
(1,194)
|
(59) %
|
|
$
3,457
|
$
4,609
|
$ (1,152)
|
(25) %
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per
Share
|
$
1.31
|
$
3.19
|
|
|
|
$
5.39
|
$
7.21
|
|
|
Diluted Earnings Per
Share
|
$
1.29
|
$
3.16
|
|
|
|
$
5.33
|
$
7.17
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Weighted
Average Shares Outstanding
|
642
|
639
|
|
|
|
641
|
639
|
|
|
Diluted Weighted
Average Shares Outstanding
|
652
|
644
|
|
|
|
648
|
643
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DELTA AIR LINES,
INC.
|
Passenger
Revenue
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
Year
Ended
|
|
|
|
December
31,
|
|
|
December
31,
|
|
|
(in
millions)
|
2024
|
2023
|
$
Change
|
%
Change
|
|
2024
|
2023
|
$
Change
|
%
Change
|
Ticket - Main
cabin
|
$
6,047
|
$
5,939
|
$
108
|
2 %
|
|
$ 24,497
|
$ 24,477
|
$
20
|
— %
|
Ticket - Premium
products
|
5,222
|
4,856
|
366
|
8 %
|
|
20,599
|
19,119
|
1,480
|
8 %
|
Loyalty travel
awards
|
1,043
|
915
|
128
|
14 %
|
|
3,841
|
3,462
|
379
|
11 %
|
Travel-related
services
|
503
|
464
|
39
|
8 %
|
|
1,957
|
1,851
|
106
|
6 %
|
Passenger
revenue
|
$ 12,815
|
$ 12,174
|
$
641
|
5 %
|
|
$ 50,894
|
$ 48,909
|
$
1,985
|
4 %
|
DELTA AIR LINES,
INC.
|
Other
Revenue
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
Year
Ended
|
|
|
|
December
31,
|
|
|
|
December
31,
|
|
|
(in
millions)
|
2024
|
2023
|
$
Change
|
%
Change
|
|
2024
|
2023
|
$
Change
|
%
Change
|
Refinery
|
$
1,122
|
$
563
|
$
559
|
99 %
|
|
$
4,642
|
$
3,379
|
$
1,263
|
37 %
|
Loyalty
program
|
846
|
802
|
44
|
5 %
|
|
3,297
|
3,093
|
204
|
7 %
|
Ancillary
businesses
|
218
|
183
|
35
|
19 %
|
|
772
|
840
|
(68)
|
(8) %
|
Miscellaneous
|
310
|
313
|
(3)
|
(1) %
|
|
1,216
|
1,104
|
112
|
10 %
|
Other
revenue
|
$
2,495
|
$
1,861
|
$
634
|
34 %
|
|
$
9,927
|
$
8,416
|
$
1,511
|
18 %
|
DELTA AIR LINES,
INC.
|
Total
Revenue
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase
(Decrease)
|
|
|
|
|
4Q24 vs
4Q23
|
Revenue
|
|
4Q24 ($M)
|
|
Change
|
Unit
Revenue
|
Yield
|
Capacity
|
Domestic
|
|
$
9,193
|
|
5 %
|
(1) %
|
1 %
|
6 %
|
Atlantic
|
|
1,974
|
|
4 %
|
6 %
|
3 %
|
(2) %
|
Latin
America
|
|
987
|
|
4 %
|
(1) %
|
(1) %
|
5 %
|
Pacific
|
|
661
|
|
19 %
|
(4) %
|
(4) %
|
24 %
|
Passenger
Revenue
|
|
$
12,815
|
|
5 %
|
— %
|
1 %
|
5 %
|
Cargo
Revenue
|
|
249
|
|
32 %
|
|
|
|
Other
Revenue
|
|
2,495
|
|
34 %
|
|
|
|
Total
Revenue
|
|
$
15,559
|
|
9 %
|
4 %
|
|
|
Third Party
Refinery Sales
|
|
(1,122)
|
|
|
|
|
|
Total Revenue,
adjusted
|
|
$
14,437
|
|
5.7 %
|
0.4 %
|
|
|
|
|
|
|
|
|
|
|
DELTA AIR LINES,
INC.
Statistical
Summary
(Unaudited)
|
|
|
Three Months
Ended
|
|
|
|
Year
Ended
|
|
|
|
December
31,
|
|
|
|
December
31,
|
|
|
|
2024
|
2023
|
Change
|
|
2024
|
2023
|
Change
|
Revenue passenger miles
(millions)
|
60,387
|
57,655
|
5
|
%
|
|
246,145
|
232,241
|
6
|
%
|
Available seat miles
(millions)
|
72,035
|
68,462
|
5
|
%
|
|
288,394
|
272,033
|
6
|
%
|
Passenger mile yield
(cents)
|
21.22
|
21.12
|
1
|
%
|
|
20.68
|
21.06
|
(2)
|
%
|
Passenger revenue per
available seat mile (cents)
|
17.79
|
17.78
|
—
|
%
|
|
17.65
|
17.98
|
(2)
|
%
|
Total revenue per
available seat mile (cents)
|
21.60
|
20.78
|
4
|
%
|
|
21.37
|
21.34
|
—
|
%
|
TRASM, adjusted - see
Note A (cents)
|
20.04
|
19.95
|
0.4
|
%
|
|
19.76
|
20.10
|
(1.6)
|
%
|
Cost per available seat
mile (cents)
|
19.22
|
18.84
|
2
|
%
|
|
19.30
|
19.31
|
—
|
%
|
CASM-Ex - see
Note A (cents)
|
13.72
|
13.29
|
3.3
|
%
|
|
13.54
|
13.17
|
2.8
|
%
|
Passenger load
factor
|
84 %
|
84 %
|
—
|
pts
|
|
85 %
|
85 %
|
—
|
pts
|
Fuel gallons consumed
(millions)
|
1,021
|
978
|
4
|
%
|
|
4,114
|
3,926
|
5
|
%
|
Average price per fuel
gallon
|
$
2.36
|
$
3.01
|
(21)
|
%
|
|
$
2.57
|
$
2.82
|
(9)
|
%
|
Average price per fuel
gallon, adjusted - see Note A
|
$
2.34
|
$
3.00
|
(22)
|
%
|
|
$
2.56
|
$
2.83
|
(10)
|
%
|
DELTA AIR LINES,
INC.
|
|
Consolidated
Statements of Cash Flows
|
|
(Unaudited)
|
|
|
Three Months
Ended
|
|
|
December
31,
|
|
(in
millions)
|
2024
|
2023
|
|
Cash Flows From
Operating Activities:
|
|
|
|
Net Income
|
$
843
|
$
2,037
|
|
Depreciation and
amortization
|
635
|
610
|
|
(Gain) loss on fair
value investments
|
242
|
(1,226)
|
|
Changes in air traffic
liability
|
(1,208)
|
(1,694)
|
|
Changes in profit
sharing
|
425
|
299
|
|
Changes in balance
sheet and other, net
|
957
|
519
|
|
Net cash provided by
operating activities
|
1,894
|
545
|
|
|
|
|
|
Cash Flows From
Investing Activities:
|
|
|
|
Property and equipment
additions:
|
|
|
|
Flight equipment,
including advance payments
|
(970)
|
(1,085)
|
|
Ground property and
equipment, including technology
|
(340)
|
(517)
|
|
Redemption of
short-term investments
|
8
|
1,060
|
|
Other, net
|
133
|
7
|
|
Net cash used in
investing activities
|
(1,169)
|
(535)
|
|
|
|
|
|
Cash Flows From
Financing Activities:
|
|
|
|
Proceeds from long-term
obligations
|
—
|
878
|
|
Payments on debt and
finance lease obligations
|
(1,542)
|
(361)
|
|
Cash
dividends
|
(96)
|
(64)
|
|
Other, net
|
49
|
(37)
|
|
Net cash (used
in)/provided by financing activities
|
(1,590)
|
416
|
|
|
|
|
|
Net
(Decrease)/Increase in Cash, Cash Equivalents and Restricted Cash
Equivalents
|
(865)
|
426
|
|
Cash, cash equivalents
and restricted cash equivalents at beginning of period
|
4,286
|
2,969
|
|
Cash, cash equivalents
and restricted cash equivalents at end of period
|
$
3,421
|
$
3,395
|
|
|
|
|
|
The following table
provides a reconciliation of cash, cash equivalents and restricted
cash reported within the Consolidated Balance Sheets to the total
of the same
such amounts shown above:
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
3,069
|
$
2,741
|
|
Restricted cash included in
prepaid expenses and other
|
168
|
199
|
|
Other
assets:
|
|
|
|
Restricted cash included in
other noncurrent assets
|
184
|
455
|
|
Total cash, cash
equivalents and restricted cash equivalents
|
$
3,421
|
$
3,395
|
|
|
|
|
|
|
|
|
|
|
DELTA AIR LINES,
INC.
|
Consolidated Balance
Sheets
|
(Unaudited)
|
|
|
|
|
|
|
|
December
31,
|
|
December
31,
|
(in
millions)
|
2024
|
|
2023
|
ASSETS
|
Current
Assets:
|
|
|
|
|
Cash and cash
equivalents
|
$
3,069
|
|
$
2,741
|
|
Short-term
investments
|
—
|
|
1,127
|
|
Accounts receivable,
net
|
3,224
|
|
3,130
|
|
Fuel, expendable parts
and supplies inventories, net
|
1,428
|
|
1,314
|
|
Prepaid expenses and
other
|
2,135
|
|
1,957
|
|
Total current
assets
|
9,856
|
|
10,269
|
|
|
|
|
|
Property and
Equipment, Net:
|
|
|
|
|
Property and equipment,
net
|
37,595
|
|
35,486
|
|
|
|
|
|
Other
Assets:
|
|
|
|
|
Operating lease
right-of-use assets
|
6,631
|
|
7,004
|
|
Goodwill
|
9,753
|
|
9,753
|
|
Identifiable
intangibles, net
|
5,975
|
|
5,983
|
|
Equity
investments
|
2,846
|
|
3,457
|
|
Other noncurrent
assets
|
2,616
|
|
1,692
|
|
Total other
assets
|
27,821
|
|
27,889
|
Total assets
|
$
75,272
|
|
$
73,644
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
Current
Liabilities:
|
|
|
|
|
Current maturities of
debt and finance leases
|
$
2,175
|
|
$
2,983
|
|
Current maturities of
operating leases
|
762
|
|
759
|
|
Air traffic
liability
|
7,094
|
|
7,044
|
|
Accounts
payable
|
4,650
|
|
4,446
|
|
Accrued salaries and
related benefits
|
4,752
|
|
4,561
|
|
Loyalty program
deferred revenue
|
4,314
|
|
3,908
|
|
Fuel card
obligation
|
1,100
|
|
1,100
|
|
Other accrued
liabilities
|
1,784
|
|
1,617
|
|
Total current
liabilities
|
26,631
|
|
26,418
|
|
|
|
|
|
Noncurrent
Liabilities:
|
|
|
|
|
Debt and finance
leases
|
14,019
|
|
17,071
|
|
Pension, postretirement
and related benefits
|
3,160
|
|
3,601
|
|
Loyalty program
deferred revenue
|
4,512
|
|
4,512
|
|
Noncurrent operating
leases
|
5,802
|
|
6,468
|
|
Deferred income taxes,
net
|
2,170
|
|
908
|
|
Other noncurrent
liabilities
|
3,711
|
|
3,561
|
|
Total noncurrent
liabilities
|
33,374
|
|
36,121
|
|
|
|
|
|
Commitments and
Contingencies
|
|
|
|
|
|
|
|
|
Stockholders'
Equity:
|
15,267
|
|
11,105
|
Total liabilities and
stockholders' equity
|
$
75,272
|
|
$
73,644
|
Note A: The following tables show reconciliations of non-GAAP
financial measures. The reasons Delta uses these measures are
described below. Reconciliations may not calculate due to
rounding.
Delta sometimes uses information ("non-GAAP financial measures")
that is derived from the Consolidated Financial Statements, but
that is not presented in accordance with accounting principles
generally accepted in the U.S. ("GAAP"). Under the Securities and
Exchange Commission rules, non-GAAP financial measures may be
considered in addition to results prepared in accordance with GAAP,
but should not be considered a substitute for or superior to GAAP
results. The tables below show reconciliations of non-GAAP
financial measures used in this release to the most directly
comparable GAAP financial measures.
Forward Looking Projections. Delta is not able to
reconcile forward looking non-GAAP financial measures without
unreasonable effort because the adjusting items such as those used
in the reconciliations below will not be known until the end of the
period and could be significant.
Adjustments. These reconciliations include certain
adjustments to GAAP measures that are made to provide comparability
between the reported periods, if applicable, and for the reasons
indicated below:
Third-party refinery sales. Refinery
sales to third parties, and related expenses, are not related to
our airline segment. Excluding these sales therefore provides a
more meaningful comparison of our airline operations to the rest of
the airline industry.
MTM adjustments on investments.
Mark-to-market ("MTM") adjustments are defined as fair value
changes recorded in periods other than the settlement period.
Unrealized gains/losses result from our equity investments that are
accounted for at fair value in non-operating expense. The
gains/losses are driven by changes in stock prices, foreign
currency fluctuations and other valuation techniques for
investments in certain companies, particularly those without
publicly-traded shares. Adjusting for these gains/losses allows
investors to better understand and analyze our core operational
performance in the periods shown.
MTM adjustments and settlements on
hedges. MTM fair value changes are not necessarily indicative
of the actual settlement value of the underlying hedge in the
contract settlement period, and therefore we remove this impact to
allow investors to better understand and analyze our core
performance. Settlements represent cash received or paid on hedge
contracts settled during the applicable period.
Loss on extinguishment of debt. This
adjustment relates to early termination of a portion of our debt.
Adjusting for these losses allows investors to better understand
and analyze our core operational performance in the periods
shown.
Realized gain on sale of investments.
This adjustment relates to gains on the sale of investments
generated in adjusted results that had previously been included in
GAAP results. During the September and December 2024 quarters, we sold our investment in
CLEAR. Adjusting for this gain allows investors to better
understand and analyze our core operational performance in the
periods shown.
One-time pilot agreement expenses. In the
March 2023 quarter, Delta pilots
ratified a new four-year Pilot Working Agreement effective
January 1, 2023. The agreement
included a provision for a one-time payment made upon ratification
in the March 2023 quarter of
$735 million. Additionally, we
recorded adjustments to other benefit-related items of
approximately $130 million. Adjusting
for these expenses allows investors to better understand and
analyze our core cost performance.
Operating Revenue,
adjusted and Total Revenue Per Available Seat Mile ("TRASM"),
adjusted
|
|
Three Months
Ended
|
|
4Q24 vs 4Q23
% Change
|
(in
millions)
|
December 31,
2024
|
March 31,
2024
|
December 31,
2023
|
|
Operating
revenue
|
$
15,559
|
$
13,748
|
$
14,223
|
|
|
Adjusted
for:
|
|
|
|
|
|
Third-party refinery
sales
|
(1,122)
|
(1,185)
|
(563)
|
|
|
Operating revenue,
adjusted
|
$
14,437
|
$
12,563
|
$
13,661
|
|
5.7 %
|
|
Year
Ended
|
|
%
Change
|
(in
millions)
|
December 31,
2024
|
December 31,
2023
|
|
Operating
revenue
|
$
61,643
|
$
58,048
|
|
|
Adjusted
for:
|
|
|
|
|
Third-party refinery
sales
|
(4,642)
|
(3,379)
|
|
|
Operating revenue,
adjusted
|
$
57,001
|
$
54,669
|
|
4.3 %
|
|
Three Months
Ended
|
|
4Q24 vs
4Q23
%
Change
|
|
December 31,
2024
|
September 30,
2024
|
March 31,
2024
|
December 31,
2023
|
|
TRASM
(cents)
|
21.60
|
20.58
|
20.98
|
20.78
|
|
|
Adjusted
for:
|
|
|
|
|
|
|
Third-party refinery
sales
|
(1.56)
|
(1.42)
|
(1.81)
|
(0.82)
|
|
|
TRASM,
adjusted
|
20.04
|
19.16
|
19.17
|
19.95
|
|
0.4 %
|
|
Year
Ended
|
|
December 31,
2024
|
December 31,
2023
|
TRASM
(cents)
|
21.37
|
21.34
|
Adjusted
for:
|
|
|
Third-party refinery
sales
|
(1.61)
|
(1.24)
|
TRASM,
adjusted
|
19.76
|
20.10
|
Pre-Tax Income, Net
Income, and Diluted Earnings per Share, adjusted
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
December 31,
2024
|
|
December 31,
2024
|
|
Pre-Tax
|
Income
|
Net
|
|
Earnings
|
(in millions, except
per share data)
|
Income
|
Tax
|
Income
|
|
Per Diluted
Share
|
GAAP
|
$
1,201
|
$
(358)
|
$
843
|
|
$
1.29
|
Adjusted
for:
|
|
|
|
|
|
MTM adjustments on
investments
|
247
|
|
|
|
|
MTM adjustments and
settlements on hedges
|
17
|
|
|
|
|
Loss on extinguishment
of debt
|
3
|
|
|
|
|
Realized gain on sale
of investments
|
98
|
|
|
|
|
Non-GAAP
|
$
1,566
|
$
(363)
|
$
1,203
|
|
$
1.85
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
December 31,
2023
|
|
December 31,
2023
|
|
Pre-Tax
|
Income
|
Net
|
|
Earnings
|
(in millions, except
per share data)
|
Income
|
Tax
|
Income
|
|
Per Diluted
Share
|
GAAP
|
$
2,275
|
$
(238)
|
$
2,037
|
|
$
3.16
|
Adjusted
for:
|
|
|
|
|
|
MTM adjustments on
investments
|
(1,218)
|
|
|
|
|
MTM adjustments and
settlements on hedges
|
7
|
|
|
|
|
Non-GAAP
|
$
1,064
|
$
(238)
|
$
826
|
|
$
1.28
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
March 31,
2024
|
|
March 31,
2024
|
|
Pre-Tax
|
Income
|
Net
|
|
Earnings
|
(in millions, except
per share data)
|
Income
|
Tax
|
Income
|
|
Per Diluted
Share
|
GAAP
|
$
122
|
$
(85)
|
$
37
|
|
$
0.06
|
Adjusted
for:
|
|
|
|
|
|
MTM adjustments on
investments
|
227
|
|
|
|
|
MTM adjustments and
settlements on hedges
|
27
|
|
|
|
|
Loss on extinguishment
of debt
|
4
|
|
|
|
|
Non-GAAP
|
$
380
|
$
(92)
|
$
288
|
|
$
0.45
|
|
Year
Ended
|
|
Year
Ended
|
|
December 31,
2024
|
|
December 31,
2024
|
|
Pre-Tax
|
Income
|
Net
|
|
Earnings
|
(in millions, except
per share data)
|
Income
|
Tax
|
Income
|
|
Per Diluted
Share
|
GAAP
|
$
4,658
|
$
(1,201)
|
$
3,457
|
|
$
5.33
|
Adjusted
for:
|
|
|
|
|
|
MTM adjustments on
investments
|
319
|
|
|
|
|
MTM adjustments and
settlements on hedges
|
21
|
|
|
|
|
Loss on extinguishment
of debt
|
39
|
|
|
|
|
Realized gain on sale
of investments
|
164
|
|
|
|
|
Non-GAAP
|
$
5,201
|
$
(1,212)
|
$
3,990
|
|
$
6.16
|
|
|
|
|
|
|
|
Year
Ended
|
|
Year
Ended
|
|
December 31,
2023
|
|
December 31,
2023
|
|
Pre-Tax
|
Income
|
Net
|
|
Earnings
|
(in millions, except
per share data)
|
Income
|
Tax
|
Income
|
|
Per Diluted
Share
|
GAAP
|
$
5,608
|
$
(999)
|
$
4,609
|
|
$
7.17
|
Adjusted
for:
|
|
|
|
|
|
MTM adjustments on
investments
|
(1,263)
|
|
|
|
|
MTM adjustments and
settlements on hedges
|
(52)
|
|
|
|
|
Loss on extinguishment
of debt
|
63
|
|
|
|
|
One-time pilot
agreement expenses
|
864
|
|
|
|
|
Non-GAAP
|
$
5,220
|
$
(1,200)
|
$
4,020
|
|
$
6.25
|
Operating Cash Flow, adjusted. We present operating cash
flow, adjusted because management believes adjusting for the
following items provide a more meaningful measure for
investors:
Net cash flows related to certain airport
construction projects and other. Cash flows related to certain
airport construction projects are included in our GAAP operating
activities. We have adjusted for these items, which were primarily
funded by cash restricted for airport construction, to provide
investors a better understanding of the company's operating cash
flow that is core to our operations in the periods shown.
Pilot agreement payment. In March 2023, Delta pilots ratified a new four-year
Pilot Working Agreement effective January 1,
2023. The agreement includes a provision for a one-time
payment upon ratification in the March
2023 quarter of $735 million.
We adjust for this item to provide investors a better understanding
of our recurring free cash flow generated by our operations.
|
Three Months
Ended
|
(in
millions)
|
December 31,
2024
|
December 31,
2023
|
Net cash provided by
operating activities
|
$
1,894
|
$
545
|
Adjusted
for:
|
|
|
Net cash flows related
to certain airport construction projects and other
|
(111)
|
(45)
|
Operating cash flow,
adjusted
|
$
1,782
|
$
499
|
|
Year
Ended
|
(in
millions)
|
December 31,
2024
|
December 31,
2023
|
Net cash provided by
operating activities
|
$
8,025
|
$
6,464
|
Adjusted
for:
|
|
|
Net cash flows related
to certain airport construction projects and other
|
(31)
|
17
|
Pilot agreement
payment
|
—
|
735
|
Net cash provided by
operating activities, adjusted
|
$
7,994
|
$
7,216
|
Free Cash Flow. We present free cash flow because
management believes this metric is helpful to investors to evaluate
the company's ability to generate cash that is available for use
for debt service or general corporate initiatives. Free cash flow
is also used internally as a component of our incentive
compensation programs. Free cash flow is defined as net cash from
operating activities and net cash from investing activities,
adjusted for (i) net redemptions of short-term investments and (ii)
net cash flows related to certain airport construction projects.
These adjustments are made for the following reasons:
Net redemptions of short-term
investments. Net redemptions of short-term investments
represent the net purchase and sale activity of investments and
marketable securities in the period, including gains and losses. We
adjust for this activity to provide investors a better
understanding of the company's free cash flow generated by our
operations.
Net cash flows related to certain airport
construction projects and other. Cash flows related to certain
airport construction projects are included in our GAAP operating
activities and capital expenditures. We have adjusted for these
items, which were primarily funded by cash restricted for airport
construction, to provide investors a better understanding of the
company's free cash flow and capital expenditures that are core to
our operations in the periods shown.
|
Three Months
Ended
|
(in
millions)
|
December 31,
2024
|
Net cash provided by
operating activities
|
$
1,894
|
Net cash used in
investing activities
|
(1,169)
|
Adjusted
for:
|
|
Net redemptions of
short-term investments
|
(8)
|
Net cash flows related
to certain airport construction projects and other
|
(39)
|
Free cash
flow
|
$
678
|
|
Year
Ended
|
(in
millions)
|
December 31,
2024
|
Net cash provided by
operating activities
|
$
8,025
|
Net cash used in
investing activities
|
(3,739)
|
Adjusted
for:
|
|
Net redemptions of
short-term investments
|
(1,137)
|
Net cash flows related
to certain airport construction projects and other
|
276
|
Free cash
flow
|
$
3,424
|
Operating Income,
adjusted
|
|
Three Months
Ended
|
(in
millions)
|
December 31,
2024
|
December 31,
2023
|
Operating
income
|
$
1,717
|
$
1,323
|
Adjusted
for:
|
|
|
MTM adjustments and
settlements on hedges
|
17
|
7
|
Operating income,
adjusted
|
$
1,735
|
$
1,330
|
|
Year
Ended
|
(in
millions)
|
December 31,
2024
|
December 31,
2023
|
Operating
Income
|
$
5,995
|
$
5,521
|
Adjusted
for:
|
|
|
MTM adjustments and
settlements on hedges
|
21
|
(52)
|
One-time pilot
agreement expenses
|
—
|
864
|
Operating income,
adjusted
|
$
6,016
|
$
6,334
|
Operating Margin,
adjusted
|
|
Three Months
Ended
|
|
December 31,
2024
|
December 31,
2023
|
Operating
margin
|
11.0 %
|
9.3 %
|
Adjusted
for:
|
|
|
Third-party refinery
sales
|
0.9
|
0.4
|
MTM adjustments and
settlements on hedges
|
0.1
|
0.1
|
Operating margin,
adjusted
|
12.0 %
|
9.7 %
|
|
Year
Ended
|
|
December 31,
2024
|
December 31,
2023
|
Operating
margin
|
9.7 %
|
9.5 %
|
Adjusted
for:
|
|
|
Third-party refinery
sales
|
0.8
|
0.7
|
MTM adjustments and
settlements on hedges
|
—
|
(0.1)
|
One-time pilot
agreement expenses
|
—
|
1.5
|
Operating margin,
adjusted
|
10.6 %
|
11.6 %
|
|
Three Months
Ended
|
|
December 31,
2024
|
December 31,
2023
|
Pre-tax
margin
|
7.7 %
|
16.0 %
|
Adjusted
for:
|
|
|
Third-party refinery
sales
|
0.8
|
0.3
|
MTM adjustments on
investments
|
1.6
|
(8.6)
|
MTM adjustments and
settlements on hedges
|
0.1
|
0.1
|
Realized gain on sale
of investments
|
0.6
|
—
|
Pre-tax margin,
adjusted
|
10.8 %
|
7.8 %
|
|
Year
Ended
|
|
December 31,
2024
|
December 31,
2023
|
Pre-tax
margin
|
7.6 %
|
9.7 %
|
Adjusted
for:
|
|
|
Third-party refinery
sales
|
0.7
|
0.6
|
MTM adjustments on
investments
|
0.5
|
(2.2)
|
MTM adjustments and
settlements on hedges
|
—
|
(0.1)
|
Loss on extinguishment
of debt
|
0.1
|
0.1
|
Realized gain on sale
of investments
|
0.3
|
—
|
One-time pilot
agreement expenses
|
—
|
1.5
|
Pre-tax margin,
adjusted
|
9.1 %
|
9.5 %
|
Adjusted Debt to Earnings Before Interest, Taxes,
Depreciation, Amortization and Rent ("EBITDAR"). We present
adjusted debt to EBITDAR because management believes this metric is
helpful to investors in assessing the company's overall debt
profile. Adjusted debt includes total operating lease liabilities
(including fleet, ground and other), sale-leaseback financing
liabilities and unfunded pension liabilities. We calculate EBITDAR
by adding depreciation and amortization to GAAP operating income
and adjusting for the fixed portion of operating lease expense.
(in
millions)
|
December 31,
2024
|
December 31,
2023
|
Debt and finance lease
obligations
|
$
16,194
|
$
20,054
|
Plus: operating lease
liabilities
|
6,564
|
7,227
|
Plus: sale-leaseback
financing liabilities
|
1,835
|
1,887
|
Plus: unamortized
discount/(premium) and debt issue cost, net and other
|
26
|
83
|
Plus: unfunded pension
liabilities
|
—
|
145
|
Adjusted
debt
|
$
24,619
|
$
29,396
|
|
Year
Ended
|
(in
millions)
|
December 31,
2024
|
December 31,
2023
|
GAAP operating
income
|
$
5,995
|
$
5,521
|
Adjusted
for:
|
|
|
MTM adjustments and
settlements on hedges
|
21
|
(52)
|
One-time pilot
agreement expenses
|
—
|
864
|
Operating income,
adjusted
|
6,016
|
6,333
|
Adjusted
for:
|
|
|
Depreciation and
amortization
|
2,513
|
2,341
|
Fixed portion of
operating lease expense
|
974
|
974
|
EBITDAR
|
$
9,503
|
$
9,648
|
|
|
|
Adjusted Debt to
EBITDAR
|
2.6x
|
3.0x
|
After-tax Return on Invested Capital ("ROIC"). We present
after-tax return on invested capital as management believes this
metric is helpful to investors in assessing the company's ability
to generate returns using its invested capital. Return on invested
capital is tax-effected adjusted operating income (using our
effective tax rate for each respective period) divided by average
adjusted invested capital. Average stockholders' equity and average
adjusted gross debt are calculated using amounts as of the end of
the current period and comparable period in the prior year. All
adjustments to calculate ROIC are intended to provide a more
meaningful comparison of our results to comparable companies.
Interest expense included in aircraft
rent. This adjustment relates to interest expense related to
operating lease transactions. Adjusting for these results allows
investors to better understand our core operational performance in
the periods shown as it neutralizes the effect of lease financing
structure.
|
Year
Ended
|
(in
millions)
|
December 31,
2024
|
Operating
income
|
$
5,995
|
Adjusted
for:
|
|
MTM adjustments and
settlements on hedges
|
21
|
Interest expense
included in aircraft rent
|
165
|
Adjusted operating
income
|
$
6,181
|
Tax effect
|
(1,442)
|
Tax-effected adjusted
operating income
|
$
4,739
|
|
|
Average stockholders'
equity
|
$
13,186
|
Average adjusted gross
debt
|
23,590
|
Average adjusted
invested capital
|
$
36,776
|
|
|
After-tax Return on
Invested Capital
|
12.9 %
|
Operating revenue,
adjusted related to premium products and diverse revenue
streams
|
|
Year
Ended
|
(in
millions)
|
December 31,
2024
|
Operating
revenue
|
$
61,643
|
Adjusted
for:
|
|
Third-party refinery
sales
|
(4,642)
|
Operating revenue,
adjusted
|
$
57,001
|
Less: main cabin
revenue
|
(24,497)
|
Operating revenue,
adjusted related to premium products and diverse revenue
streams
|
$
32,504
|
Percent of operating
revenue, adjusted related to premium products and diverse revenue
streams
|
57 %
|
Operating Expense,
adjusted
|
|
Three Months
Ended
|
(in
millions)
|
December 31,
2024
|
December 31,
2023
|
Operating
expense
|
$
13,842
|
$
12,900
|
Adjusted
for:
|
|
|
Third-party refinery
sales
|
(1,122)
|
(563)
|
MTM adjustments and
settlements on hedges
|
(17)
|
(7)
|
Operating expense,
adjusted
|
$
12,702
|
$
12,330
|
|
Year
Ended
|
(in
millions)
|
December 31,
2024
|
December 31,
2023
|
Operating
expense
|
$
55,648
|
$
52,527
|
Adjusted
for:
|
|
|
Third-party refinery
sales
|
(4,642)
|
(3,379)
|
MTM adjustments and
settlements on hedges
|
(21)
|
52
|
One-time pilot
agreement expenses
|
—
|
(864)
|
Operating expense,
adjusted
|
$
50,985
|
$
48,335
|
Adjusted Non-Fuel Cost and Non-Fuel Unit Cost or Cost per
Available Seat Mile, ("CASM-Ex")
We adjust operating expense and CASM for certain items described
above, as well as the following items and reasons described
below:
Aircraft fuel and related taxes. The
volatility in fuel prices impacts the comparability of
year-over-year financial performance. The adjustment for aircraft
fuel and related taxes allows investors to better understand and
analyze our non-fuel costs and year-over-year financial
performance.
Profit sharing. We adjust for profit
sharing because this adjustment allows investors to better
understand and analyze our recurring cost performance and provides
a more meaningful comparison of our core operating costs to the
airline industry.
|
Three Months
Ended
|
(in
millions)
|
December 31,
2024
|
Operating
expense
|
$
13,842
|
Adjusted
for:
|
|
Aircraft fuel and
related taxes
|
(2,409)
|
Third-party refinery
sales
|
(1,122)
|
Profit
sharing
|
(425)
|
Non-Fuel
Cost
|
$
9,886
|
|
Year
Ended
|
(in
millions)
|
December 31,
2024
|
Operating
Expense
|
$
55,648
|
Adjusted
for:
|
|
Aircraft fuel and
related taxes
|
(10,566)
|
Third-party refinery
sales
|
(4,642)
|
Profit
sharing
|
(1,389)
|
Non-Fuel
Cost
|
$
39,051
|
|
Three Months
Ended
|
|
%
Change
|
|
December 31,
2024
|
December 31,
2023
|
|
CASM (cents)
|
19.22
|
18.84
|
|
|
Adjusted
for:
|
|
|
|
|
Aircraft fuel and
related taxes
|
(3.34)
|
(4.30)
|
|
|
Third-party refinery
sales
|
(1.56)
|
(0.82)
|
|
|
Profit
sharing
|
(0.59)
|
(0.44)
|
|
|
CASM-Ex
|
13.72
|
13.29
|
|
3.3 %
|
|
Year
Ended
|
|
%
Change
|
|
December 31,
2024
|
December 31,
2023
|
|
CASM (cents)
|
19.30
|
19.31
|
|
|
Adjusted
for:
|
|
|
|
|
Aircraft fuel and
related taxes
|
(3.66)
|
(4.07)
|
|
|
Third-party refinery
sales
|
(1.61)
|
(1.24)
|
|
|
Profit
sharing
|
(0.48)
|
(0.51)
|
|
|
One-time pilot
agreement expenses
|
—
|
(0.32)
|
|
|
CASM-Ex
|
13.54
|
13.17
|
|
2.8 %
|
Total fuel expense,
adjusted and Average fuel price per gallon, adjusted
|
|
|
|
|
|
|
Average Price Per
Gallon
|
|
|
|
Three Months
Ended
|
|
|
|
Three Months
Ended
|
|
|
|
December
31,
|
December
31,
|
|
%
Change
|
|
December
31,
|
December
31,
|
|
%
Change
|
(in millions, except
per gallon data)
|
2024
|
2023
|
|
|
2024
|
2023
|
|
Total fuel
expense
|
$
2,409
|
$
2,941
|
|
|
|
$
2.36
|
$
3.01
|
|
|
Adjusted
for:
|
|
|
|
|
|
|
|
|
|
MTM adjustments and
settlements on hedges
|
(17)
|
(7)
|
|
|
|
(0.02)
|
(0.01)
|
|
|
Total fuel expense,
adjusted
|
$
2,391
|
$
2,933
|
|
(18) %
|
|
$
2.34
|
$
3.00
|
|
(22) %
|
|
|
|
|
|
|
Average Price Per
Gallon
|
|
|
|
Year
Ended
|
|
|
|
Year
Ended
|
|
|
|
December
31,
|
December
31,
|
|
%
Change
|
|
December
31,
|
December
31,
|
|
%
Change
|
(in millions, except
per gallon data)
|
2024
|
2023
|
|
|
2024
|
2023
|
|
Total fuel
expense
|
$
10,566
|
$
11,069
|
|
|
|
$
2.57
|
$
2.82
|
|
|
Adjusted
for:
|
|
|
|
|
|
|
|
|
|
MTM adjustments and
settlements on hedges
|
(21)
|
52
|
|
|
|
(0.01)
|
0.01
|
|
|
Total fuel expense,
adjusted
|
$
10,544
|
$
11,121
|
|
(5) %
|
|
$
2.56
|
$
2.83
|
|
(10) %
|
Gross Capital Expenditures. We adjust capital
expenditures for the following items to determine gross capital
expenditures for the reasons described below:
Net cash flows related to certain airport
construction projects. Cash flows related to certain airport
construction projects are included in capital expenditures. We
adjust for these items because management believes investors should
be informed that a portion of these capital expenditures from
airport construction projects are either funded with restricted
cash specific to these projects or reimbursed by a third party.
Financed aircraft acquisitions. This
adjusts capital expenditures to reflect aircraft deliveries that
are leased as capital expenditures. The adjustment is based on
their original contractual purchase price or an estimate of the
aircraft's fair value and provides a more meaningful view of our
investing activities.
|
Three Months
Ended
|
(in
millions)
|
December 31,
2024
|
December 31,
2023
|
Flight equipment,
including advance payments
|
$
970
|
$
1,085
|
Ground property and
equipment, including technology
|
340
|
517
|
Adjusted
for:
|
|
|
Net cash flows related
to certain airport construction projects
|
(73)
|
(400)
|
Gross capital
expenditures
|
$
1,238
|
$
1,201
|
|
|
Year
Ended
|
(in
millions)
|
December 31,
2024
|
December 31,
2023
|
Flight equipment,
including advance payments
|
$
3,914
|
$
3,645
|
Ground property and
equipment, including technology
|
1,226
|
1,678
|
Adjusted
for:
|
|
|
Financed aircraft
acquisitions
|
—
|
461
|
Net cash flows related
to certain airport construction projects
|
(306)
|
(479)
|
Gross capital
expenditures
|
$
4,834
|
$
5,305
|
Adjusted Net Debt. We use adjusted gross debt,
including fleet operating lease liabilities (comprised of aircraft
and engine leases and regional aircraft leases embedded within our
capacity purchase agreements) and unfunded pension liabilities, in
addition to adjusted debt and finance leases, to present estimated
financial obligations. We reduce adjusted total debt by cash, cash
equivalents, short-term investments and LGA restricted cash,
resulting in adjusted net debt, to present the amount of assets
needed to satisfy the debt. Management believes this metric is
helpful to investors in assessing the company's overall debt
profile.
(in
millions)
|
December 31,
2024
|
December 31,
2023
|
|
$
Change
|
Debt and finance lease
obligations
|
$
16,194
|
$
20,054
|
|
|
Plus: sale-leaseback
financing liabilities
|
1,835
|
1,887
|
|
|
Plus: unamortized
discount/(premium) and debt issue cost, net and other
|
26
|
83
|
|
|
Adjusted debt and
finance lease obligations
|
$
18,055
|
$
22,024
|
|
|
Plus: fleet operating
lease liabilities
|
3,178
|
3,778
|
|
|
Plus: unfunded pension
liabilities
|
—
|
145
|
|
|
Adjusted gross
debt
|
$
21,234
|
$
25,947
|
|
|
Less: cash, cash
equivalents and short-term investments
|
(3,069)
|
(3,869)
|
|
|
Less: LGA restricted
cash
|
(184)
|
(455)
|
|
|
Adjusted net
debt
|
$
17,980
|
$
21,623
|
|
$
(3,643)
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/delta-air-lines-announces-december-quarter-and-full-year-2024-financial-results-302347891.html
SOURCE Delta Air Lines