Condensed Consolidating Financial Information | Condensed Consolidating Financial InformationThe following condensed consolidating financial information is presented in accordance with Regulation S-X paragraph 210.3-10 because, in connection with the issuance by two pass-through trusts formed by Hawaiian (which is also referred to in this Note 16 as Subsidiary Issuer / Guarantor) of pass-through certificates, as discussed in Note 8, the Company (which is also referred to in this Note 16 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 to be issued by Hawaiian to purchase new aircraft. Condensed consolidating financial statements are presented in the following tables: Condensed Consolidating Statements of Operations and Comprehensive Income (Loss) Year Ended December 31, 2020 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 843,197 $ 14,268 $ (12,652) $ 844,813 Operating Expenses: Aircraft fuel, including taxes and delivery — 161,363 — — 161,363 Wages and benefits — 387,910 — — 387,910 Aircraft rent — 103,898 (8) — 103,890 Maintenance materials and repairs — 117,210 5,638 (1,277) 121,571 Aircraft and passenger servicing — 58,016 — — 58,016 Commissions and other selling (6) 46,262 97 (56) 46,297 Depreciation and amortization — 145,712 5,953 — 151,665 Other rentals and landing fees — 73,894 27 (113) 73,808 Purchased services 1,361 107,776 1,102 (11,189) 99,050 Special items — 148,355 35,756 — 184,111 Other 6,007 96,844 1,909 (17) 104,743 Total 7,362 1,447,240 50,474 (12,652) 1,492,424 Operating Loss (7,362) (604,043) (36,206) — (647,611) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (505,131) — — 505,131 — Other nonoperating special items — (5,682) — — (5,682) Interest expense and amortization of debt discounts and issuance costs — (40,439) — — (40,439) Interest income 15 8,716 — — 8,731 Capitalized interest — 3,236 — — 3,236 Other components of net periodic benefit cost — 1,300 — — 1,300 Losses on fuel derivatives — (6,930) — — (6,930) Other, net — (12,652) (5) — (12,657) Total (505,116) (52,451) (5) 505,131 (52,441) Loss Before Income Taxes (512,478) (656,494) (36,211) 505,131 (700,052) Income tax benefit (1,543) (179,970) (7,604) — (189,117) Net Loss $ (510,935) $ (476,524) $ (28,607) $ 505,131 $ (510,935) Comprehensive Income (Loss) $ 521,579 $ (487,168) $ (28,607) $ (527,383) $ (521,579) Condensed Consolidating Statements of Operations and Comprehensive Income (Loss) Year Ended December 31, 2019 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 2,830,133 $ 12,202 $ (10,107) $ 2,832,228 Operating Expenses: Aircraft fuel, including taxes and delivery — 542,573 — — 542,573 Wages and benefits — 723,656 — — 723,656 Aircraft rent — 118,380 524 — 118,904 Maintenance materials and repairs — 238,198 12,207 (633) 249,772 Aircraft and passenger servicing — 164,275 — — 164,275 Commissions and other selling 11 130,226 138 (159) 130,216 Depreciation and amortization — 151,337 7,569 — 158,906 Other rentals and landing fees — 129,642 27 (47) 129,622 Purchased services 284 139,145 1,201 (9,063) 131,567 Contract terminations expense — — — — — Other 5,991 147,378 2,096 (205) 155,260 Total 6,286 2,484,810 23,762 (10,107) 2,504,751 Operating Income (Loss) (6,286) 345,323 (11,560) — 327,477 Nonoperating Income (Expense): Undistributed net income of subsidiaries 228,934 — — (228,934) — Interest expense and amortization of debt discounts and issuance costs — (27,848) (16) — (27,864) Interest income 28 12,555 — — 12,583 Capitalized interest — 4,492 — — 4,492 Other components of net periodic benefit cost — (3,864) — — (3,864) Losses on fuel derivatives — (6,709) — — (6,709) Other, net (8) (1,104) (7) — (1,119) Total 228,954 (22,478) (23) (228,934) (22,481) Income (Loss) Before Income Taxes 222,668 322,845 (11,583) (228,934) 304,996 Income tax expense (benefit) (1,316) 84,760 (2,432) — 81,012 Net Income (Loss) $ 223,984 $ 238,085 $ (9,151) $ (228,934) $ 223,984 Comprehensive Income (Loss) $ 213,241 $ 227,342 $ (9,151) $ (218,191) $ 213,241 Condensed Consolidating Statements of Operations and Comprehensive Income (Loss) Year Ended December 31, 2018 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 2,827,215 $ 10,601 $ (405) $ 2,837,411 Operating Expenses: Aircraft fuel, including taxes and delivery — 599,544 — — 599,544 Wages and benefits — 684,719 — — 684,719 Aircraft rent — 125,883 78 — 125,961 Maintenance materials and repairs — 233,503 6,256 — 239,759 Aircraft and passenger servicing — 157,796 — — 157,796 Commissions and other selling (5) 129,332 128 (140) 129,315 Depreciation and amortization — 134,651 5,215 — 139,866 Other rentals and landing fees — 126,509 394 — 126,903 Purchased services 195 130,665 852 (61) 131,651 Contract terminations expense — 35,322 — — 35,322 Other 6,527 142,125 3,759 (204) 152,207 Total 6,717 2,500,049 16,682 (405) 2,523,043 Operating Income (Loss) (6,717) 327,166 (6,081) — 314,368 Nonoperating Income (Expense): Undistributed net income of subsidiaries 238,365 — — (238,365) — Interest expense and amortization of debt discounts and issuance costs (3) (32,861) (137) — (33,001) Interest income 185 9,057 — — 9,242 Capitalized interest — 7,887 — — 7,887 Other components of net periodic benefit cost — (825) — — (825) Gains on fuel derivatives — 5,590 — — 5,590 Other, net (4) (2,117) 18 — (2,103) Total 238,543 (13,269) (119) (238,365) (13,210) Income (Loss) Before Income Taxes 231,826 313,897 (6,200) (238,365) 301,158 Income tax expense (benefit) (1,374) 70,634 (1,302) — 67,958 Net Income (Loss) $ 233,200 $ 243,263 $ (4,898) $ (238,365) $ 233,200 Comprehensive Income (Loss) $ 227,834 $ 237,897 $ (4,898) $ (232,999) $ 227,834 Condensed Consolidating Balance Sheets December 31, 2020 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated ASSETS (in thousands) Current assets: Cash and cash equivalents $ 24,088 $ 476,409 $ 9,142 $ — $ 509,639 Short-term investments — 354,782 — — 354,782 Accounts receivable, net — 67,831 424 (728) 67,527 Income taxes receivable — 95,002 — — 95,002 Spare parts and supplies, net — 35,442 — — 35,442 Prepaid expenses and other 21 56,046 19 — 56,086 Total 24,109 1,085,512 9,585 (728) 1,118,478 Property and equipment at cost — 2,916,850 62,699 — 2,979,549 Less accumulated depreciation and amortization — (865,952) (28,567) — (894,519) Property and equipment, net — 2,050,898 34,132 — 2,085,030 Operating lease right-of-use assets — 627,359 — — 627,359 Long-term prepayments and other 50 133,143 470 — 133,663 Goodwill and other intangible assets, net — 13,000 500 — 13,500 Intercompany receivable — 540,491 — (540,491) — Investment in consolidated subsidiaries 1,106,627 — 503 (1,107,130) — TOTAL ASSETS $ 1,130,786 $ 4,450,403 $ 45,190 $ (1,648,349) $ 3,978,030 LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Accounts payable $ 720 $ 110,070 $ 1,940 $ (728) $ 112,002 Air traffic liability and current frequent flyer deferred revenue — 527,440 6,262 — 533,702 Other accrued liabilities — 139,878 203 — 140,081 Current maturities of long-term debt, less discount — 115,019 — — 115,019 Current maturities of finance lease obligations — 21,290 — — 21,290 Current maturities of operating leases — 82,454 — — 82,454 Total 720 996,151 8,405 (728) 1,004,548 Long-term debt — 1,034,805 — — 1,034,805 Intercompany payable 529,909 — 10,582 (540,491) — Other liabilities and deferred credits: Noncurrent finance lease obligations — 120,618 — — 120,618 Noncurrent operating leases — 503,376 — — 503,376 Accumulated pension and other postretirement benefit obligations. — 217,737 — — 217,737 Other liabilities and deferred credits — 77,803 1,105 — 78,908 Noncurrent frequent flyer deferred revenue — 201,239 — — 201,239 Deferred tax liabilities, net — 216,642 — — 216,642 Total — 1,337,415 1,105 — 1,338,520 Shareholders' equity 600,157 1,082,032 25,098 (1,107,130) 600,157 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 1,130,786 $ 4,450,403 $ 45,190 $ (1,648,349) $ 3,978,030 Condensed Consolidating Balance Sheets December 31, 2019 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated ASSETS (in thousands) 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 — 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: Noncurrent finance lease obligations — 141,861 — — 141,861 Noncurrent operating leases — 514,685 — — 514,685 Accumulated pension and other postretirement 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 Year Ended December 31, 2020 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Net Cash Provided By (Used In) Operating Activities: $ 2,722 $ (315,245) $ 1,815 $ — $ (310,708) Cash Flows From Investing Activities: Net payments to affiliates (5,900) 3,696 (766) 2,970 — Additions to property and equipment, including pre-delivery deposits — (98,611) (6,702) — (105,313) Proceeds from purchase assignment and sale leaseback transactions — 114,000 — — 114,000 Purchases of investments — (395,793) — — (395,793) Sales of investments — 288,336 — — 288,336 Net cash used in investing activities (5,900) (88,372) (7,468) 2,970 (98,770) Cash Flows From Financing Activities: Proceeds from the issuance of common stock 41,196 — — — 41,196 Long-term borrowings — 602,264 — — 602,264 Repayments of long-term debt and finance lease obligations — (78,824) — — (78,824) Dividend payments (5,514) — — — (5,514) Repurchases of common stock (7,510) — — — (7,510) Debt issuance costs — (4,975) — — (4,975) Net payments from affiliates (2,930) — 5,900 (2,970) — Payment for taxes withheld for stock compensation — (1,372) — — (1,372) Other 796 — — — 796 Net cash provided by financing activities 26,038 517,093 5,900 (2,970) 546,061 Net increase in cash and cash equivalents 22,860 113,476 247 — 136,583 Cash and cash equivalents—Beginning of Period 1,228 362,933 8,895 — 373,056 Cash and cash equivalents—End of Period $ 24,088 $ 476,409 $ 9,142 $ — $ 509,639 Condensed Consolidating Statements of Cash Flows Year Ended December 31, 2019 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Net Cash Provided By (Used In) Operating Activities: $ (1,635) $ 484,602 $ 2,173 $ — $ 485,140 Cash Flows From Investing Activities: Net payments to affiliates (3,611) (92,562) — 96,173 — Additions to property and equipment, including pre-delivery deposits — (392,695) (4,726) — (397,421) Proceeds from purchase assignment and leaseback transactions — — — — — Proceeds from disposition of property and equipment — 9,595 — — 9,595 Purchases of investments — (312,768) — — (312,768) Sales of investments — 301,662 — — 301,662 Other — (6,275) — — (6,275) Net cash used in investing activities (3,611) (493,043) (4,726) 96,173 (405,207) Cash Flows From Financing Activities: Long-term borrowings — 227,889 — — 227,889 Repayments of long-term debt and finance lease obligations — (109,122) (6) — (109,128) Dividend payments (22,774) — — — (22,774) Repurchases of common stock (68,769) — — — (68,769) Debt issuance costs — (1,623) — — (1,623) Net payments from affiliates 92,863 — 3,310 (96,173) — Payment for taxes withheld for stock compensation — (1,049) — — (1,049) Net cash provided by financing activities 1,320 116,095 3,304 (96,173) 24,546 Net increase (decrease) in cash and cash equivalents (3,926) 107,654 751 — 104,479 Cash, cash equivalents, and restricted cash—Beginning of Period 5,154 255,279 8,144 — 268,577 Cash and cash equivalents—End of Period $ 1,228 $ 362,933 $ 8,895 $ — $ 373,056 Condensed Consolidating Statements of Cash Flows Year Ended December 31, 2018 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Net Cash Provided By (Used In) Operating Activities: $ (2,773) $ 509,405 $ 1,876 $ — $ 508,508 Cash Flows From Investing Activities: Net payments to affiliates (14,400) (91,515) — 105,915 — Additions to property and equipment, including pre-delivery deposits — (470,970) (15,807) — (486,777) Proceeds from purchase assignment and leaseback transactions — 87,000 — — 87,000 Net proceeds from disposition of equipment — 46,714 — — 46,714 Purchases of investments — (210,836) — — (210,836) Sales of investments — 247,423 — — 247,423 Net cash used in investing activities (14,400) (392,184) (15,807) 105,915 (316,476) Cash Flows From Financing Activities: Long-term borrowings — 86,500 — — 86,500 Repayments of long-term debt and finance lease obligations — (68,233) (12) — (68,245) Dividend payments (24,171) — — — (24,171) Repurchases of common stock (102,500) — — — (102,500) Debt issuance costs — (3,350) — — (3,350) Net payments from affiliates 91,515 — 14,400 (105,915) — Payment for taxes withheld for stock compensation 78 (3,720) — — (3,642) Net cash provided by (used in) financing activities (35,078) 11,197 14,388 (105,915) (115,408) Net increase (decrease) in cash and cash equivalents (52,251) 128,418 457 — 76,624 Cash, cash equivalents, and restricted cash—Beginning of Period 57,405 126,861 7,687 — 191,953 Cash, cash equivalents, and restricted cash—End of Period $ 5,154 $ 255,279 $ 8,144 $ — $ 268,577 Income Taxes The income tax expense (benefit) is presented as if each entity that is part of the consolidated group files a separate return. |