DELTA
AIR LINES, INC.
|
(Exact
name of registrant as specified in its
charter)
|
Delaware
|
001-05424
|
58-0218548
|
|
(State
or other jurisdiction
of
incorporation)
|
(Commission
File
Number)
|
(IRS
Employer
Identification
No.)
|
P.O.
Box 20706, Atlanta, Georgia 30320-6001
|
(Address
of principal executive offices)
|
· |
An
unaudited Pro Forma Consolidated Balance Sheet as of June 30, 2005,
giving
effect to the sale of ASA as if it had occurred June 30, 2005;
|
· |
An
unaudited Pro Forma Consolidated Statement of Operations for the
six
months ended June 30, 2005, giving effect to the sale of ASA as
if it had
occurred January 1, 2005; and
|
· |
An
unaudited Pro Forma Consolidated Statement of Operations for the
year
ended December 31, 2004, giving effect to the sale of ASA as if
it had
occurred January 1, 2004.
|
DELTA
AIR LINES, INC.
|
|||||||||||||
Pro
Forma Consolidated Balance Sheet
|
|||||||||||||
(Unaudited)
|
|||||||||||||
(In
Millions, Except Share Data)
|
|||||||||||||
As
of June 30, 2005
|
|||||||||||||
Pro
Forma Adjustments
|
|||||||||||||
(1)
|
|||||||||||||
Sale
of
|
Other
|
Pro
Forma
|
|||||||||||
Actual
|
ASA
|
Adjustments
|
As
Adjusted
|
||||||||||
ASSETS
|
|||||||||||||
CURRENT
ASSETS:
|
|||||||||||||
Cash
and cash equivalents
|
$
|
1,341
|
$
|
287
|
(2) |
$
|
(100
|
) (3)
|
$
|
1,528
|
|||
Short-term
investments
|
330
|
-
|
-
|
330
|
|||||||||
Restricted
cash
|
368
|
-
|
-
|
368
|
|||||||||
Accounts
receivable, net of an allowance for uncollectible accounts
of $39
at June 30, 2005
|
923
|
42
|
-
|
965
|
|||||||||
Expendable
parts and supplies inventories, net of an allowance for obsolescence
of $192 at June 30, 2005
|
219
|
-
|
-
|
219
|
|||||||||
Prepaid
expenses and other
|
605
|
(90
|
)
|
-
|
515
|
||||||||
Total
current assets
|
3,786
|
239
|
(100
|
)
|
3,925
|
||||||||
PROPERTY
AND EQUIPMENT:
|
|||||||||||||
Flight
equipment
|
20,935
|
(1,740
|
)
|
-
|
19,195
|
||||||||
Accumulated
depreciation
|
(7,002
|
)
|
175
|
-
|
(6,827
|
)
|
|||||||
Flight
equipment, net
|
13,933
|
(1,565
|
)
|
-
|
12,368
|
||||||||
Flight
and ground equipment under capital leases
|
516
|
-
|
-
|
516
|
|||||||||
Accumulated
amortization
|
(197
|
)
|
-
|
-
|
(197
|
)
|
|||||||
Flight
and ground equipment under capital leases, net
|
319
|
-
|
-
|
319
|
|||||||||
Ground
property and equipment
|
4,897
|
(63
|
)
|
-
|
4,834
|
||||||||
Accumulated
depreciation
|
(2,838
|
)
|
24
|
-
|
(2,814
|
)
|
|||||||
Ground
property and equipment, net
|
2,059
|
(39
|
)
|
-
|
2,020
|
||||||||
Advance
payments for equipment
|
65
|
(22
|
)
|
-
|
43
|
||||||||
Total
property and equipment, net
|
16,376
|
(1,626
|
)
|
-
|
14,750
|
||||||||
OTHER
ASSETS:
|
|||||||||||||
Goodwill
|
227
|
-
|
-
|
227
|
|||||||||
|
|||||||||||||
Operating
rights and other intangibles, net of accumulated amortization
of
$187 at June 30, 2005
|
76
|
-
|
-
|
76
|
|||||||||
Restricted
investments for Boston airport terminal project
|
76
|
-
|
-
|
76
|
|||||||||
Other
noncurrent assets
|
1,020
|
(34
|
)
|
-
|
986
|
||||||||
Total
other assets
|
1,399
|
(34
|
)
|
-
|
1,365
|
||||||||
Total
assets
|
$
|
21,561
|
$
|
(1,421
|
)
|
$
|
(100
|
)
|
$
|
20,040
|
|||
The
accompanying notes are an integral part of these unaudited Pro
Forma
Consolidated Financial
Statements.
|
DELTA
AIR LINES, INC.
|
|||||||||||||
Pro
Forma Consolidated Balance Sheet
|
|||||||||||||
(Unaudited)
|
|||||||||||||
(In
Millions, Except Share Data)
|
|||||||||||||
As
of June 30, 2005
|
|||||||||||||
Pro
Forma Adjustments
|
|||||||||||||
(1)
|
|||||||||||||
Sale
of
|
Other
|
Pro
Forma
|
|||||||||||
Actual
|
ASA
|
Adjustments
|
As
Adjusted
|
||||||||||
LIABILITIES
AND SHAREOWNERS' DEFICIT
|
|||||||||||||
CURRENT
LIABILITIES:
|
|||||||||||||
Current
maturities of long-term debt and capital leases
|
$
|
1,125
|
$
|
(191
|
)
|
$
|
-
|
$
|
934
|
||||
Accounts
payable, deferred credits and other accrued liabilities
|
1,678
|
(40
|
)
|
-
|
1,638
|
||||||||
Air
traffic liability
|
2,221
|
-
|
-
|
2,221
|
|||||||||
Taxes
payable
|
591
|
-
|
-
|
591
|
|||||||||
Accrued
salaries and related benefits
|
1,151
|
(32
|
)
|
-
|
1,119
|
||||||||
Accrued
rent
|
155
|
-
|
-
|
155
|
|||||||||
Total
current liabilities
|
6,921
|
(263
|
)
|
-
|
6,658
|
||||||||
NONCURRENT
LIABILITIES:
|
|||||||||||||
Long-term
debt and capital leases
|
12,459
|
(1,023
|
)
|
(100
|
)
(3)
|
11,336
|
|||||||
Long-term
debt issued by Massachusetts Port Authority
|
498
|
-
|
-
|
498
|
|||||||||
Postretirement
benefits
|
1,742
|
(2
|
)
|
-
|
1,740
|
||||||||
Accrued
rent
|
648
|
-
|
-
|
648
|
|||||||||
Pension
and related benefits
|
5,209
|
-
|
-
|
5,209
|
|||||||||
Other
|
296
|
(137
|
)
|
-
|
159
|
||||||||
Total
noncurrent liabilities
|
20,852
|
(1,162
|
)
|
(100
|
)
|
19,590
|
|||||||
DEFERRED
CREDITS:
|
|||||||||||||
Deferred
gains on sale and leaseback transactions
|
350
|
-
|
-
|
350
|
|||||||||
Deferred
revenue and other credits
|
147
|
4
|
-
|
151
|
|||||||||
Total
deferred credits
|
497
|
4
|
-
|
501
|
|||||||||
EMPLOYEE
STOCK OWNERSHIP PLAN PREFERRED STOCK:
|
|||||||||||||
Series
B ESOP Convertible Preferred Stock:
|
|||||||||||||
$1.00
par value, $72.00 stated and liquidation value, 5,105,264 shares
issued
and outstanding at June 30, 2005
|
368
|
-
|
-
|
368
|
|||||||||
Unearned
compensation under employee stock ownership plan
|
(92
|
)
|
-
|
-
|
(92
|
)
|
|||||||
Total
Employee Stock Ownership Plan Preferred Stock
|
276
|
-
|
-
|
276
|
|||||||||
SHAREOWNERS'
DEFICIT:
|
|||||||||||||
Common
stock:
|
|||||||||||||
$0.01
par value, 900,000,000 shares authorized, 202,081,648 shares
issued
at
June 30, 2005
|
2
|
-
|
-
|
2
|
|||||||||
Additional
paid-in capital
|
3,119
|
-
|
-
|
3,119
|
|||||||||
Accumulated
deficit
|
(5,837
|
)
|
-
|
-
|
(5,837
|
)
|
|||||||
Accumulated
other comprehensive loss
|
(2,148
|
)
|
-
|
-
|
(2,148
|
)
|
|||||||
Treasury
stock at cost, 44,929,082 shares at June 30, 2005
|
(2,121
|
)
|
-
|
-
|
(2,121
|
)
|
|||||||
Total
shareowners' deficit
|
(6,985
|
)
|
-
|
-
|
(6,985
|
)
|
|||||||
Total
liabilities and shareowners' deficit
|
$
|
21,561
|
$
|
(1,421
|
)
|
$
|
(100
|
)
|
$
|
20,040
|
|||
The
accompanying notes are an integral part of these unaudited Pro
Forma
Consolidated Financial
Statements.
|
DELTA
AIR LINES, INC.
|
||||||||||
Pro
Forma Consolidated Statement of Operations
|
||||||||||
(Unaudited)
|
||||||||||
(In
Millions, Except Share and Per Share Data)
|
||||||||||
Six
Months Ended June 30, 2005
|
||||||||||
(4)
|
(1)
|
|||||||||
Pro
Forma
|
Pro
Forma
|
|||||||||
Actual
|
Adjustments
|
As
Adjusted
|
||||||||
OPERATING
REVENUES:
|
||||||||||
Passenger:
|
||||||||||
Mainline
|
$
|
5,694
|
$
|
-
|
$
|
5,694
|
||||
Regional
affiliates
|
1,520
|
-
|
1,520
|
|||||||
Cargo
|
259
|
-
|
259
|
|||||||
Other,
net
|
359
|
-
|
359
|
|||||||
Total
operating revenues
|
7,832
|
-
|
7,832
|
|||||||
OPERATING
EXPENSES:
|
||||||||||
Salaries
and related costs
|
2,709
|
(150
|
)
|
2,559
|
||||||
Aircraft
fuel
|
1,938
|
(144
|
)
|
1,794
|
||||||
Depreciation
and amortization
|
639
|
(36
|
)
|
603
|
||||||
Contracted
services
|
542
|
(24
|
)
|
518
|
||||||
Contract
carrier arrangements
|
415
|
538
|
953
|
|||||||
Landing
fees and other rents
|
442
|
(23
|
)
|
419
|
||||||
Aircraft
maintenance materials and outside repairs
|
383
|
(52
|
)
|
331
|
||||||
Aircraft
rent
|
294
|
(32
|
)
|
262
|
||||||
Passenger
commissions and other selling expenses
|
378
|
-
|
378
|
|||||||
Passenger
service
|
179
|
(2
|
)
|
177
|
||||||
Pension
settlements, asset writedowns, restructuring and related items,
net
|
627
|
-
|
627
|
|||||||
Other
|
372
|
(34
|
)
|
338
|
||||||
Total
operating expenses
|
8,918
|
41
|
8,959
|
|||||||
OPERATING
LOSS
|
(1,086
|
)
|
(41
|
)
|
(1,127
|
)
|
||||
OTHER
INCOME (EXPENSE):
|
||||||||||
Interest
expense
|
(556
|
)
|
28
|
(528
|
)
|
|||||
Interest
income
|
28
|
(1
|
)
|
27
|
||||||
Miscellaneous
expense, net
|
(1
|
)
|
-
|
(1
|
)
|
|||||
Total
other expense, net
|
(529
|
)
|
27
|
(502
|
)
|
|||||
LOSS
BEFORE INCOME TAXES
|
(1,615
|
)
|
(14
|
)
|
(1,629
|
)
|
||||
INCOME
TAX BENEFIT
|
162
|
-
|
162
|
|||||||
NET
LOSS
|
(1,453
|
)
|
(14
|
)
|
(1,467
|
)
|
||||
PREFERRED
STOCK DIVIDENDS
|
(11
|
)
|
-
|
(11
|
)
|
|||||
NET
LOSS ATTRIBUTABLE TO COMMON
|
||||||||||
SHAREOWNERS
|
$
|
(1,464
|
)
|
$
|
(14
|
)
|
$
|
(1,478
|
)
|
|
BASIC
AND DILUTED LOSS PER SHARE
|
$
|
(10.17
|
)
|
$
|
-
|
$
|
(10.27
|
)
|
||
WEIGHTED
AVERAGE SHARES USED IN BASIC
|
||||||||||
AND
DILUTED PER SHARE COMPUTATION
|
143,888,479
|
143,888,479
|
||||||||
The
accompanying notes are an integral part of these unaudited Pro
Forma
Consolidated Financial Statements.
|
DELTA
AIR LINES, INC.
|
||||||||||
Pro
Forma Consolidated Statement of Operations
|
||||||||||
(Unaudited)
|
||||||||||
(In
Millions, Except Share and Per Share Data)
|
||||||||||
Year
Ended December 31, 2004
|
||||||||||
(4)
|
(1)
|
|||||||||
Pro
Forma
|
Pro
Forma
|
|||||||||
Actual
|
Adjustments
|
As
Adjusted
|
||||||||
OPERATING
REVENUES:
|
||||||||||
Passenger:
|
||||||||||
Mainline
|
$
|
10,880
|
$
|
-
|
$
|
10,880
|
||||
Regional
affiliates
|
2,910
|
-
|
2,910
|
|||||||
Cargo
|
500
|
-
|
500
|
|||||||
Other,
net
|
712
|
-
|
712
|
|||||||
Total
operating revenues
|
15,002
|
-
|
15,002
|
|||||||
OPERATING
EXPENSES:
|
||||||||||
Salaries
and related costs
|
6,338
|
(292
|
)
|
6,046
|
||||||
Aircraft
fuel
|
2,924
|
(198
|
)
|
2,726
|
||||||
Depreciation
and amortization
|
1,244
|
(67
|
)
|
1,177
|
||||||
Contracted
services
|
999
|
(33
|
)
|
966
|
||||||
Contract
carrier arrangements
|
932
|
923
|
1,855
|
|||||||
Landing
fees and other rents
|
875
|
(40
|
)
|
835
|
||||||
Aircraft
maintenance materials and outside repairs
|
681
|
(87
|
)
|
594
|
||||||
Aircraft
rent
|
716
|
(69
|
)
|
647
|
||||||
Passenger
commissions and other selling expenses
|
706
|
(1
|
)
|
705
|
||||||
Passenger
service
|
349
|
(4
|
)
|
345
|
||||||
Impairment
of intangible assets
|
1,875
|
(499
|
)
|
1,376
|
||||||
Pension
settlements, asset writedowns, restructuring and related items,
net
|
(41
|
)
|
-
|
(41
|
)
|
|||||
Other
|
712
|
(43
|
)
|
669
|
||||||
Total
operating expenses
|
18,310
|
(410
|
)
|
17,900
|
||||||
OPERATING
LOSS
|
(3,308
|
)
|
410
|
(2,898
|
)
|
|||||
OTHER
INCOME (EXPENSE):
|
||||||||||
Interest
expense
|
(824
|
)
|
40
|
(784
|
)
|
|||||
Interest
income
|
37
|
(2
|
)
|
35
|
||||||
Gain
from sale of investments, net
|
123
|
-
|
123
|
|||||||
Gain
on extinguishment of debt, net
|
9
|
-
|
9
|
|||||||
Fair
value adjusments of SFAS 133 derivatives
|
(31
|
)
|
-
|
(31
|
)
|
|||||
Miscellaneous
income, net
|
2
|
-
|
2
|
|||||||
Total
other expense, net
|
(684
|
)
|
38
|
(646
|
)
|
|||||
LOSS
BEFORE INCOME TAXES
|
(3,992
|
)
|
448
|
(3,544
|
)
|
|||||
INCOME
TAX PROVISION
|
(1,206
|
)
|
-
|
(1,206
|
)
|
|||||
NET
LOSS
|
(5,198
|
)
|
448
|
(4,750
|
)
|
|||||
PREFERRED
STOCK DIVIDENDS
|
(19
|
)
|
-
|
(19
|
)
|
|||||
NET
LOSS ATTRIBUTABLE TO COMMON
|
||||||||||
SHAREOWNERS
|
$
|
(5,217
|
)
|
$
|
448
|
$
|
(4,769
|
)
|
||
BASIC
AND DILUTED LOSS PER SHARE
|
$
|
(41.07
|
)
|
$
|
-
|
$
|
(37.54
|
)
|
||
WEIGHTED
AVERAGE SHARES USED IN BASIC
|
||||||||||
AND
DILUTED PER SHARE COMPUTATION
|
127,033,234
|
127,033,234
|
||||||||
The
accompanying notes are an integral part of these unaudited Pro
Forma
Consolidated Financial Statements.
|
(1)
|
Represents
Delta Air Lines, Inc. Unaudited Pro Forma Consolidated Balance
Sheet and
Unaudited Pro Forma Consolidated Statements of Operations as of
the date
indicated and for the periods then ended, as adjusted to
reflect the
sale of ASA and the use of the proceeds of the sale to repay $100
million
of outstanding borrowings pursuant to the GE Commercial
Finance
Facility.
|
(2)
|
Includes
cash we received upon the closing of the transaction, net of closing
costs
and cash that remained with ASA pursuant to the Stock Purchase
Agreement.
|
(3)
|
Represents
amount of outstanding borrowings we were required to repay pursuant
to our
GE Commercial Finance Facility upon the closing of the transaction.
|
(4) |
Adjustments
to reflect ASA as a third party contract carrier, rather than our
wholly
owned subsidiary, for the periods presented.
|
99.1
|
Stock
Purchase Agreement, dated as of August 15, 2005, among SkyWest,
Inc.,
Delta Air Lines, Inc. and ASA Holdings,
Inc.
|
DELTA
AIR LINES, INC.
|
|
By:
/s/ Edward H.
Bastian
|
|
Date:
September 13, 2005
|
Edward H. Bastian,
Executive Vice President and Chief Financial
Officer
|
Exhibit Number |
Description
|
Exhibit 99.1 |
Stock
Purchase Agreement, dated as of August 15, 2005, among SkyWest,
Inc.,
Delta Air Lines, Inc. and ASA Holdings,
Inc.
|