Delta Air Lines Reports 2007 Financial Results

International expansion helps drive more than $1 billion improvement in 2007 annual pre-tax income


ATLANTA, Jan. 23, 2008 (PRIME NEWSWIRE) -- Delta Air Lines (NYSE:DAL) today reported results for the quarter and year ended Dec. 31, 2007. Key points include:



 * Delta's 2007 pre-tax income was $1.8 billion.  Excluding
   reorganization related and certain items, pre-tax income was $625
   million, a $1.1 billion improvement compared to 2006.(1,2,3)
 * Due to a 26% rise in fuel price, Delta reported a pre-tax loss for
   the fourth quarter of $105 million.
 * Delta ended the year with $3.8 billion in unrestricted liquidity,
   including $1 billion available under its revolving credit facility.
 * Delta employees will receive $158 million in profit sharing
   in recognition of their critical role in achieving significant
   financial improvements in 2007.

Delta reported pre-tax income of $1.8 billion in 2007. Excluding reorganization related and certain items, pre-tax income was $625 million, a $1.1 billion improvement compared to 2006. As a result of the unprecedented increase in jet fuel prices from $2.31 to as high as $2.77 per gallon, Delta reported a pre-tax loss for the quarter of $105 million, an $80 million improvement compared to the prior year period excluding reorganization items.

Delta's net income for the year was $1.6 billion, or $418 million excluding reorganization related items. Delta reported a net loss of $70 million for the fourth quarter, or $0.18 per diluted share.

"2007 was an historic year for Delta marked by achievements that demonstrate the extraordinary power of Delta people," said Richard Anderson, Delta's chief executive officer. "Our successful emergence from bankruptcy; continued successful international expansion; strong operational performance; positive financial results -- in spite of the unrelenting pressure we face from record fuel prices -- reflect the outstanding work of our people, and I'm pleased that we'll deliver $158 million in profit sharing to my Delta colleagues in a few weeks in recognition of their many achievements in 2007."

Revenue Improvements

Delta's network restructuring and revenue management initiatives continued to drive positive momentum during the December 2007 quarter. Passenger revenue increased 10% compared to the prior year period driven by 5% higher yield and 5% higher traffic. During the fourth quarter, 32% of Delta's capacity operated in international markets, up from 23% in the December 2005 quarter. During the same periods, the percentage of Delta's capacity operating in domestic markets declined to 68% from 77%.

Delta's fourth quarter consolidated passenger unit revenue (PRASM) improved 6% year over year to 10.87 cents. Continued strong demand for Delta's international product resulted in a 14% increase in international PRASM year over year. Domestic PRASM increased 4% driven by the domestic network restructuring and higher yields from pricing actions implemented to offset higher fuel costs. Based on 2007 ATA data, Delta's consolidated length of haul adjusted PRASM for 2007 was 95% of industry average PRASM (excluding Delta), up from 86% in 2005 when the Company began its restructuring.

Comparisons of revenue related statistics by geographic region are as follows:



                      December 2007 Quarter vs. December 2006 Quarter
                     --------------------------------------------------
                          Domestic  Latin America  Atlantic    Pacific
                          --------  -------------  --------    -------

  Passenger Revenue         4.4%        13.5%       33.3%         50.3%
  Passenger Unit Revenue    4.3%        13.6%       15.2%        (6.0)%
  Yield                     4.6%         4.7%       12.7%          2.3%
  Traffic                 (0.2)%         8.5%       18.3%         47.0%
  Capacity                  0.0%         0.0%       15.7%         59.9%
  Load Factor          (0.2) pts      6.0 pts     1.7 pts     (6.5) pts

Other, net revenues increased $72 million, or 17%, in the fourth quarter primarily due to higher passenger fees and charges, an increase in SkyMiles revenue and the impact of fresh start reporting.

Cost Discipline

For the December 2007 quarter, Delta's operating expenses increased 10%, or $445 million, over the prior year period. Of this amount, increased fuel price represented almost $370 million, including fuel prices paid under our contract carrier arrangements. The remainder of the increase in operating expense was primarily due to higher expenses related to the 4% increase in capacity during the quarter. For the same period, non-operating expenses declined 46%, or $88 million, due primarily to lower effective interest rates, improved cash flows and the impact of fresh start reporting.

Because of the steep rise in fuel price during the fourth quarter of 2007, Delta's mainline unit cost (CASM(4)) increased 4% to 10.79 cents compared to the prior year period. Excluding fuel expense, mainline CASM declined 6% to 6.79 cents.

"While the recent sharp rise in fuel price pressured the business significantly in the fourth quarter, the year over year improvements in unit revenue and non-fuel unit cost demonstrate the progress we continue to make to transform Delta," said Edward Bastian, Delta's president and chief financial officer. "However, the business must be recalibrated to this high fuel price environment and we have moved aggressively to reduce domestic capacity beginning in January while retaining the flexibility to quickly make further adjustments as the domestic economic outlook warrants."

Operational Performance

Based on the most recent available DOT data(5), Delta ranks first among the network carriers in on-time performance in 2007, a significant accomplishment by Delta employees given the considerable weather and congestion challenges faced during the year. In addition, during November 2007, Delta led the industry by ranking first in on-time performance at each of its hubs in Atlanta, New York-JFK, Salt Lake City and Cincinnati.

Delta was pleased to participate with the Federal Aviation Administration (FAA) on a schedule reduction process, finalized in mid-January, to ease congestion and reduce delays at New York's three major airports. The Company worked cooperatively with the FAA to adjust its JFK schedule during peak times, while maintaining previously announced international growth plans for summer 2008. Delta believes the revised schedule will result in more efficient operations and a better travel experience for its customers, particularly during the busy summer travel season.

Liquidity

In October 2007, Delta continued to strengthen its liquidity position by issuing $1.4 billion in new enhanced equipment trust certificates (EETC). This transaction refinanced $961 million in aircraft-secured debt, including Delta's 2001-2 EETC, lowering the interest rate and deferring more than $560 million in maturities which had been due in 2010-11.

In December 2007, Delta received $156 million under a new agreement that allows the company to borrow up to $233 million to finance aircraft pre-delivery payments. This credit facility consists of separate loans for each related aircraft, with various maturity dates between February 2008 and August 2009.

Also during the quarter, Delta received $83 million from the sale of its investment in ARINC. This investment had been recorded at fair value upon emergence from bankruptcy. As a result, there was no gain or loss recorded on this transaction.

As of Dec. 31, 2007, Delta had $3.3 billion in cash, cash equivalents and short-term investments, of which $2.8 billion was unrestricted. Delta has an additional $1 billion available under its revolving credit facility, resulting in a total of $3.8 billion in unrestricted liquidity at year end.

Fuel Hedging

During the December 2007 quarter, Delta hedged 21% of its fuel consumption, resulting in an average fuel price of $2.61 per gallon. Delta realized approximately $40 million in cash gains on fuel hedge contracts settled during the quarter.

As of Jan. 22, 2008, Delta has the following fuel hedges in place for estimated 2008 consumption:



                          Jet Fuel
            Percent      Equivalent
            Hedged         Cap
          -------------------------
 Q1 2008    26%          $2.77
 Q2 2008    31%          $2.72
 Q3 2008    15%          $2.70
 Q4 2008    10%          $2.69

2007 Highlights

In 2007, Delta continued the positive momentum in its business, demonstrating its ongoing commitment to providing the best products and services to its customers while creating value for shareholders. Highlights include, Delta:



 * Successfully emerged from bankruptcy on April 30, positioning
   itself to compete aggressively with a best-in-class cost structure
   and balance sheet, a diversified global network, a renewed focus
   on the customer experience, and a dedicated and committed workforce;
 * Invested significantly in Delta people worldwide through a
   comprehensive compensation program, including a stock
   distribution and cash lump sum payment to employees upon emergence
   from bankruptcy, an increase in base pay, an enhanced annual profit
   sharing program, a monthly Shared Rewards program, and a new defined
   contribution benefit;
 * Earned, for the second consecutive year, a ranking in the top two
   among network carriers in the JD Power Customer Satisfaction
   Survey;
 * Signed a joint venture agreement with Air France, to be implemented
   in April 2008, to share revenues and costs on certain trans-Atlantic
   routes, expanding the existing partnership that has resulted in
   new routes and choices to customers on both sides of the Atlantic
   since its inception. As part of this agreement, Delta customers
   will the have option of four daily Heathrow flights beginning March
   30, 2008: twice daily from New York-JFK, and once daily from
   Atlanta, operated by Delta; and once daily from Los Angeles,
   operated by Air France;
 * Won the rights to offer nonstop flights between the world's largest
   airline hub in Atlanta and Shanghai, China, effective March 30,
   2008, filling a critical void in air travel by providing 65
   million residents of the Southeast direct access to the world's
   fastest growing economy;
 * Completed the conversion of 11 B767-400 aircraft from domestic to
   international service, with three remaining B767-400 aircraft to
   be converted by spring 2008. These aircraft support Delta's
   international expansion strategy. In 2007, Delta launched 16
   new international routes, including service from Atlanta to
   Dubai, Lagos, Prague, Seoul, and Vienna and from New York-JFK to
   Bucharest and Pisa;
 * Confirmed orders for a total of eight B777-LR aircraft, and
   announced the planned installation of winglets on more than 60
   B737-NG, B757-200 and B767-300ER aircraft over the next two years;
   added more two-class regional jets featuring first class cabins;
   and introduced into trans-Atlantic service Delta's first long-range
   B757-200 aircraft featuring on-demand digital entertainment in
   every seat;
 * Invested in facilities and on-board products to improve the
   customer's travel experience including a redesigned,
   state-of-the-art lobby at Hartsfield-Jackson Atlanta International
   Airport, a dedicated premium customer check-in facility at Terminal
   2 at New York-JFK, and enhanced food offerings with new domestic
   First Class and international BusinessElite(r) entrees from Chef
   Michelle Bernstein and new food-for-sale options from Chef Todd
   English in U.S. Coach Class.

Emergence Related Items

For the December 2007 quarter, emergence related items resulted in a $65 million increase to pre-tax income. Fresh start reporting increased pre-tax income by $94 million, and share-based compensation expense for emergence equity awards decreased pre-tax income by $29 million. In total, emergence related items increased consolidated PRASM by 0.15 cents and increased mainline non-fuel CASM by 0.14 cents.



                                                  Increase/(Decrease)
                                                   to Pre-tax Income
                                                  --------------------
                                                        Q407      2007
                                                       -----     -----
   Revenue                                              $ 70      $188

   Fuel                                                    -       (46)
   Salaries and related                                  (29)     (105)
   Depreciation and amortization                          (3)      (19)
   Landing fees and other rents                            2         8
   Aircraft rent                                           9        20
   Aircraft maintenance materials and outside repairs    (19)      (52)
   Other                                                  (3)       (9)
                                                    --------  --------
   Operating expense                                     (43)     (203)

   Non-operating expense                                  38        67
                                                    --------  --------

   Total                                                $ 65      $ 52
                                                    ========  ========

For the March 2008 quarter, Delta estimates emergence related items will increase revenue by approximately $50 million, increase operating expense by approximately $40 million and decrease non-operating expense by approximately $15 million.

March 2008 Quarter and Full Year 2008 Guidance

The company projects the following for the March 2008 quarter and full year 2008:



                                     1Q 2008 Forecast    2008 Forecast
                                     ----------------    -------------

 Operating margin                      (2%) - (4%)           4 - 6%

 Fuel price, including taxes              $2.74              $2.67

                                1Q 2008 Forecast        2008 Forecast
                               (compared to 1Q 2007) (compared to 2007)
                               --------------------  -----------------

 Mainline unit costs - excluding         Up 4 - 6%            Flat
 fuel and profit sharing

 System capacity                         Up 1 - 2%        Up 2 - 3%
   Domestic                            Down 2 - 3%      Down 4 - 5%
   International                       Up 10 - 12%      Up 17 - 18%

 Mainline capacity                       Up 1 - 2%        Up 3 - 5%
   Domestic                            Down 3 - 4%      Down 4 - 6%
   International                       Up 10 - 12%      Up 17 - 18%

Other Matters

Included with this press release are Delta's Consolidated Statements of Operations for the three and twelve month periods ended Dec. 31, 2007 and 2006; a statistical summary for those periods; selected balance sheet data as of Dec. 31, 2007 and Dec. 31, 2006; and a reconciliation of certain non-GAAP financial measures.

About Delta

Delta Air Lines operates service to more worldwide destinations than any airline with Delta and Delta Connection flights to 321 destinations in 58 countries. Delta has added more international capacity than any other major U.S. airline during the last two years and is the leader across the Atlantic with flights to 36 trans-Atlantic markets. To Latin America and the Caribbean, Delta offers more than 500 weekly flights to 63 destinations. Delta's marketing alliances also allow customers to earn and redeem SkyMiles on nearly 15,000 flights offered by SkyTeam and other partners. Delta is a founding member of SkyTeam, a global airline alliance that provides customers with extensive worldwide destinations, flights and services. Including its SkyTeam and worldwide codeshare partners, Delta offers flights to 485 worldwide destinations in 106 countries. Customers can check in for flights, print boarding passes and check flight status at delta.com.

The Delta Air Lines, Inc. logo is available at http://www.primenewswire.com/newsroom/prs/?pkgid=1825

Endnotes



 (1) In connection with its emergence from bankruptcy on April 30,
 2007, Delta adopted fresh start reporting in accordance with
 American Institute of Certified Public Accountants' Statement of
 Position 90-7, "Financial Reporting by Entities in Reorganization
 under the Bankruptcy Code." The adoption of fresh start reporting
 resulted in Delta's becoming a new entity for financial reporting
 purposes. Accordingly, Delta's consolidated financial statements
 after April 30, 2007 are not comparable to its financial statements
 for any period prior to emergence.  However, to provide a basis of
 comparison to prior year results, Delta has combined the results for
 the four months ended April 30, 2007 with the eight months ended
 December 31, 2007. References in this press release to "Successor"
 refer to Delta on or after May 1, 2007, giving effect to fresh start
 reporting. References to "Predecessor" refer to Delta prior to May 1,
 2007.

 (2) Note 1 to the attached Consolidated Statements of Operations
 provides a reconciliation of certain non-GAAP financial measures used
 in this release and provides the reasons management uses those
 measures.

 (3) Reorganization items refers to revenues, expenses, gains or losses
 that we realized or incurred due to our reorganization under Chapter
 11 of the U.S. Bankruptcy Code.  In accordance with GAAP, these items
 are separately classified in the Predecessor's Consolidated Statements
 of Operations.

 (4) Delta excludes from mainline unit costs expenses for aircraft
 maintenance and staffing services which the Company provides to third
 parties because these expenses are not related to the generation of a
 seat mile. Similarly, Delta excludes from passenger unit revenues,
 and includes in other revenue, revenues received for providing
 aircraft maintenance and staffing services to third parties.
 Management believes these classifications provide a more consistent
 and comparable reflection of Delta's mainline operations.

 (5) For the eleven months ended November 30, 2007.

Statements in this news release that are not historical facts, including statements regarding our estimates, expectations, beliefs, intentions, projections or strategies for the future, may be "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. 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 and strategies reflected in or suggested by the forward-looking statements. These risks and uncertainties include, but are not limited to, the cost of aircraft fuel; the impact that our indebtedness will have on our financial and operating activities and our ability to incur additional debt; the restrictions that financial covenants in our financing agreements will have on our financial and business operations; labor issues; interruptions or disruptions in service at one of our hub airports; our increasing dependence on technology in our operations; our ability to retain management and key employees; the ability of our credit card processors to take significant holdbacks in certain circumstances; the effects of terrorist attacks; and competitive conditions in the airline industry. Additional information concerning risks and uncertainties that could cause differences between actual results and forward-looking statements is contained in Delta's Securities and Exchange Commission filings, including its Annual Report on Form 10-K for the fiscal year ended December 31, 2006 and its Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2007. Caution should be taken not to place undue reliance on Delta's forward-looking statements, which represent Delta's views only as of Jan. 23, 2008, and which Delta has no current intention to update.



                     DELTA AIR LINES, INC.
            Consolidated Statements of Operations
                          (Unaudited)

                                  (Successor) (Predecessor)
                                     Three Months Ended
                                        December 31,
                                  ------------------------     Percent
 (In millions)                             2007       2006      Change
                                  ------------------------------------
 OPERATING REVENUE:
   Passenger:
    Mainline                            $ 3,052     $2,764          10%
    Regional affiliates                   1,015        944           8%
   Cargo                                    132        126           5%
   Other, net                               484        412          17%
                                  ------------------------
    Total operating revenue               4,683      4,246          10%
 OPERATING EXPENSE:
   Aircraft fuel and related taxes        1,356      1,056          28%
   Salaries and related costs             1,070      1,003           7%
   Contract carrier arrangements            851        663          28%
   Depreciation and amortization            288        364         -21%
   Contracted services                      246        248          -1%
   Aircraft maintenance materials and
    outside repairs                         245        232           6%
   Passenger commissions and other selling
    expenses                                212        209           1%
   Landing fees and other rents             175        189          -7%
   Passenger service                         88         82           7%
   Aircraft rent                             60         78         -23%
   Other                                     94        116         -19%
                                  ------------------------------------
    Total operating expense               4,685      4,240          10%
                                  ------------------------------------
 OPERATING (LOSS) INCOME                     (2)         6          NM
                                  ------------------------------------
 OTHER (EXPENSE) INCOME:
   Interest expense                        (138)      (207)        -33%
   Interest income                           39         23          70%
   Miscellaneous, net                        (4)        (7)        -43%
                                  ------------------------------------
    Total other expense, net               (103)      (191)        -46%
                                  ------------------------------------
 LOSS BEFORE REORGANIZATION ITEMS, NET     (105)      (185)        -43%
 REORGANIZATION ITEMS, NET                   --     (2,521)         NM
                                  ------------------------------------
 LOSS BEFORE INCOME TAXES                  (105)    (2,706)        -96%
 INCOME TAX  BENEFIT                         35        725         -95%
                                  ------------------------------------
 NET LOSS                                $  (70)   $(1,981)        -96%
                                  ====================================
 BASIC AND DILUTED LOSS PER SHARE        $(0.18)        NM          NM
                                  ====================================
 WEIGHTED AVERAGE SHARES USED
  IN BASIC AND DILUTED
  LOSS PER SHARE CALCULATION:       394,906,525         NM          NM
                                  ====================================



                         DELTA AIR LINES, INC.
                Consolidated Statements of Operations
                              (Unaudited)

                           (Prede-)    (Suc-    (Combined)     (Prede-
                             cessor     cessor)                 cessor)
                              Four      Eight       Year         Year
                             Months     Months
                             Ended      Ended      Ended        Ended
                            April 30,  Dec. 31,   Dec. 31,     Dec. 31,
 (in millions)                2007       2007       2007         2006
 ---------------------------------------------------------------------
 OPERATING REVENUE:
  Passenger:
   Mainline                  $ 3,829   $ 8,929    $12,758      $11,640
   Regional affiliates         1,296     2,874      4,170        3,853
  Cargo                          148       334        482          498
  Other, net                     523     1,221      1,744        1,541
                             -------   -------    -------      -------
   Total operating revenue     5,796    13,358     19,154       17,532
 OPERATING EXPENSE:
   Aircraft fuel and related
    taxes                      1,270     3,416      4,686        4,433
   Salaries and related costs  1,302     2,887      4,189        4,365
   Contract carrier
    arrangements                 956     2,196      3,152        2,656
   Depreciation and
    amortization                 386       778      1,164        1,276
   Contracted services           326       670        996          918
   Aircraft maintenance
    materials and outside
    repairs                      320       663        983          921
   Passenger commissions and
    other selling expenses       298       635        933          888
   Landing fees and other rents  250       475        725          881
   Passenger service              95       243        338          332
   Aircraft rent                  90       156        246          316
   Profit sharing                 14       144        158           --
   Other                         189       299        488          488
                             -------   -------    -------      -------
    Total operating expense    5,496    12,562     18,058       17,474
                             -------   -------    -------      -------
 OPERATING INCOME                300       796      1,096           58

 OTHER (EXPENSE) INCOME:
   Interest expense             (262)     (390)      (652)        (870)
   Interest income                14       114        128           69
   Miscellaneous, net             27         5         32          (19)
                             -------   -------    -------      -------
    Total other expense, net    (221)     (271)      (492)        (820)
                             -------   -------    -------      -------
 INCOME (LOSS) BEFORE
  REORGANIZATION ITEMS, NET       79       525        604         (762)

 REORGANIZATION ITEMS, NET     1,215        --      1,215       (6,206)
                             -------   -------    -------      -------

 INCOME (LOSS) BEFORE INCOME
  TAXES                        1,294       525      1,819       (6,968)

 INCOME TAX BENEFIT (PROVISION)    4      (211)      (207)         765
                             -------   -------    -------      -------

 NET INCOME (LOSS)             1,298       314      1,612       (6,203)

 PREFERRED STOCK DIVIDENDS        --        --         --           (2)
                             -------   -------    -------      -------

 NET INCOME (LOSS)
  ATTRIBUTABLE TO
  COMMON SHAREOWNERS         $ 1,298    $  314    $ 1,612      $(6,205)
                             =======   =======    =======      =======



                            DELTA AIR LINES, INC.
                            Statistical Summary
                                 (Unaudited)

                                      (Successor)(Predecessor)
                                          -------   -------
                                         Three Months Ended
                                            December 31,
                                          -----------------
                                          2007       2006     Change
                                         -------    -------   -------
 Consolidated:
  Revenue Passenger
   Miles (millions) (1)                  29,238      27,912    4.8%
  Available Seat Miles (millions) (1)    37,414      36,032    3.8%
  Passenger Mile Yield (1)                13.91c      13.28c   4.7%
  Passenger Revenue per Available
   Seat Mile (PRASM)(1)                   10.87c      10.29c   5.6%
  Operating Cost Per Available
   Seat Mile (CASM) (1)                   12.19c      11.48c   6.2%
  CASM excluding Fuel
   Expense - see Note 1                    8.57c       8.55c   0.2%
  Passenger Load Factor (1)                78.1%       77.5%   0.6 pts
  Breakeven Passenger Load Factor (1)      78.2%       77.4%   0.8 pts
  Fuel Gallons Consumed (millions)          520         511     1.8%
  Average Price Per Fuel Gallon,
   Net of Hedging Activity                 2.61        2.07    26.1%
  Number of Aircraft in Fleet,
   End of Period                            578         600    -3.7%
  Full-Time Equivalent Employees,
   End of Period                         55,044      51,322     7.3%
 Mainline:
  Revenue Passenger Miles (millions)     24,634      23,552     4.6%
  Available Seat Miles (millions)        31,358      30,272     3.6%
  Operating Cost Per Available Seat Mile  10.79c      10.42c    3.6%
  CASM Excluding Fuel Expense
   - see Note 1                            6.79c       7.21c   -5.8%
  Number of Aircraft in Fleet,
   End of Period                            446         440     0.9%


      (1) Includes the operations under our contract carrier
          agreements of Atlantic Southeast Airlines, Inc.; Chautauqua
          Airlines, Inc.; Freedom Airlines, Inc.; Shuttle America
          Corporation; and SkyWest Airlines, Inc. for all periods
          presented, and ExpressJet Airlines and Pinnacle Airlines,
          Inc. beginning June 2007 and December 2007, respectively.



                         DELTA AIR LINES, INC.
                         Statistical Summary
                              (Unaudited)

                                          (Combined) (Predecessor)
                                          ---------- -------------
                                           Year Ended December 31,
                                          ------------------------
                                               2007      2006   Change
                                             ------    ------   ------
 Consolidated:

   Revenue Passenger Miles
    (millions) (1)                          122,065   116,113      5.1%
   Available Seat Miles (millions) (1)      151,764   147,995      2.5%
   Passenger Mile Yield (1)                   13.87c    13.34c     4.0%
    Excluding Certain Items (2) - see Note 1  13.87c    13.41c     3.4%
   Passenger Revenue per Available Seat Mile
    (PRASM) (1)                               11.15c    10.47c     6.5%
    Excluding Certain Items (2) - see Note 1  11.15c    10.52c     6.0%
   Operating Cost Per Available Seat Mile
    (CASM) (1)                                11.61c    11.57c     0.3%
    Excluding Certain Items - see Note 1      11.50c    11.49c       0%
    Excluding Fuel Expense and Certain Items
     - see Note 1                              8.41c     8.50c    -1.1%
   Passenger Load Factor (1)                   80.4%     78.5%  1.9 pts
   Breakeven Passenger Load Factor (1)         75.2%     78.2% -3.0 pts
   Fuel Gallons Consumed (millions)           2,117     2,111      0.3%
   Average Price Per Fuel Gallon, net of
    hedging activity                          $2.21     $2.10      5.2%
    Excluding Emergence Related Item -
     see Note 1                               $2.19     $2.10      4.3%
   Number of Aircraft in Fleet, End of Period   578       600     -3.7%
   Full-Time Equivalent Employees, End
    of Period                                55,044    51,322      7.3%
 Mainline:
   Revenue Passenger Miles (millions)       103,452    98,911      4.6%
   Available Seat Miles (millions)          127,749   125,480      1.8%
   Operating Cost Per Available Seat Mile     10.33c    10.47c    -1.3%
    Excluding Certain Items - see Note 1      10.20c    10.37c    -1.6%
    Excluding Fuel Expense and Certain Items
     - see Note 1                              6.80c     7.14c    -4.8%
   Number of Aircraft in Fleet, End of Period   446       440      0.9%

      (1) Includes the operations under our contract carrier
          agreements of Atlantic Southeast Airlines, Inc.; Chautauqua
          Airlines, Inc.; Freedom Airlines, Inc.; Shuttle America
          Corporation; and SkyWest Airlines, Inc. for all periods
          presented, and ExpressJet Airlines and Pinnacle Airlines,
          Inc. beginning June 2007 and December 2007, respectively.



                            DELTA AIR LINES, INC.
                         Selected Balance Sheet Data
                                (In Millions)

                                             (Successor)  (Predecessor)
                                             December 31,  December 31,
                                             -------------------------
                                                2007           2006
                                                ----           ----


 Cash and cash equivalents                   $    2,648     $    2,034
 Short-term investments                             138            614
 Restricted cash, including noncurrent              535            802
 Total assets                                    32,421         19,622
 Total debt and capital leases, including
  current maturities                              9,000          8,012
 Total liabilities subject to compromise             --         19,817
 Total shareowners' equity (deficit)             10,082        (13,593)

Fleet Information

Our active aircraft fleet at December 31, 2007 is summarized in the following table:



                     Current Fleet
                   -------------------

                          Capital     Operating                Average
 Aircraft Type  Owned      Lease        Lease        Total       Age
 ---------------------------------------------------------------------
 B737-800          71          --            --        71          7.2
 B757-200          68          34            18       120         16.3
 B757-200ER        --           2            11        13         10.0
 B767-300           4          --            17        21         16.9
 B767-300ER        50          --             9        59         11.9
 B767-400ER        21          --            --        21          6.8
 B777-200ER         8          --            --         8          7.9
 MD88              63          33            21       117         17.5
 MD90              16          --            --        16         12.1
 CRJ100            28          13            49        90         10.3
 CRJ200             5          --            12        17          5.2
 CRJ700            17          --            --        17          4.2
 CRJ900             8          --            --         8          0.2
 ---------------------------------------------------------------------
 Total            359          82           137       578         12.4
 =====================================================================

 During the December 2007 quarter, Delta (1) accepted delivery of seven
 B757-200ER and five CRJ-900 aircraft, (2) returned two MD-88 and three
 B767-300 aircraft to lessors, and (3) sold seven CRJ-100 aircraft.

 Our purchase commitments (firm orders) for aircraft as of December 31,
 2007 are shown in the tables below:

                                     Delivery in Calendar Years Ending
                                   -----------------------------------
 Aircraft on Firm Order (1)         2008      2009     2010      Total
 ---------------------------------------------------------------------
 B737-700                              7         3       --         10
 B737-800                             --        --        2       2 (2)
 B777-200LR                            3         5       --          8
 CRJ900                               13         5       --      18 (3)
 ---------------------------------------------------------------------
 Total                                23        13        2         38
 =====================================================================

 (1) In addition to these aircraft, Delta will lease four B757-200ER
     aircraft beginning in the first quarter of 2008.

 (2) Excludes 38 aircraft, which we have entered into definitive
     agreements to sell to third parties immediately following delivery
     of these aircraft to us by the manufacturer.

 (3) Excludes 16 aircraft orders we assigned to a regional air carrier
     in April 2007.

Note 1: The following tables show reconciliations of certain financial measures. The reasons Delta uses these measures are described below.



 * Cost per available seat mile (CASM) excludes $123 million and $104
   million for the three months ended December 31, 2007 and 2006,
   respectively, and $445 million and $345 million for the years ended
   December 31, 2007 and 2006, respectively, in expenses related to
   Delta's providing aircraft maintenance and staffing services to
   third parties because these costs are not associated with the
   generation of a seat mile;
 * Delta excludes reorganization related and certain items because
   management believes the exclusion of these items is helpful to
   investors to evaluate the Company's recurring operational
   performance;
 * Delta presents length of haul adjusted PRASM excluding charter
   revenue because management believes this provides a more meaningful
   comparison of the Company's PRASM to the industry;
 * Delta presents mainline CASM excluding fuel expense and related
   taxes because management believes high fuel prices mask the
   progress achieved toward its business plan targets; and
 * Delta excludes profit sharing expense from CASM because management
   believes the exclusion of this item provides a more meaningful
   comparison of the Company's CASM to the industry.

In connection with its emergence from bankruptcy on April 30, 2007, Delta adopted fresh start reporting in accordance with American Institute of Certified Public Accountants' Statement of Position 90-7, "Financial Reporting by Entities in Reorganization under the Bankruptcy Code." The adoption of fresh start reporting resulted in Delta's becoming a new entity for financial reporting purposes. Accordingly, Delta's consolidated financial statements after April 30, 2007 are not comparable to its financial statements for any period prior to emergence. However, to provide a basis of comparison to prior year results, Delta has combined the results for the four months ended April 30, 2007 with the eight months ended December 31, 2007. References in this press release to "Successor" refer to Delta on or after May 1, 2007, giving effect to fresh start reporting. References to "Predecessor" refer to Delta prior to May 1, 2007.



                          (Predecessor)
                              Three        (Combined)    (Predecessor)
                           Months Ended    Year Ended      Year Ended
                              Dec. 31,       Dec. 31,        Dec. 31, 
                               2006            2007            2006
                          -------------- -------------- --------------


 (in millions)
 Net income                                   $   1,612
 Items excluded:
 Reorganization items, net                       (1,215)
 Interest earned due to bankruptcy                   12
 Post emergence bankruptcy related
  professional fees                                   9
                                              ---------
 Total items excluded                            (1,194)
                                              ---------
 Net income excluding reorganization
  related items                               $     418
                                              =========

 (in millions)
 Pre-tax (loss) income        $   (2,706)     $   1,819     $   (6,968)
 Items excluded
 Accounting adjustments               --             --            310
 Reorganization items, net         2,521         (1,215)         6,206
 Interest earned due to bankruptcy    --             12             --
 Post emergence bankruptcy related
  professional fees                   --              9             --
                               ---------      ---------      ---------
 Total items excluded              2,521         (1,194)         6,516
                               ---------      ---------      ---------
 Pre-tax (loss) income
  excluding reorganization
  related and certain items   $     (185)     $     625     $     (452)
                              ==========      =========     ==========



                          (Predecessor)
                            Year Ended
                           December 31,
                              2006
                           -----------
 Passenger Mile Yield            13.34c
 Items excluded:
 Accounting Adjustments           0.07
                           -----------
 Total items excluded             0.07

 Passenger mile yield excluding
  certain items                  13.41c
                           ===========



                            (Combined)   (Predecessor)    (Predecessor)
                            Year Ended     Year Ended       Year Ended
                           December 31,   December 31,     December 31,
                              2007           2006               2005
                           -----------    -----------      -----------
 PRASM                           11.15c         10.47c            9.31c
 Items excluded:
 Accounting Adjustments             --           0.05               --
                           -----------    -----------      -----------
 Total items excluded               --           0.05               --
                           -----------    -----------      -----------
 PRASM excluding certain items   11.15          10.52             9.31
                           -----------    -----------      -----------
 Adjustment for charter and
  other airline revenue          (0.01)                          (0.03)
                           -----------                     -----------
 PRASM excluding charter and
  other airline revenue          11.14c                           9.28c
                           -----------                     -----------
 Length of haul adjustment       (0.33)                          (0.64)
                           -----------                     -----------
 Length of Haul adjusted PRASM
  excluding charter revenue      10.81c                          8.64c
                           ===========                     ===========
 Industry average PRASM          11.40c                           9.93c
 Percentage of industry average     95%                             86%
                           ===========                     ===========



                                    (Suc-)  (Prede- 
                                    cessor  cessor)            (Prede-
                                    Three   Three   (Combined) cessor)
                                    Months  Months    Year      Year
                                    Ended    Ended    Ended    Ended
                                   Dec. 31, Dec. 31, Dec. 31, Dec. 31,
                                     2007    2006     2007      2006
                                   -------- -------- -------- --------
 CASM                                12.52c   11.77c   11.90c   11.80c
 Items excluded:
 Aircraft maintenance to
  third parties                      (0.24)   (0.21)   (0.20)   (0.16)
 Staffing services to third parties  (0.09)   (0.08)   (0.09)   (0.07)
                                     ------   ------   ------   ------
 CASM excluding items not related to
  generation of a seat mile          12.19c   11.48c   11.61c   11.57c
 Items excluded:
 Accounting Adjustments                 --        --       --   (0.08)
 Profit sharing                         --        --   (0.10)       --
 Post emergence bankruptcy related
  professional fees                     --        --   (0.01)       --
                                     ------   ------   ------   ------
 Total items excluded                   --        --   (0.11)   (0.08)
                                     ------   ------   ------   ------
 CASM excluding certain items        12.19c   11.48c   11.50c   11.49c
                                     ------   ------   ------   ------
 Fuel expense and related taxes      (3.62)   (2.93)   (3.09)   (2.99)
                                     ------   ------   ------   ------
 CASM excluding fuel expense and
  related taxes and certain items     8.57c    8.55c    8.41c    8.50c
                                     ======   ======   ======   ======

 Mainline CASM                       11.18c   10.77c   10.68c   10.75c
 Items excluded:
 Aircraft maintenance
  to third parties                   (0.28)   (0.25)   (0.25)   (0.19)
 Staffing services to third parties  (0.11)   (0.10)   (0.10)   (0.09)
                                     ------   ------   ------   ------
 Mainline CASM excluding items not   
  related to ASMs                    10.79c   10.42c   10.33c   10.47c
 Items excluded:
 Accounting Adjustments                 --       --       --    (0.10)
 Profit sharing                         --       --    (0.12)       --
 Post emergence bankruptcy related
  professional fees                     --       --    (0.01)       --
                                     ------   ------   ------   ------
 Total items excluded                   --       --    (0.13)   (0.10)
                                     ------   ------   ------   ------
 Mainline CASM excluding
  certain items                      10.79c   10.42c   10.20c   10.37c
                                     ------   ------   ------   ------
 Fuel expense and related taxes      (4.00)   (3.21)   (3.40)   (3.23)
                                     ------   ------   ------   ------
 Mainline CASM excluding
  fuel expense and related
  taxes and certain items             6.79c    7.21c    6.80c    7.14c
                                     ======   ======   ======   ======



                                        (Combined)
                                        Year Ended
                                       December 31,
                                           2007
                                        ---------

 Average price per fuel gallon          $   2.21
 Items excluded:
 Emergence related items                   (0.02)
                                        ---------
 Total items excluded                      (0.02)
                                        ---------
 Average price per fuel gallon
  excluding emergence related items     $   2.19
                                        =========



                                       (Successor)      (Predecessor)
                                          Eight              Four
                                       Months Ended      Months Ended
                                       December 31,        April 30,
                                           2007              2007
                                         --------          --------
 Revenue Passenger Miles (RPMs)
 Consolidated                             85,029            37,036
 Mainline                                 72,164            31,288
 Available Seat Miles (ASMs)
 Consolidated                            104,427            47,337
 Mainline                                 88,082            39,667


            

Contact Data