Biggest changeMD&A - Supplemental Information Total revenue, adjusted reconciliation Year Ended December 31, (in millions) 2024 2023 Total revenue $ 61,643 $ 58,048 Adjusted for: Third-party refinery sales (4,642) (3,379) Total revenue, adjusted $ 57,001 $ 54,669 Operating expense, adjusted reconciliation Year Ended December 31, (in millions) 2024 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 Fuel expense, adjusted and Average fuel price per gallon, adjusted reconciliations Average Price Per Gallon Year Ended December 31, Year Ended December 31, (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 $ 2.56 $ 2.83 TRASM, adjusted reconciliation Year Ended December 31, (in cents) 2024 2023 TRASM 21.37 ¢ 21.34 ¢ Adjusted for: Third-party refinery sales (1.61) (1.24) TRASM, adjusted 19.76 ¢ 20.10 ¢ CASM-Ex reconciliation Year Ended December 31, (in cents) 2024 2023 CASM 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 ¢ Delta Air Lines, Inc. | 2024 Form 10-K 48 Item 7.
Biggest changeMD&A - Supplemental Information Fuel expense, adjusted and Average fuel price per gallon, adjusted reconciliations Average Price Per Gallon Year Ended December 31, Year Ended December 31, (in millions, except per gallon data) 2025 2024 2025 2024 Total fuel expense $ 9,819 $ 10,566 $ 2.30 $ 2.57 Adjusted for: MTM adjustments and settlements on hedges 17 (21) — (0.01) Total fuel expense, adjusted $ 9,836 $ 10,544 $ 2.30 $ 2.56 TRASM, adjusted reconciliation Year Ended December 31, (in cents) 2025 2024 TRASM 21.26 ¢ 21.37 ¢ Adjusted for: Third-party refinery sales (1.70) (1.61) TRASM, adjusted 19.56 ¢ 19.76 ¢ CASM-Ex reconciliation Year Ended December 31, (in cents) 2025 2024 CASM 19.31 ¢ 19.30 ¢ Adjusted for: Aircraft fuel and related taxes (3.29) (3.66) Third-party refinery sales (1.70) (1.61) Profit sharing (0.45) (0.48) CASM-Ex 13.86 ¢ 13.54 ¢ Delta Air Lines, Inc. | 2025 Form 10-K 48 Item 7.
Customers earn miles based on their spending with participating companies, such as credit card, ridesharing, retail, car rental and hotel companies, with which we have marketing agreements to sell miles. Our contracts to sell miles under these marketing agreements have multiple performance obligations.
Customers earn miles based on their spending with participating companies, such as credit card, car rental, ridesharing, retail, and hotel companies, with which we have marketing agreements to sell miles. Our contracts to sell miles under these marketing agreements have multiple performance obligations.
Changes in life expectancy may significantly impact our benefit obligations and future net periodic cost/(benefit). Each year we review information published by the Society of Actuaries and other publicly available information to develop our best estimate of life expectancy for purposes of measuring pension and other postretirement and postemployment benefit obligations. Funding.
Changes in life expectancy may significantly impact our benefit obligations and future net periodic cost. Each year we review information published by the Society of Actuaries and other publicly available information to develop our best estimate of life expectancy for purposes of measuring pension and other postretirement and postemployment benefit obligations.
Full-time equivalent employees exclude employees of regional carriers that we do not own. (2) Non-GAAP financial measures are defined and reconciled to TRASM, CASM and average fuel price per gallon, respectively, in "Supplemental Information" below. (3) Includes the impact of refinery segment results and fuel hedge activity. Delta Air Lines, Inc. | 2024 Form 10-K 39 Item 7.
Full-time equivalent employees exclude employees of regional carriers that we do not own. (2) Non-GAAP financial measures are defined and reconciled to TRASM, CASM and average fuel price per gallon, respectively, in "Supplemental Information" below. (3) Includes the impact of refinery segment results and fuel hedge activity. Delta Air Lines, Inc. | 2025 Form 10-K 39 Item 7.
A hypothetical 10% change in the number of outstanding miles estimated to be redeemed would result in an impact of less than 1% of total operating revenue recognized for the year ended December 31, 2024. We defer revenue for the miles when earned and recognize loyalty travel awards in passenger revenue as the miles are redeemed and transportation is provided.
A hypothetical 10% change in the number of outstanding miles estimated to be redeemed would result in an impact of less than 1% of total operating revenue recognized for the year ended December 31, 2025. We defer revenue for the miles when earned and recognize loyalty travel awards in passenger revenue as the miles are redeemed and transportation is provided.
See Note 9 of the Notes to the Consolidated Financial Statements for more information on our employee benefit obligations. Profit Sharing. Our broad-based employee profit sharing program provides that, for each year in which we have an annual pre-tax profit, as defined by the terms of the program, we will pay a specified portion of that profit to employees.
See Note 8 of the Notes to the Consolidated Financial Statements for more information on our employee benefit obligations. Profit Sharing. Our broad-based employee profit sharing program provides that, for each year in which we have an annual pre-tax profit, as defined by the terms of the program, we will pay a specified portion of that profit to employees.
A hypothetical 10% increase in our estimate of the ETV of a mile would have decreased total operating revenue by less than 1% for the year ended December 31, 2024, as a result of an increase in the amount of revenue deferred associated with the miles earned. Sale of Miles to Participating Companies.
A hypothetical 10% increase in our estimate of the ETV of a mile would have decreased total operating revenue by less than 1% for the year ended December 31, 2025, as a result of an increase in the amount of revenue deferred associated with the miles earned. Sale of Miles to Participating Companies.
In determining the amount of profit sharing, the program defines profit as pre-tax profit adjusted for profit sharing and certain other items. We pay profit sharing annually in February. We paid $1.4 billion in 2024 to our employees in recognition of their contributions toward meeting our financial goals.
In determining the amount of profit sharing, the program defines profit as pre-tax profit adjusted for profit sharing and certain other items. We pay profit sharing annually in February. We paid $1.4 billion in 2025 to our employees in recognition of their contributions toward meeting our financial goals.
We were in compliance with the covenants in our debt agreements at December 31, 2024. See Note 6 of the Notes to the Consolidated Financial Statements for more information on the covenants in our debt agreements. Delta Air Lines, Inc. | 2024 Form 10-K 42 Item 7.
We were in compliance with the covenants in our debt agreements at December 31, 2025. See Note 6 of the Notes to the Consolidated Financial Statements for more information on the covenants in our debt agreements. Delta Air Lines, Inc. | 2025 Form 10-K 42 Item 7.
This is achieved by investing in a globally diversified mix of public and private equity, fixed income, real assets, hedge funds and other assets and instruments. The expected long-term rate of return on our defined benefit pension plan assets is 6.97%.
This is achieved by investing in a globally diversified mix of public and private equity, fixed income, real assets, hedge funds and other assets and instruments. The expected long-term rate of return on our defined benefit pension plan assets is 6.96%.
We sell miles to American Express which are then provided to their customers under the co-brand credit card program and the Membership Rewards program. Delta Air Lines, Inc. | 2024 Form 10-K 43 Item 7.
We sell miles to American Express which are then provided to their customers under the co-brand credit card program and the Membership Rewards program. Delta Air Lines, Inc. | 2025 Form 10-K 43 Item 7.
TRASM, adjusted - The amount of total revenue earned per ASM during a reporting period, adjusted for the item shown above in "Supplemental Information." Delta Air Lines, Inc. | 2024 Form 10-K 50 Item 7A. Market Risk
TRASM, adjusted - The amount of total revenue earned per ASM during a reporting period, adjusted for the item shown above in "Supplemental Information." Delta Air Lines, Inc. | 2025 Form 10-K 50 Item 7A. Market Risk
We determine our discount rate on our measurement date primarily by reference to annualized rates earned on high-quality fixed income investments and yield-to-maturity analyses specific to our estimated future benefit payments for each plan. We used a weighted average discount rate to value the obligations of 5.71% and 5.31% at December 31, 2024 and 2023, respectively.
We determine our discount rate on our measurement date primarily by reference to annualized rates earned on high-quality fixed income investments and yield-to-maturity analyses specific to our estimated future benefit payments for each plan. We used a weighted average discount rate to value the obligations of 5.50% and 5.71% at December 31, 2025 and 2024, respectively.
Miles are redeemable by customers for air travel on Delta and other participating airlines, access to Delta Sky Club and other program awards. To facilitate transactions with participating companies, we sell miles to non-airline businesses and other airlines.
Miles are redeemable by customers for air travel on Delta and other participating airlines, access to Delta Sky Clubs, and other program awards. To facilitate transactions with participating companies, we sell miles to non-airline businesses and other airlines.
During the year ended December 31, 2024, we recorded $1.4 billion in profit sharing expense based on 2024 pre-tax profit, which we will pay to employees in February 2025. Delta Air Lines, Inc. | 2024 Form 10-K 40 Item 7. MD&A - Financial Condition and Liquidity Contract Carrier Obligations.
During the year ended December 31, 2025, we recorded $1.3 billion in profit sharing expense based on 2025 pre-tax profit, which we will pay to employees in February 2026. Delta Air Lines, Inc. | 2025 Form 10-K 40 Item 7. MD&A - Financial Condition and Liquidity Contract Carrier Obligations.
We determine our best estimate of the selling prices by using a discounted cash flow analysis using multiple inputs and assumptions, including (1) the expected number of miles awarded and number of miles redeemed, (2) ETV for the award travel obligation adjusted for mileage breakage, (3) published rates on our website for baggage fees, Delta Sky Club lounge access and other benefits while traveling on Delta, (4) brand value (using estimated royalties generated from the use of our brand) and (5) volume discounts provided to certain partners.
We determine our best estimate of the selling prices by using a discounted cash flow analysis using multiple inputs and assumptions, including (1) the expected number of miles awarded and number of miles redeemed, (2) ETV for the award travel obligation adjusted for mileage breakage, (3) published rates on our website for baggage fees, lounge access and priority boarding while traveling on Delta, (4) brand value (using estimated royalties generated from the use of our brand) and (5) volume discounts provided to certain partners.
MD&A - Critical Accounting Estimates The investment strategy for our defined benefit pension plan assets is to earn a long-term return that meets or exceeds our annualized return target while taking an acceptable level of risk and maintaining sufficient liquidity to pay current benefits and other cash obligations of the plan.
The investment strategy for our defined benefit pension plan assets is to earn a long-term return that meets or exceeds our annualized return target while taking an acceptable level of risk and maintaining sufficient liquidity to pay current benefits and other cash obligations of the plan.
Revenue allocated to services performed in conjunction with a passenger’s flight, such as baggage fee waivers, is recognized as travel-related services in passenger revenue when the related service is performed. Revenue allocated to Delta Sky Club lounge access is recognized as miscellaneous in other revenue as access is provided.
Revenue allocated to services performed in conjunction with a passenger’s flight, such as baggage fee waivers, is recognized as travel-related services in passenger revenue when the related service is performed. Revenue allocated to lounge access is recognized as miscellaneous in other revenue as access is provided.
For more information about our income taxes, see Note 11 of the Notes to the Consolidated Financial Statements. Delta Air Lines, Inc. | 2024 Form 10-K 38 Item 7. MD&A - Refinery Segment Refinery Segment The refinery operated by our wholly owned subsidiary Monroe primarily produces gasoline, diesel and jet fuel.
For more information about our income taxes, see Note 10 of the Notes to the Consolidated Financial Statements. Delta Air Lines, Inc. | 2025 Form 10-K 37 Item 7. MD&A - Refinery Segment Refinery Segment The refinery operated by our wholly owned subsidiary, Monroe, primarily produces gasoline, diesel and jet fuel.
Sources and Uses of Liquidity Operating Activities Operating activities in 2024 provided $8.0 billion of cash flow compared to $6.5 billion in 2023. We expect to continue generating cash flows from operations during 2025. Our operating cash flow is impacted by the following factors: Seasonality of Advance Ticket Sales .
Sources and Uses of Liquidity Operating Activities Operating activities in 2025 provided $8.3 billion of cash flow compared to $8.0 billion in 2024. We expect to continue generating cash flows from operations during 2026. Our operating cash flow is impacted by the following factors: Seasonality of Advance Ticket Sales .
Our capital expenditures (i.e., property and equipment additions in our Consolidated Statements of Cash Flows ("cash flows statement")) were $5.1 billion and $5.3 billion in 2024 and 2023, respectively. Our capital expenditures are primarily related to the purchases of aircraft, airport construction projects (discussed below), fleet modifications and technology enhancements.
Our capital expenditures (i.e., property and equipment additions in our Consolidated Statements of Cash Flows ("cash flows statement")) were $4.5 billion and $5.1 billion in 2025 and 2024, respectively. Our capital expenditures are primarily related to the purchases of aircraft, fleet modifications, airport construction projects and technology enhancements.
We recognize mileage breakage proportionally during the period in which the remaining miles are actually redeemed. At December 31, 2024, the aggregate deferred revenue balance associated with the SkyMiles program was $8.8 billion.
We recognize mileage breakage proportionally during the period in which the remaining miles are actually redeemed. At December 31, 2025, the aggregate deferred revenue balance associated with the SkyMiles program was $9.3 billion.
We solicit valuation updates from the investment fund managers and use their information and corroborating data from public markets to determine any needed fair value adjustments. For additional information on our significant accounting policies related to defined benefit pension plans, see Note 9 of the Notes to the Consolidated Financial Statements.
We solicit valuation updates from the investment fund managers and use their information and corroborating data from public markets to determine any needed fair value adjustments. For additional information on our significant accounting policies related to defined benefit pension plans, see Note 8 of the Notes to the Consolidated Financial Statements. Recent Accounting Standards Recently Adopted Standards Income Taxes.
MD&A - Financial Condition and Liquidity Financial Condition and Liquidity As of December 31, 2024, we had $6.1 billion in cash, cash equivalents, short-term investments and aggregate principal amount committed and available to be drawn under our revolving credit facilities ("liquidity").
MD&A - Financial Condition and Liquidity Financial Condition and Liquidity As of December 31, 2025, we had $7.4 billion in cash, cash equivalents, short-term investments and aggregate principal amount committed and available to be drawn under our revolving credit facilities ("liquidity").
As described further in Note 6 of the Notes to the Consolidated Financial Statements, as of December 31, 2024, scheduled maturities of our debt in 2025 are $1.8 billion, with maturities from 2026 through 2029 ranging between $600 million and $2.3 billion annually. As of December 31, 2024, scheduled maturities after 2029 aggregate to $6.6 billion.
As described further in Note 6 of the Notes to the Consolidated Financial Statements, as of December 31, 2025, scheduled maturities of our debt in 2026 are $1.4 billion, with maturities from 2027 through 2030 ranging between $600 million and $3.5 billion annually. As of December 31, 2025, scheduled maturities after 2030 aggregate to $4.8 billion.
Our most significant contract to sell miles relates to our co-brand credit card relationship with American Express. Total cash sales to American Express were $7.4 billion during 2024, an increase of 8% compared to the prior year. See Note 2 of the Notes to the Consolidated Financial Statements for further information regarding the cash sales from marketing agreements. Fuel .
Our most significant contract to sell miles relates to our co-brand credit card relationship with American Express. Remuneration from American Express was $8.2 billion during 2025, an increase of 11% compared to the prior year. See Note 2 of the Notes to the Consolidated Financial Statements for further information regarding the cash sales from marketing agreements. Fuel .
Such 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. • One-time pilot agreement expenses.
Such 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. • Third-party refinery sales.
During 2024, we continued our quarterly dividend program with $0.10 per share payments in the March 2024 and June 2024 quarters and $0.15 per share payments in the September 2024 and December 2024 quarters. Total dividend payments during the year ended December 31, 2024 were $321 million.
During 2025, we continued our quarterly dividend program with $0.15 per share payments in the March 2025 and June 2025 quarters and $0.1875 per share payments in the September 2025 and December 2025 quarters. Total dividend payments during the year ended December 31, 2025 were $440 million.
The impact of a 0.50% change in weighted average discount rate and 1.00% change in expected long-term rate of return on assets are shown in the table below: Benefit plan effects of change in assumptions used Change in Assumption Effect on 2025 Pension Cost/(Benefit) Effect on Accrued Pension Liability at December 31, 2024 0.50% decrease in weighted average discount rate $ 12 million $ 674 million 0.50% increase in weighted average discount rate $ (12) million $ (624) million 1.00% decrease in expected long-term rate of return on assets $ 154 million $ — 1.00% increase in expected long-term rate of return on assets $ (154) million $ — Life Expectancy .
The impact of a 0.50% change in weighted average discount rate and 1.00% change in expected long-term rate of return on assets are shown in the table below: Benefit plan effects of change in assumptions used Change in Assumption Effect on 2026 Pension Cost/(Benefit) Effect on Accrued Pension Liability at December 31, 2025 0.50% decrease in weighted average discount rate $ 14 million $ 673 million 0.50% increase in weighted average discount rate $ (13) million $ (622) million 1.00% decrease in expected long-term rate of return on assets $ 168 million $ — 1.00% increase in expected long-term rate of return on assets $ (168) million $ — Life Expectancy .
Income Taxes Our effective tax rate was 26% and 18% for 2024 and 2023, respectively. Our effective tax rate is impacted by net pre-tax income or loss recognized on our equity investments, which are considered capital assets for tax purposes, because realized capital losses can only be deducted against realized capital gains.
Our effective tax rate is impacted by net pre-tax income or loss recognized on our equity investments, which are considered capital assets for tax purposes, because realized capital losses can only be deducted against realized capital gains.
On February 6, 2025, the Board of Directors approved and we will pay a quarterly dividend of $0.15 per share on March 20, 2025 to shareholders of record as of February 27, 2025. Undrawn Lines of Credit. As of December 31, 2024 we had approximately $3.1 billion undrawn and available under our revolving credit facilities. Covenants.
On February 4, 2026, the Board of Directors approved and we will pay a quarterly dividend of $0.1875 per share on March 19, 2026 to shareholders of record as of February 26, 2026. Undrawn Lines of Credit. As of December 31, 2025 we had approximately $3.1 billion undrawn and available under our revolving credit facilities. Covenants.
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.
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.
Our expected 2025 capital spend of approximately $5.0 billion, which may vary depending on financing decisions, will be primarily for aircraft, including deliveries and advance deposit payments, as well as fleet modifications and technology enhancements. As described in Part I, Item 1.
Our expected 2026 capital spend of approximately $5.5 billion, which may vary depending on financing decisions, will be primarily for aircraft, including deliveries and advance deposit payments, as well as fleet modifications and technology enhancements.
In December 2023, the FASB issued ASU No. 2023-09, "Income Taxes (Topic 740): Improvements to Income Tax Disclosures." This standard enhances disclosures related to income taxes, including the rate reconciliation and information on income taxes paid. This ASU is effective beginning January 1, 2025.
In December 2023, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2023-09, "Income Taxes (Topic 740): Improvements to Income Tax Disclosures." This standard enhances disclosures related to income taxes, including the rate reconciliation and information on income taxes paid. We adopted this standard effective January 1, 2025.
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 that is core to our operations.
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. • Strategic investments and related.
Operating Statistics Year Ended December 31, Consolidated (1) 2024 2023 Revenue passenger miles (in millions) 246,145 232,241 Available seat miles (in millions) 288,394 272,033 Passenger mile yield 20.68 ¢ 21.06 ¢ Passenger revenue per available seat mile ("PRASM") 17.65 ¢ 17.98 ¢ Total revenue per available seat mile ("TRASM") 21.37 ¢ 21.34 ¢ TRASM, adjusted (2) 19.76 ¢ 20.10 ¢ Cost per available seat mile ("CASM") 19.30 ¢ 19.31 ¢ CASM-Ex (2) 13.54 ¢ 13.17 ¢ Passenger load factor 85 % 85 % Fuel gallons consumed (in millions) 4,114 3,926 Average price per fuel gallon (3) $ 2.57 $ 2.82 Average price per fuel gallon, adjusted (2)(3) $ 2.56 $ 2.83 Approximate full-time equivalent employees, end of period 103,000 103,000 (1) Includes the operations of our regional carriers under capacity purchase agreements.
MD&A - Operating Statistics Operating Statistics Year Ended December 31, Consolidated (1) 2025 2024 Revenue passenger miles (in millions) 249,578 246,145 Available seat miles (in millions) 298,045 288,394 Passenger mile yield 20.74 ¢ 20.68 ¢ Passenger revenue per available seat mile ("PRASM") 17.37 ¢ 17.65 ¢ Total revenue per available seat mile ("TRASM") 21.26 ¢ 21.37 ¢ TRASM, adjusted (2) 19.56 ¢ 19.76 ¢ Cost per available seat mile ("CASM") 19.31 ¢ 19.30 ¢ CASM-Ex (2) 13.86 ¢ 13.54 ¢ Passenger load factor 84 % 85 % Fuel gallons consumed (in millions) 4,269 4,114 Average price per fuel gallon (3) $ 2.30 $ 2.57 Average price per fuel gallon, adjusted (2)(3) $ 2.30 $ 2.56 Approximate full-time equivalent employees, end of period 103,000 103,000 (1) Includes the operations of our regional carriers under capacity purchase agreements.
In addition, we have employee benefit obligations relating primarily to projected future benefit payments from our unfunded postretirement and postemployment plans. Benefit payments for these obligations are expected to be approximately $500 million on an annual basis over the next five years.
Payments to defined contribution plans were approximately $1.4 billion during the year ended December 31, 2025. In addition, we have employee benefit obligations relating primarily to projected future benefit payments from our unfunded postretirement and postemployment plans. Benefit payments for these obligations are expected to be approximately $500 million on an annual basis over the next five years.
As described further in Note 7 of the Notes to the Consolidated Financial Statements, as of December 31, 2024 we had a total of $8.4 billion of minimum operating lease obligations. These minimum lease payments range from approximately $600 million to $1.0 billion on an annual basis over the next five years. Other Obligations.
As described further in Note 7 of the Notes to the Consolidated Financial Statements, as of December 31, 2025 we had a total of $7.8 billion of minimum operating lease obligations. These minimum lease payments decrease on an annual basis from approximately $1.0 billion in 2026 to $500 million in 2030. Other Obligations.
We had no minimum funding requirements in 2024, and estimate that there will be approximately $80 million of minimum funding requirements under these plans in 2025.
We had minimum funding requirements of $70 million during 2025 and estimate that there will be approximately $5 million of minimum funding requirements under these plans in 2026.
As of December 31, 2024, we had approximately $2.7 billion of U.S. federal pre-tax net operating loss carryforwards which we are expecting to utilize during 2025. These net operating loss carryforwards were primarily generated in 2020 and do not expire. We expect our annual effective tax rate to be between 23% and 25% for 2025.
As of December 31, 2025, we had approximately $2.4 billion of U.S. federal pre-tax net operating loss carryforwards which we are expecting to utilize during 2026. These net operating loss carryforwards were primarily generated in 2020 and do not expire.
Delta Air Lines, Inc. | 2024 Form 10-K 45 Item 7.
Delta Air Lines, Inc. | 2025 Form 10-K 35 Item 7.
Delta Air Lines, Inc. | 2024 Form 10-K 44 Item 7. MD&A - Critical Accounting Estimates When we evaluate goodwill for impairment using a quantitative approach, we estimate the fair value of the reporting unit by considering both comparable public company multiples (a market approach) and projected discounted future cash flows (an income approach).
When we evaluate goodwill for impairment using a quantitative approach, we estimate the fair value of the reporting unit by considering both comparable public company multiples (a market approach) and projected discounted future cash flows (an income approach).
Ancillary Businesses and Refinery. Ancillary businesses and refinery includes expenses associated with refinery sales to third parties, aircraft maintenance services we provide to third parties and our vacation package operations. The increase in these expenses was primarily related to higher refinery sales to third parties, which increased $1.3 billion compared to 2023.
Ancillary Businesses and Refinery. Ancillary businesses and refinery includes expenses associated with refinery sales to third parties, MRO and our vacation package operations. The increase in these expenses was primarily related to higher refinery sales to third parties, which increased $435 million compared to 2024.
During the years ended December 31, 2024, 2023 and 2022, total cash sales from marketing agreements related to our loyalty program were $7.4 billion, $6.9 billion and $5.7 billion, respectively, which are allocated to travel and other performance obligations, as discussed below. Our most significant arrangement to sell miles relates to our co-brand credit card relationship with American Express.
During the years ended December 31, 2025, 2024 and 2023, total cash sales from marketing agreements related to our loyalty program were $8.0 billion, $7.4 billion and $6.9 billion, respectively, which are allocated to travel and other performance obligations, as discussed below.
As described further in Note 7 of the Notes to the Consolidated Financial Statements, as of December 31, 2024 we had a total of $897 million of minimum finance lease obligations. These minimum lease payments range from approximately $30 million to $400 million on an annual basis over the next five years. Capital Returns to Shareholders.
As described further in Note 7 of the Notes to the Consolidated Financial Statements, as of December 31, 2025 we had a total of $870 million of minimum finance lease obligations. These minimum lease payments are generally decreasing on an annual basis from approximately $300 million in 2026 to $100 million in 2030. Capital Returns to Shareholders.
As of December 31, 2024 the total of these minimum amounts was $7.7 billion and range from approximately $700 million to $1.8 billion on an annual basis over the next five years. See Note 10 of the Notes to the Consolidated Financial Statements for more information on our contract carrier obligations. Operating Lease Obligations.
As of December 31, 2025 the total of these minimum amounts was $6.0 billion, decreasing on an annual basis from approximately $1.8 billion in 2026 to $300 million in 2030. See Note 9 of the Notes to the Consolidated Financial Statements for more information on our contract carrier obligations. Operating Lease Obligations.
Free cash flow reconciliation Year Ended December 31, (in millions) 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 Delta Air Lines, Inc. | 2024 Form 10-K 49 Item 7.
Free cash flow reconciliation Year Ended December 31, (in millions) 2025 Net cash provided by operating activities $ 8,342 Net cash used in investing activities (4,186) Adjusted for: Pension plan contributions 70 Net cash flows related to certain airport construction projects and other 141 Strategic investments and related 276 Free cash flow $ 4,643 Delta Air Lines, Inc. | 2025 Form 10-K 49 Item 7.
Fuel expense represented approximately 19% of our total operating expense during 2024. The market price for jet fuel is volatile, which can impact the comparability of our periodic cash flows from operations. The average fuel price per gallon decreased in 2024. We expect continued higher market price volatility compared to historical levels due to geopolitical events.
Fuel expense represented approximately 17% of our total operating expense during 2025. The market price for jet fuel is volatile, which can impact the comparability of our periodic cash flows from operations. The average fuel price per gallon decreased in 2025. Fuel prices have historically been volatile due to many factors, including geopolitical events.
Adjusting for these expenses allows investors to better understand and analyze our core cost performance. • 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. • Aircraft fuel and related taxes.
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. • Aircraft fuel and related taxes. The volatility in fuel prices impacts the comparability of year-over-year financial performance.
Fuel expense decreased $503 million compared to 2023 primarily due to a 12% decrease in the market price of jet fuel partially offset by a 5% increase in consumption on a 6% increase in capacity, resulting in a 1% improvement in fuel efficiency.
Fuel expense decreased $747 million compared to 2024 primarily due to a 9% decrease in the market price of jet fuel partially offset by a 4% increase in consumption on a 3% increase in capacity.
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. Adjustments include: • Net redemptions of short-term investments.
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. Adjustments include: • Pension plan contributions. Cash flows related to pension funding are included in our GAAP operating activities.
As of December 31, 2024, the funded status for these plans recorded on our balance sheets was $938 million, which is the net of our benefit obligation of $15.0 billion and plan assets of $15.9 billion.
These plans are generally closed to new entrants and frozen for future benefit accruals. As of December 31, 2025, the funded status for these plans recorded on our balance sheets was $2.3 billion, which is the net of our benefit obligation of $15.0 billion and plan assets of $17.3 billion.
During the December 2024 quarter, we performed qualitative assessments of goodwill and indefinite-lived intangible assets, including applicable factors noted above, and determined that there was no indication that the assets were impaired. Our qualitative assessments include analyses and weighting of all relevant factors that impact the fair value of our goodwill and indefinite-lived intangible assets.
Definite-lived assets consist primarily of marketing and maintenance service agreements. During the December 2025 quarter, we performed qualitative assessments of goodwill and indefinite-lived intangible assets, including applicable factors noted above, and determined that there was no indication that the assets were impaired.
Salaries and Related Costs. The increase in salaries and related costs primarily resulted from the implementation of base pay increases for eligible employees of 5% effective June 1, 2024 and for Delta pilots on January 1, 2024. In June 2024 we also increased our minimum starting wage for domestic mainline employees to $19 per hour.
The increase in salaries and related costs primarily resulted from the implementation of base pay increases for eligible employees of 5% effective June 1, 2024 and 4% effective June 1, 2025, and 4% for Delta pilots on January 1, 2025. Aircraft Fuel and Related Taxes.
Based on applicable interest rates and scheduled debt maturities as of December 31, 2024, these interest obligations total approximately $3.0 billion and range from approximately $200 million to $600 million on an annual basis over the next five years. Finance Lease Obligations.
Based on applicable interest rates and scheduled debt maturities as of December 31, 2025, these interest obligations total approximately $2.4 billion, decreasing on an annual basis from approximately $500 million in 2026 to $200 million in 2030. Finance Lease Obligations.
Goodwill . Our goodwill balance, which is related to the airline segment, was $9.8 billion at December 31, 2024. Identifiable Intangible Assets. Our identifiable intangible assets, which are related to the airline segment, had a net carrying amount of $6.0 billion at December 31, 2024, of which $5.9 billion related to indefinite-lived intangible assets.
Our identifiable intangible assets, which are related to the airline segment, had a net carrying amount of $6.0 billion at December 31, 2025, of which $5.9 billion related to indefinite-lived intangible assets. Indefinite-lived assets are not amortized and consist of routes, slots, the Delta tradename and assets related to alliances and collaborative arrangements.
Fuel expense and average price per gallon Average Price Per Gallon Year Ended December 31, Increase (Decrease) Year Ended December 31, Increase (Decrease) (in millions, except per gallon data) 2024 2023 2024 2023 Fuel purchase cost (1) $ 10,583 $ 11,506 $ (923) $ 2.57 $ 2.93 $ (0.36) Fuel hedge impact 21 (52) 73 0.01 (0.01) 0.02 Refinery segment impact (38) (385) 347 (0.01) (0.10) 0.09 Total fuel expense $ 10,566 $ 11,069 $ (503) $ 2.57 $ 2.82 $ (0.25) (1) Market price for jet fuel at airport locations, including related taxes and transportation costs.
Fuel expense and average price per gallon Average Price Per Gallon Year Ended December 31, Increase (Decrease) Year Ended December 31, Increase (Decrease) (in millions, except per gallon data) 2025 2024 2025 2024 Fuel purchase cost (1) $ 9,993 $ 10,583 $ (590) $ 2.34 $ 2.57 $ (0.23) Fuel hedge impact (17) 21 (38) — 0.01 (0.01) Refinery segment impact (157) (38) (119) (0.04) (0.01) (0.03) Total fuel expense $ 9,819 $ 10,566 $ (747) $ 2.30 $ 2.57 $ (0.27) (1) Market price for jet fuel at airport locations, including related taxes and transportation costs.
Non-Operating Results Year Ended December 31, Favorable (Unfavorable) (in millions) 2024 2023 Interest expense, net $ (747) $ (834) $ 87 Gain/(loss) on investments, net (319) 1,263 (1,582) Loss on extinguishment of debt (39) (63) 24 Miscellaneous, net (232) (279) 47 Total non-operating (expense)/income, net $ (1,337) $ 87 $ (1,424) Interest expense, net.
Non-Operating Results Year Ended December 31, Favorable (Unfavorable) (in millions) 2025 2024 Interest expense, net $ (679) $ (747) $ 68 Gain/(loss) on investments, net 1,212 (319) 1,531 Loss on extinguishment of debt (26) (39) 13 Miscellaneous, net (144) (232) 88 Total non-operating income/(expense), net $ 363 $ (1,337) $ 1,700 Interest expense, net.
Assumptions include, among other things, the actual and projected market performance of assets, statutory requirements and demographic data for participants. Investments Valued at Net Asset Value ("NAV") Per Share. On an annual basis we assess the potential for adjustments to the fair value of all investments.
Estimates of future funding requirements are based on various assumptions and can vary materially from actual funding requirements. Assumptions include, among other things, the actual and projected market performance of assets, statutory requirements and demographic data for participants. Investments Valued at Net Asset Value ("NAV") Per Share.
Monroe has agreements in place to exchange the non-jet fuel products the refinery produces with third parties for jet fuel consumed in our airline operations. The jet fuel produced and procured through exchanging gasoline and diesel fuel produced by the refinery typically provides approximately 200,000 barrels per day, or approximately 75% of our consumption, for use in our airline operations.
The refinery provides approximately 200,000 barrels per day, or approximately 75% of our consumption, for use in our airline operations through the production of jet fuel and through exchanges and sales of gasoline and diesel fuel produced by the refinery.
We previously performed quantitative assessments in the December 2023 quarter, noting no impairment of goodwill or indefinite-lived intangible assets. For additional information on our goodwill and indefinite-lived intangible assets' significant accounting policies and the related fair values and book values, see Note 5 of the Notes to the Consolidated Financial Statements.
For additional information on our goodwill and indefinite-lived intangible assets' significant accounting policies and the related fair values and book values, see Note 5 of the Notes to the Consolidated Financial Statements. Defined Benefit Pension Plans We sponsor defined benefit pension plans for eligible employees and retirees.
See "Refinery Segment" below for additional details on the refinery's operations, including third party refinery sales. Landing Fees and Other Rents. The increase in landing fees and other rents resulted from higher rates charged by airports following extensive redevelopment projects at numerous facilities and more flights compared to 2023. Delta Air Lines, Inc. | 2024 Form 10-K 37 Item 7.
The increase in landing fees and other rents resulted from higher rates charged by airports following extensive redevelopment projects at numerous facilities and more flights compared to 2024. Regional Carrier Expense. The increase in regional carrier expense primarily resulted from higher volume of regional flights and annual rate increases. Delta Air Lines, Inc. | 2025 Form 10-K 36 Item 7.
A refinery may meet its obligation by blending the necessary volumes of renewable fuels, by purchasing Renewable Identification Numbers ("RINs") in the open market or through a combination of blending and purchasing RINs. Because Monroe is able to blend only a small amount of renewable fuels, it must purchase the majority of its RINs requirement in the secondary market.
A refinery is subject to annual EPA requirements to blend renewable fuels into the gasoline and on-road diesel fuel it produces. A refinery may meet its obligation by blending the necessary volumes of renewable fuels, by purchasing Renewable Identification Numbers ("RINs") in the open market, or through a combination of blending and purchasing RINs.
See Note 14 of the Notes to the Consolidated Financial Statements for further information regarding our segment reporting. Standards Effective in Future Years Income Taxes.
See Note 10 of the Notes to the Consolidated Financial Statements for our income tax disclosures. Standards Effective in Future Years Disaggregation of Income Statement Expenses.
We are assessing the impact of this ASU and, upon adoption, may be required to include certain additional disclosures in the footnotes to our Consolidated Financial Statements. Supplemental Information We sometimes use information ("non-GAAP financial measures") that is derived from the Consolidated Financial Statements, but that is not presented in accordance with GAAP. Under the U.S.
We are assessing the impact of this ASU and, upon adoption, may be required to include certain additional disclosures in the footnotes to our Consolidated Financial Statements. Internal Use Software.
The refinery regularly optimizes its sales and exchange activities of non-jet fuel products based on market conditions and the availability of counterparties for exchanges.
The refinery regularly optimizes its sales and exchange activities of non-jet fuel products based on market conditions and the availability of counterparties for exchanges. The volume of exchange transactions has declined in recent years due to changes in the counterparties used to supply jet fuel and our related buy/sell agreements.
Our funding obligations for qualified defined benefit plans are governed by ERISA and any additional applicable legislation. Under current legislation, any required funding would be amortized over a rolling 15-year period and calculated using a discount rate of no less than 4.75% through 2030.
Under current legislation, any required funding would be amortized over a rolling 15-year period and calculated using a discount rate of no less than 4.75% through 2030. While recent legislation makes our funding obligations for these plans more predictable, factors outside our control continue to have an impact on the funding requirements.
See Note 4 of the Notes to the Consolidated Financial Statements for additional information on our equity investments measured at fair value on a recurring basis. Net unrealized gains on our equity method investments during 2023 were primarily related to Wheels Up, Hanjin-KAL and LATAM. Loss on extinguishment of debt.
See Note 4 of the Notes to the Consolidated Financial Statements for additional information on our equity investments measured at fair value on a recurring basis. Loss on extinguishment of debt. This reflects the losses incurred in the early repayment of debt referenced above. Miscellaneous, net.
MD&A - Results of Operations Operating Expense Year Ended December 31, Increase (Decrease) % Increase (Decrease) (1) (in millions) 2024 2023 Salaries and related costs $ 16,161 $ 14,607 $ 1,554 11 % Aircraft fuel and related taxes 10,566 11,069 (503) (5) % Ancillary businesses and refinery 5,416 4,172 1,244 30 % Contracted services 4,228 4,041 187 5 % Landing fees and other rents 3,150 2,563 587 23 % Aircraft maintenance materials and outside repairs 2,616 2,432 184 8 % Depreciation and amortization 2,513 2,341 172 7 % Passenger commissions and other selling expenses 2,485 2,334 151 6 % Regional carrier expense 2,328 2,200 128 6 % Passenger service 1,788 1,750 38 2 % Profit sharing 1,389 1,383 6 — % Aircraft rent 548 532 16 3 % Pilot agreement and related expenses — 864 (864) NM Other 2,460 2,239 221 10 % Total operating expense $ 55,648 $ 52,527 $ 3,121 6 % (1) Certain variances are labeled as not meaningful ("NM") throughout management's discussion and analysis.
MD&A - Results of Operations Operating Expense Year Ended December 31, Increase (Decrease) % Increase (Decrease) (in millions) 2025 2024 Salaries and related costs $ 17,520 $ 16,161 $ 1,359 8 % Aircraft fuel and related taxes 9,819 10,566 (747) (7) % Ancillary businesses and refinery 5,987 5,416 571 11 % Contracted services 4,617 4,228 389 9 % Landing fees and other rents 3,564 3,150 414 13 % Regional carrier expense 2,553 2,328 225 10 % Passenger commissions and other selling expenses 2,485 2,485 — — % Depreciation and amortization 2,443 2,513 (70) (3) % Aircraft maintenance materials and outside repairs 2,432 2,616 (184) (7) % Passenger service 1,855 1,788 67 4 % Profit sharing 1,337 1,389 (52) (4) % Aircraft rent 542 548 (6) (1) % Other 2,388 2,460 (72) (3) % Total operating expense $ 57,542 $ 55,648 $ 1,894 3 % Salaries and Related Costs.
See Note 9 of the Notes to the Consolidated Financial Statements for additional information on our employee benefit plans. Aircraft Fuel and Related Taxes.
For additional information on our significant accounting policies related to the loyalty program, see Note 2 of the Notes to the Consolidated Financial Statements.
Employee Benefit Obligations. We sponsor defined benefit and defined contribution pension plans for eligible employees and retirees. Our funding obligations for defined benefit plans are governed by the Employee Retirement Income Security Act ("ERISA") and any additional applicable legislation.
Our funding obligations for defined benefit plans are governed by the Employee Retirement Income Security Act ("ERISA") and any additional applicable legislation. We had minimum funding requirements of $70 million during 2025 and estimate that there will be approximately $5 million of minimum funding requirements under these plans in 2026.
Operating income, adjusted reconciliation Year Ended December 31, (in millions) 2024 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 Delta Air Lines, Inc. | 2024 Form 10-K 47 Item 7.
Operating income, adjusted reconciliation Year Ended December 31, (in millions) 2025 2024 Operating income $ 5,822 $ 5,995 Adjusted for: MTM adjustments and settlements on hedges (17) 21 Operating income, adjusted $ 5,804 $ 6,016 Total revenue, adjusted reconciliation Year Ended December 31, (in millions) 2025 2024 Total revenue $ 63,364 $ 61,643 Adjusted for: Third-party refinery sales (5,077) (4,642) Total revenue, adjusted $ 58,287 $ 57,001 Operating expense, adjusted reconciliation Year Ended December 31, (in millions) 2025 2024 Operating expense $ 57,542 $ 55,648 Adjusted for: Third-party refinery sales (5,077) (4,642) MTM adjustments and settlements on hedges 17 (21) Operating expense, adjusted $ 52,483 $ 50,985 Delta Air Lines, Inc. | 2025 Form 10-K 47 Item 7.
This reflects the losses incurred in the early repayment of debt referenced above. Miscellaneous, net. Miscellaneous, net primarily includes employee benefit plans net periodic cost, charitable contributions, our share of our equity method investments' results and foreign exchange gains/(losses). See Note 4 of the Notes to the Consolidated Financial Statements for additional information on our equity investments.
Miscellaneous, net primarily includes employee benefit plans net periodic cost, charitable contributions, our share of our equity method investments' results, dividend income from our equity investments and foreign exchange gains/(losses). The decrease compared to 2024 primarily relates to lower employee benefit plan costs and an increase in dividend income.
Refinery segment financial information Year Ended December 31, % Increase (Decrease) (in millions, except per gallon data) 2024 2023 Exchanged products $ 1,473 $ 2,354 (37) % Sales of refined products 231 304 (24) % Sales to airline segment 1,421 1,535 (7) % Third-party refinery sales 4,642 3,379 37 % Operating revenue $ 7,767 $ 7,572 3 % Operating income $ 38 $ 385 (90) % Refinery segment impact on average price per fuel gallon $ (0.01) $ (0.10) (90) % A refinery is subject to annual EPA requirements to blend renewable fuels into the gasoline and on-road diesel fuel it produces.
Refinery segment financial information Year Ended December 31, % Increase (Decrease) (1) (in millions, except per gallon data) 2025 2024 Exchanged products $ 580 $ 1,473 (61) % Sales of refined products 154 231 (33) % Sales to airline segment 1,150 1,421 (19) % Third-party sales 5,077 4,642 9 % Operating revenue $ 6,961 $ 7,767 (10) % Operating income $ 157 $ 38 NM Refinery segment impact on average price per fuel gallon $ (0.04) $ (0.01) NM (1) Certain variances are labeled as not meaningful ("NM") throughout management's discussion and analysis.
As capacity increased throughout the year, fuel consumption was higher in 2024 than 2023. We expect fuel consumption to increase in 2025 aligned with capacity, partially offset by improvements in the fuel efficiency of our fleet.
As capacity increased throughout the year, fuel consumption was higher in 2025 than 2024. We expect fuel consumption to increase in 2026 generally aligned with capacity. Employee Benefit Obligations. We sponsor defined benefit and defined contribution pension plans for eligible employees and retirees.
As of December 31, 2024, we had approximately $9.3 billion of such obligations, which range from approximately $400 million to $1.3 billion on an annual basis over the next five years. Income Taxes. We expect to utilize our remaining net operating loss carryforwards during 2025.
As of December 31, 2025, we had approximately $11.2 billion of such obligations, decreasing on an annual basis from approximately $1.4 billion in 2026 to $800 million in 2030. Income Taxes.
See Note 10 of the Notes to the Consolidated Financial Statements for additional information regarding our aircraft purchase commitments, which totaled approximately $18.3 billion as of December 31, 2024. New York-LaGuardia Redevelopment. In 2024, we substantially completed all construction for the replacement of Terminals C and D of the New York-LaGuardia Airport with a new state-of-the-art terminal facility.
See Note 9 of the Notes to the Consolidated Financial Statements for additional information regarding our aircraft purchase commitments, which totaled approximately $15.4 billion as of December 31, 2025. Strategic Investment in WestJet. In October 2025, we acquired a 12.7% equity stake in WestJet for $276 million.
See Note 6 of the Notes to the Consolidated Financial Statements for further information on the effect of these ratings changes on our debt agreements. The principal amount of our debt and finance leases was $16.2 billion at December 31, 2024. Future Debt Obligations.
The principal amount of our debt and finance leases was $14.1 billion at December 31, 2025. Future Debt Obligations.
Interest expense, net includes interest expense and interest income. This decreased compared to 2023 primarily on reduced interest expense resulting from our debt reduction initiatives, which was partially offset by lower interest income. We are reducing the total amount of interest expense by pre-paying our debt in addition to periodic amortization payments and scheduled maturities.
Interest expense, net includes interest expense and interest income. This decreased compared to the prior year primarily due to reduced interest expense resulting from our debt reduction initiatives. During 2024, we made payments of $4.0 billion related to our debt and finance lease obligations.
Monroe incurred $203 million in RINs compliance costs during 2024, compared to $323 million incurred in 2023. For more information regarding the refinery's results, see Note 14 of the Notes to the Consolidated Financial Statements.
For more information regarding the refinery's results, see Note 14 of the Notes to the Consolidated Financial Statements. Delta Air Lines, Inc. | 2025 Form 10-K 38 Item 7.