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 13 as Subsidiary Issuer / Guarantor) of pass-through certificates, the Company (which is also referred to in this Note 13 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 March 31, 2021 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 181,538 $ 3,423 $ (2,744) $ 182,217 Operating Expenses: Wages and benefits — 12,809 — — 12,809 Aircraft fuel, including taxes and delivery — 47,736 — — 47,736 Maintenance, materials and repairs — 34,237 15 — 34,252 Aircraft and passenger servicing — 17,251 — — 17,251 Commissions and other selling — 11,421 9 (21) 11,409 Aircraft rent — 29,841 — — 29,841 Other rentals and landing fees — 19,697 — (29) 19,668 Depreciation and amortization — 34,459 897 — 35,356 Purchased services 1,888 24,570 313 (2,674) 24,097 Other 1,726 20,961 295 (20) 22,962 Total 3,614 252,982 1,529 (2,744) 255,381 Operating Income (Loss) (3,614) (71,444) 1,894 — (73,164) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (57,087) (10,817) — 67,904 — Interest expense and amortization of debt discounts and issuance costs — (12,908) (11,238) 453 (23,693) Interest income 10 1,239 453 (453) 1,249 Capitalized interest — 684 — — 684 Gains on fuel derivatives — 217 — — 217 Loss on extinguishment of debt — (3,994) — — (3,994) Other components of net periodic pension cost — 981 — — 981 Other, net — 20,896 — — 20,896 Total (57,077) (3,702) (10,785) 67,904 (3,660) Loss Before Income Taxes (60,691) (75,146) (8,891) 67,904 (76,824) Income tax benefit — (16,133) — — (16,133) Net Income (Loss) $ (60,691) $ (59,013) $ (8,891) $ 67,904 $ (60,691) Comprehensive Loss $ (61,015) $ (59,337) $ (8,891) $ 68,228 $ (61,015) Condensed Consolidating Statements of Operations and Comprehensive Loss Three months ended March 31, 2020 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 559,162 $ 3,890 $ (3,908) $ 559,144 Operating Expenses: Wages and benefits — 188,254 — — 188,254 Aircraft fuel, including taxes and delivery — 113,478 — — 113,478 Maintenance, materials and repairs — 59,066 1,897 (554) 60,409 Aircraft and passenger servicing — 38,283 — — 38,283 Commissions and other selling 19 26,700 42 (45) 26,716 Aircraft rent — 27,023 (19) — 27,004 Depreciation and amortization — 37,477 1,972 — 39,449 Other rentals and landing fees — 29,793 — (27) 29,766 Purchased services 90 37,096 321 (3,266) 34,241 Special items — 126,904 — — 126,904 Other 1,346 40,732 674 (16) 42,736 Total 1,455 724,806 4,887 (3,908) 727,240 Operating Loss (1,455) (165,644) (997) — (168,096) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (143,225) — — 143,225 — Interest expense and amortization of debt discounts and issuance costs — (6,795) — — (6,795) Interest income 3 3,017 — — 3,020 Capitalized interest — 831 — — 831 Losses on fuel derivatives — (6,452) — — (6,452) Other components of net periodic pension cost — 338 — — 338 Other, net — 1,967 (1) — 1,966 Total (143,222) (7,094) (1) 143,225 (7,092) Loss Before Income Taxes (144,677) (172,738) (998) 143,225 (175,188) Income tax benefit (305) (30,301) (210) — (30,816) Net Income $ (144,372) $ (142,437) $ (788) $ 143,225 $ (144,372) Comprehensive Loss $ (143,041) $ (141,106) $ (788) $ 141,894 $ (143,041) Condensed Consolidating Balance Sheets March 31, 2021 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) ASSETS Current assets: Cash and cash equivalents $ 13,448 $ 941,042 $ 33,375 $ — $ 987,865 Restricted cash — — 31,817 — 31,817 Short-term investments — 889,962 — — 889,962 Accounts receivable, net — 55,162 3,437 (712) 57,887 Income taxes receivable — 94,724 — — 94,724 Spare parts and supplies, net — 36,014 — — 36,014 Prepaid expenses and other 128 74,058 154 — 74,340 Total 13,576 2,090,962 68,783 (712) 2,172,609 Property and equipment at cost — 2,929,126 62,900 — 2,992,026 Less accumulated depreciation and amortization — (899,428) (29,464) — (928,892) Property and equipment, net — 2,029,698 33,436 — 2,063,134 Operating lease right-of-use assets — 604,766 — — 604,766 Long-term prepayments and other 50 118,367 1,200,473 (1,200,000) 118,890 Goodwill and other intangible assets, net — — 13,500 — 13,500 Intercompany receivable — 544,707 — (544,707) — Investment in consolidated subsidiaries 1,052,077 2,183 503 (1,054,763) — TOTAL ASSETS $ 1,065,703 $ 5,390,683 $ 1,316,695 $ (2,800,182) $ 4,972,899 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ 738 $ 115,871 $ 939 $ (260) $ 117,288 Air traffic liability and current frequent flyer deferred revenue — 681,254 6,069 — 687,323 Other accrued liabilities — 135,493 10,660 (452) 145,701 Current maturities of long-term debt, less discount — 142,051 — — 142,051 Current maturities of finance lease obligations — 22,545 — — 22,545 Current maturities of operating leases — 83,428 — — 83,428 Total 738 1,180,642 17,668 (712) 1,198,336 Long-term debt — 1,887,967 1,176,032 (1,200,000) 1,863,999 Intercompany payable 452,963 — 91,744 (544,707) — Other liabilities and deferred credits: Noncurrent finance lease obligations — 115,447 — — 115,447 Noncurrent operating leases — 482,140 — — 482,140 Accumulated pension and other post-retirement benefit obligations — 212,853 — — 212,853 Other liabilities and deferred credits — 78,560 1,128 — 79,688 Noncurrent frequent flyer deferred revenue — 207,610 — — 207,610 Deferred tax liabilities, net — 200,824 — — 200,824 Total — 1,297,434 1,128 — 1,298,562 Shareholders’ equity 612,002 1,024,640 30,123 (1,054,763) 612,002 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 1,065,703 $ 5,390,683 $ 1,316,695 $ (2,800,182) $ 4,972,899 Condensed Consolidating Balance Sheets December 31, 2020 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) ASSETS 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, net — 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: 0 Noncurrent finance lease obligations — 120,618 — — 120,618 Noncurrent operating leases — 503,376 — — 503,376 Accumulated pension and other post-retirement 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 Statements of Cash Flows Three months ended March 31, 2021 Parent Issuer / Subsidiary Non- Eliminations Consolidated (in thousands) Net Cash Provided By (Used In) Operating Activities $ (3,448) $ 114,495 $ 10,962 $ — $ 122,009 Cash Flows From Investing Activities: Net payments to affiliates (900) 1,207,207 (1,130,946) (75,361) — Additions to property and equipment, including pre-delivery deposits — (10,215) (202) — (10,417) Proceeds from the disposition of aircraft related equipment 117 — — 117 Purchases of investments — (655,266) — — (655,266) Sales of investments — 117,857 — — 117,857 Net cash provided by (used in) investing activities (900) 659,700 (1,131,148) (75,361) (547,709) Cash Flows From Financing Activities: Proceeds from the issuance of common stock 68,132 — — — 68,132 Long-term borrowings — 20,259 1,200,000 — 1,220,259 Repayments of long-term debt and finance lease obligations — (328,256) — — (328,256) Debt issuance costs — — (24,664) — (24,664) Net payments from affiliates (76,261) — 900 75,361 — Payment for taxes withheld for stock compensation — (1,565) — — (1,565) Other 1,837 — — — 1,837 Net cash provided by (used in) financing activities (6,292) (309,562) 1,176,236 75,361 935,743 Net increase (decrease) in cash and cash equivalents (10,640) 464,633 56,050 — 510,043 Cash, cash equivalents, & restricted cash - Beginning of Period 24,088 476,409 9,142 — 509,639 Cash, cash equivalents, & restricted cash - End of Period $ 13,448 $ 941,042 $ 65,192 $ — $ 1,019,682 Condensed Consolidating Statements of Cash Flows Three months ended March 31, 2020 Parent Issuer / Subsidiary Non- Eliminations Consolidated (in thousands) Net Cash Provided By (Used In) Operating Activities $ (976) $ 50,724 $ (2,861) $ — $ 46,887 Cash Flows From Investing Activities: Net payments to affiliates (9,000) (22,126) — 31,126 — Additions to property and equipment, including pre-delivery deposits — (40,616) (6,229) — (46,845) Purchases of investments — (48,133) — — (48,133) Sales of investments — 80,218 — — 80,218 Net cash used in investing activities (9,000) (30,657) (6,229) 31,126 (14,760) Cash Flows From Financing Activities: Long-term borrowings — 235,000 — — 235,000 Repayments of long-term debt and finance lease obligations — (25,320) — — (25,320) Dividend payments (5,514) — — — (5,514) Net payments from affiliates 22,126 — 9,000 (31,126) — Repurchases of Common Stock (7,510) — — — (7,510) Payment for taxes withheld for stock compensation — (1,230) — — (1,230) Net cash provided by financing activities 9,102 208,450 9,000 (31,126) 195,426 Net increase (decrease) in cash and cash equivalents (874) 228,517 (90) — 227,553 Cash, cash equivalents, & restricted cash - Beginning of Period 1,228 362,933 8,895 — 373,056 Cash, cash equivalents, & restricted cash - End of Period $ 354 $ 591,450 $ 8,805 $ — $ 600,609 Income Taxes The income tax expense (benefit) is presented as if each entity that is part of the consolidated group files a separate return. |