Condensed Consolidating Financial Information | Condensed Consolidating Financial Information The following condensed consolidating financial information is presented in accordance with Regulation S-X paragraph 210.3-10 because, in connection with the issuance by pass-through trusts formed by Hawaiian (which is also referred to in this Note 15 as Subsidiary Issuer / Guarantor) of pass-through certificates, the Company (which is also referred to in this Note 15 as Parent Issuer / Guarantor) is fully and unconditionally guaranteeing the payment obligations of Hawaiian, which is a 100% owned subsidiary of the Company, under equipment notes issued by Hawaiian to purchase new aircraft. The Company's condensed consolidating financial statements are presented in the following tables: Condensed Consolidating Statements of Operations and Comprehensive Loss Three months ended September 30, 2020 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 76,090 $ 3,114 $ (3,222) $ 75,982 Operating Expenses: Wages and benefits — 19,494 — — 19,494 Aircraft fuel, including taxes and delivery — 14,544 — — 14,544 Maintenance, materials and repairs — 18,027 1,187 (550) 18,664 Aircraft and passenger servicing — 5,140 — — 5,140 Commissions and other selling (25) 5,221 6 (1) 5,201 Aircraft rent — 26,182 48 — 26,230 Other rentals and landing fees — 14,175 9 (28) 14,156 Depreciation and amortization — 35,726 1,008 — 36,734 Purchased services 39 25,184 296 (2,641) 22,878 Special items — 17,489 — — 17,489 Other 1,439 14,503 585 (2) 16,525 Total 1,453 195,685 3,139 (3,222) 197,055 Operating Loss (1,453) (119,595) (25) — (121,073) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (95,952) — — 95,952 — Other nonoperating special items — (7,011) — — (7,011) Interest expense and amortization of debt discounts and issuance costs — (11,596) — — (11,596) Interest income 1 1,941 — — 1,942 Capitalized interest — 831 — — 831 Losses on fuel derivatives — (297) — — (297) Other, net — (6,380) — — (6,380) Total (95,951) (22,512) — 95,952 (22,511) Loss Before Income Taxes (97,404) (142,107) (25) 95,952 (143,584) Income tax benefit (305) (46,175) (5) — (46,485) Net Income $ (97,099) $ (95,932) $ (20) $ 95,952 $ (97,099) Comprehensive Loss $ (110,228) $ (109,061) $ (20) $ 109,081 $ (110,228) Condensed Consolidating Statements of Operations and Comprehensive Income (Loss) Three months ended September 30, 2019 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 754,608 $ 649 $ (106) $ 755,151 Operating Expenses: Wages and benefits — 182,862 — — 182,862 Aircraft fuel, including taxes and delivery — 138,586 — — 138,586 Maintenance, materials and repairs — 58,056 3,307 — 61,363 Aircraft and passenger servicing — 41,762 — — 41,762 Commissions and other selling — 33,310 17 (36) 33,291 Aircraft rent — 30,365 169 — 30,534 Depreciation and amortization — 39,853 1,743 — 41,596 Other rentals and landing fees — 33,345 — — 33,345 Purchased services 70 32,803 263 (16) 33,120 Other 1,576 40,099 435 (54) 42,056 Total 1,646 631,041 5,934 (106) 638,515 Operating Income (Loss) (1,646) 123,567 (5,285) — 116,636 Nonoperating Income (Expense): Undistributed net income of subsidiaries 81,379 — — (81,379) — Interest expense and amortization of debt discounts and issuance costs — (6,438) — — (6,438) Interest income 4 3,144 — — 3,148 Capitalized interest — 1,171 — — 1,171 Losses on fuel derivatives — (4,553) — — (4,553) Other, net (8) (1,437) — — (1,445) Total 81,375 (8,113) — (81,379) (8,117) Income (Loss) Before Income Taxes 79,729 115,454 (5,285) (81,379) 108,519 Income tax expense (benefit) (347) 29,899 (1,109) — 28,443 Net Income (Loss) $ 80,076 $ 85,555 $ (4,176) $ (81,379) $ 80,076 Comprehensive Income (Loss) $ 83,050 $ 88,529 $ (4,176) $ (84,353) $ 83,050 Condensed Consolidating Statements of Operations and Comprehensive Loss Nine months ended September 30, 2020 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 694,755 $ 10,347 $ (9,972) $ 695,130 Operating Expenses: Aircraft fuel, including taxes and delivery — 135,025 — — 135,025 Wages and benefits — 238,077 — — 238,077 Aircraft rent — 77,128 (8) — 77,120 Maintenance materials and repairs — 89,992 4,359 (1,284) 93,067 Aircraft and passenger servicing — 46,459 — — 46,459 Commissions and other selling (6) 34,833 63 (46) 34,844 Depreciation and amortization — 110,558 4,958 — 115,516 Other rentals and landing fees — 57,672 9 (82) 57,599 Purchased services 189 84,516 849 (8,548) 77,006 Special items — 147,570 30,837 — 178,407 Other 4,306 74,178 1,671 (12) 80,143 Total 4,489 1,096,008 42,738 (9,972) 1,133,263 Operating Loss (4,489) (401,253) (32,391) — (438,133) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (344,832) — — 344,832 — Other nonoperating special items — (7,011) — — (7,011) Interest expense and amortization of debt discounts and issuance costs — (26,612) — (26,612) Interest income 4 7,724 — — 7,728 Capitalized interest — 2,583 — — 2,583 Losses on fuel derivatives — (6,933) — — (6,933) Other, net — (2,910) (5) — (2,915) Total (344,828) (33,159) (5) 344,832 (33,160) Loss Before Income Taxes (349,317) (434,412) (32,396) 344,832 (471,293) Income tax benefit (942) (115,173) (6,803) — (122,918) Net Loss $ (348,375) $ (319,239) $ (25,593) $ 344,832 $ (348,375) Comprehensive Loss $ (360,791) $ (331,655) $ (25,593) $ 357,248 $ (360,791) Condensed Consolidating Statements of Operations and Comprehensive Income (Loss) Nine months ended September 30, 2019 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 2,122,368 $ 2,063 $ (340) $ 2,124,091 Operating Expenses: Aircraft fuel, including taxes and delivery — 405,290 — — 405,290 Wages and benefits — 537,997 — — 537,997 Aircraft rent — 91,564 209 — 91,773 Maintenance materials and repairs — 176,131 6,408 — 182,539 Aircraft and passenger servicing — 120,303 — — 120,303 Commissions and other selling 11 96,655 58 (126) 96,598 Depreciation and amortization — 114,254 5,020 — 119,274 Other rentals and landing fees — 95,750 27 — 95,777 Purchased services 194 97,463 696 (47) 98,306 Other 4,714 112,159 1,335 (167) 118,041 Total 4,919 1,847,566 13,753 (340) 1,865,898 Operating Income (Loss) (4,919) 274,802 (11,690) — 258,193 Nonoperating Income (Expense): Undistributed net income of subsidiaries 178,139 — — (178,139) — Interest expense and amortization of debt discounts and issuance costs — (21,252) (16) — (21,268) Interest income 25 9,180 — — 9,205 Capitalized interest — 3,713 — — 3,713 Losses on fuel derivatives — (7,203) — — (7,203) Other, net (8) (5,538) (7) — (5,553) Total 178,156 (21,100) (23) (178,139) (21,106) Income (Loss) Before Income Taxes 173,237 253,702 (11,713) (178,139) 237,087 Income tax expense (benefit) (1,030) 66,309 (2,459) — 62,820 Net Income (Loss) $ 174,267 $ 187,393 $ (9,254) $ (178,139) $ 174,267 Comprehensive Income (Loss) $ 177,294 $ 190,420 $ (9,254) $ (181,166) $ 177,294 Condensed Consolidating Balance Sheets September 30, 2020 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) ASSETS Current assets: Cash and cash equivalents $ 9,452 $ 518,402 $ 9,148 $ — $ 537,002 Short-term investments — 442,106 — — 442,106 Accounts receivable, net — 30,533 244 (671) 30,106 Income taxes receivable — 67,758 — — 67,758 Spare parts and supplies, net — 36,621 — — 36,621 Prepaid expenses and other 124 54,748 46 — 54,918 Total 9,576 1,150,168 9,438 (671) 1,168,511 Property and equipment at cost — 2,912,019 68,125 — 2,980,144 Less accumulated depreciation and amortization — (831,355) (27,571) — (858,926) Property and equipment, net — 2,080,664 40,554 — 2,121,218 Operating lease right-of-use assets — 647,288 — — 647,288 Long-term prepayments and other 50 146,101 468 — 146,619 Goodwill and other intangible assets, net — 13,000 500 — 13,500 Intercompany receivable — 569,107 — (569,107) — Investment in consolidated subsidiaries 1,266,361 — 504 (1,266,865) — TOTAL ASSETS $ 1,275,987 $ 4,606,328 $ 51,464 $ (1,836,643) $ 4,097,136 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ 947 $ 93,885 $ 1,999 $ (671) $ 96,160 Air traffic liability and current frequent flyer deferred revenue — 509,326 6,098 — 515,424 Other accrued liabilities — 132,545 189 — 132,734 Current maturities of long-term debt, less discount — 114,810 — — 114,810 Current maturities of finance lease obligations — 21,618 — — 21,618 Current maturities of operating leases — 81,881 — — 81,881 Total 947 954,065 8,286 (671) 962,627 Long-term debt — 1,035,971 — — 1,035,971 Intercompany payable 557,825 — 11,282 (569,107) — Other liabilities and deferred credits: Noncurrent finance lease obligations — 126,159 — — 126,159 Noncurrent operating leases — 524,172 — — 524,172 Accumulated pension and other post-retirement benefit obligations — 223,907 — — 223,907 Other liabilities and deferred credits — 77,748 1,101 — 78,849 Noncurrent frequent flyer deferred revenue — 186,618 — — 186,618 Deferred tax liabilities, net — 241,618 — — 241,618 Total — 1,380,222 1,101 — 1,381,323 Shareholders’ equity 717,215 1,236,070 30,795 (1,266,865) 717,215 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 1,275,987 $ 4,606,328 $ 51,464 $ (1,836,643) $ 4,097,136 Condensed Consolidating Balance Sheets December 31, 2019 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) ASSETS Current assets: Cash and cash equivalents $ 1,228 $ 362,933 $ 8,895 $ — $ 373,056 Short-term investments — 245,599 — — 245,599 Accounts receivable, net — 95,141 3,188 (949) 97,380 Income taxes receivable, net — 64,192 — — 64,192 Spare parts and supplies, net — 37,630 — — 37,630 Prepaid expenses and other 90 56,743 16 — 56,849 Total 1,318 862,238 12,099 (949) 874,706 Property and equipment at cost — 2,987,222 92,094 — 3,079,316 Less accumulated depreciation and amortization — (739,930) (22,614) — (762,544) Property and equipment, net — 2,247,292 69,480 — 2,316,772 Operating lease right-of-use assets — 632,545 — — 632,545 Long-term prepayments and other — 182,051 387 — 182,438 Goodwill and other intangible assets, net — 119,663 500 — 120,163 Intercompany receivable — 550,075 — (550,075) — Investment in consolidated subsidiaries 1,619,949 — 504 (1,620,453) — TOTAL ASSETS $ 1,621,267 $ 4,593,864 $ 82,970 $ (2,171,477) $ 4,126,624 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ 529 $ 139,764 $ 9,404 $ (949) $ 148,748 Air traffic liability and current frequent flyer deferred revenue — 600,851 5,833 — 606,684 Other accrued liabilities — 161,125 305 — 161,430 Current maturities of long-term debt, less discount — 53,273 — — 53,273 Current maturities of finance lease obligations — 21,857 — — 21,857 Current maturities of operating leases — 83,224 — — 83,224 Total 529 1,060,094 15,542 (949) 1,075,216 Long-term debt — 547,254 — — 547,254 Intercompany payable 538,942 — 11,133 (550,075) — Other liabilities and deferred credits: 0 Noncurrent finance lease obligations — 141,861 — — 141,861 Noncurrent operating leases — 514,685 — — 514,685 Accumulated pension and other post-retirement benefit obligations — 203,596 — — 203,596 Other liabilities and deferred credits — 96,338 1,096 — 97,434 Noncurrent frequent flyer deferred revenue — 175,218 — — 175,218 Deferred tax liabilities, net — 289,564 — — 289,564 Total — 1,421,262 1,096 — 1,422,358 Shareholders’ equity 1,081,796 1,565,254 55,199 (1,620,453) 1,081,796 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 1,621,267 $ 4,593,864 $ 82,970 $ (2,171,477) $ 4,126,624 Condensed Consolidating Statements of Cash Flows Nine months ended September 30, 2020 Parent Issuer / Subsidiary Non- Eliminations Consolidated (in thousands) Net Cash Provided By (Used In) Operating Activities $ 4,111 $ (177,272) $ (321) $ — $ (173,482) Cash Flows From Investing Activities: Net payments to affiliates (7,850) (24,921) (66) 32,837 — Additions to property and equipment, including pre-delivery deposits — (94,565) (7,210) — (101,775) Proceeds from the sale and sale leaseback of aircraft and aircraft related equipment — 114,000 — — 114,000 Purchases of investments — (408,955) — — (408,955) Sales of investments — 214,469 — — 214,469 Net cash used in investing activities (7,850) (199,972) (7,276) 32,837 (182,261) Cash Flows From Financing Activities: Long-term borrowings — 602,264 — — 602,264 Repayments of long-term debt and finance lease obligations — (64,686) — — (64,686) Debt issuance costs — (3,506) — — (3,506) Dividend payments (5,514) — — — (5,514) Net payments from affiliates 24,987 — 7,850 (32,837) — Repurchases of common stock (7,510) — — — (7,510) Other — (1,359) — — (1,359) Net cash provided by financing activities 11,963 532,713 7,850 (32,837) 519,689 Net increase (decrease) in cash and cash equivalents 8,224 155,469 253 — 163,946 Cash, cash equivalents, & restricted cash - Beginning of Period 1,228 362,933 8,895 — 373,056 Cash, cash equivalents, & restricted cash - End of Period $ 9,452 $ 518,402 $ 9,148 $ — $ 537,002 Condensed Consolidating Statements of Cash Flows Nine months ended September 30, 2019 Parent Issuer / Subsidiary Non- Eliminations Consolidated (in thousands) Net Cash Provided By (Used In) Operating Activities $ (587) $ 462,734 $ (5,252) $ — $ 456,895 Cash Flows From Investing Activities: Net payments to affiliates (10,350) (75,273) — 85,623 — Additions to property and equipment, including pre-delivery deposits — (274,786) (5,502) — (280,288) Proceeds from the sale and sale leaseback of aircraft and aircraft related equipment — 9,045 — — 9,045 Purchases of investments — (265,705) — — (265,705) Sales of investments — 267,464 — — 267,464 Other — (6,275) — — (6,275) Net cash used in investing activities (10,350) (345,530) (5,502) 85,623 (275,759) Cash Flows From Financing Activities: Long-term borrowings — 227,889 — — 227,889 Repayments of long-term debt and finance lease obligations — (95,350) (6) — (95,356) Debt issuance costs — (1,162) — — (1,162) Dividend payments (17,206) — — — (17,206) Net payments from affiliates 75,273 — 10,350 (85,623) — Repurchases of Common Stock (50,690) — — — (50,690) Other — (1,026) — — (1,026) Net cash provided by financing activities 7,377 130,351 10,344 (85,623) 62,449 Net increase (decrease) in cash and cash equivalents (3,560) 247,555 (410) — 243,585 Cash, cash equivalents, & restricted cash - Beginning of Period 5,154 255,279 8,144 — 268,577 Cash, cash equivalents, & restricted cash - End of Period $ 1,594 $ 502,834 $ 7,734 $ — $ 512,162 Income Taxes The income tax expense (benefit) is presented as if each entity that is part of the consolidated group files a separate return. |