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 June 30, 2021 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 410,071 $ 11,418 $ (10,708) $ 410,781 Operating Expenses: Wages and benefits — 170,858 — — 170,858 Aircraft fuel, including taxes and delivery — 83,840 — — 83,840 Maintenance, materials and repairs — 36,793 290 — 37,083 Aircraft and passenger servicing — 25,730 — — 25,730 Commissions and other selling — 17,279 34 (43) 17,270 Aircraft rent — 27,679 — — 27,679 Other rentals and landing fees — 27,373 — (34) 27,339 Depreciation and amortization — 34,463 650 — 35,113 Purchased services 77 24,964 546 (1,816) 23,771 Special items — 4,648 4,335 — 8,983 Government grant recognition — (95,119) — — (95,119) Other 1,426 36,312 836 (8,815) 29,759 Total 1,503 394,820 6,691 (10,708) 392,306 Operating Income (Loss) (1,503) 15,251 4,727 — 18,475 Nonoperating Income (Expense): Undistributed net loss of subsidiaries (4,683) (9,670) — 14,353 — Interest expense and amortization of debt discounts and issuance costs — (12,423) (18,640) 748 (30,315) Interest income 9 1,331 753 (748) 1,345 Capitalized interest — 776 — — 776 Other components of net periodic pension cost — 981 — — 981 Other, net — 444 — — 444 Total (4,674) (18,561) (17,887) 14,353 (26,769) Loss Before Income Taxes (6,177) (3,310) (13,160) 14,353 (8,294) Income tax benefit — (2,117) — — (2,117) Net Income (Loss) $ (6,177) $ (1,193) $ (13,160) $ 14,353 $ (6,177) Comprehensive Loss $ (5,760) $ (776) $ (13,160) $ 13,936 $ (5,760) Condensed Consolidating Statements of Operations and Comprehensive Loss Three months ended June 30, 2020 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 59,503 $ 3,343 $ (2,842) $ 60,004 Operating Expenses: Wages and benefits — 141,889 — — 141,889 Aircraft fuel, including taxes and delivery — 7,003 — — 7,003 Maintenance, materials and repairs — 12,899 1,275 (180) 13,994 Aircraft and passenger servicing — 3,036 — — 3,036 Commissions and other selling — 2,912 15 — 2,927 Aircraft rent — 23,923 (37) — 23,886 Depreciation and amortization — 37,355 1,978 — 39,333 Other rentals and landing fees — 13,704 — (27) 13,677 Purchased services 60 22,236 232 (2,641) 19,887 Special items — 3,177 30,837 — 34,014 Government grant recognition — (111,560) — — (111,560) Other 1,521 18,943 412 6 20,882 Total 1,581 175,517 34,712 (2,842) 208,968 Operating Loss (1,581) (116,014) (31,369) — (148,964) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (105,651) — — 105,651 — Interest expense and amortization of debt discounts and issuance costs — (8,221) — — (8,221) Interest income — 2,766 — — 2,766 Capitalized interest — 921 — — 921 Losses on fuel derivatives — (184) — — (184) Other components of net periodic pension cost — 387 — — 387 Other, net (4) 778 — — 774 Total (105,655) (3,553) — 105,651 (3,557) Loss Before Income Taxes (107,236) (119,567) (31,369) 105,651 (152,521) Income tax benefit (332) (38,697) (6,588) — (45,617) Net Income $ (106,904) $ (80,870) $ (24,781) $ 105,651 $ (106,904) Comprehensive Loss $ (107,522) $ (81,488) $ (24,781) $ 106,269 $ (107,522) Condensed Consolidating Balance Sheets June 30, 2021 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) ASSETS Current assets: Cash and cash equivalents $ 16,113 $ 1,155,476 $ 76,891 $ — $ 1,248,480 Restricted cash — — 31,820 — 31,820 Short-term investments — 933,099 — — 933,099 Accounts receivable, net — 61,683 12,599 (10,453) 63,829 Income taxes receivable — 94,508 — — 94,508 Spare parts and supplies, net — 35,439 — — 35,439 Prepaid expenses and other 92 74,678 123 — 74,893 Total 16,205 2,354,883 121,433 (10,453) 2,482,068 Property and equipment at cost — 2,935,705 30,113 — 2,965,818 Less accumulated depreciation and amortization — (933,876) (30,113) — (963,989) Property and equipment, net — 2,001,829 — — 2,001,829 Assets held for sale — 1,007 28,535 — 29,542 Operating lease right-of-use assets — 582,040 — — 582,040 Long-term prepayments and other 50 106,587 1,200,520 (1,200,000) 107,157 Goodwill and other intangible assets, net — — 13,500 — 13,500 Intercompany receivable — 588,754 — (588,754) — Investment in consolidated subsidiaries 1,046,142 (7,487) 503 (1,039,158) — TOTAL ASSETS $ 1,062,397 $ 5,627,613 $ 1,364,491 $ (2,838,365) $ 5,216,136 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ 505 $ 116,858 $ 948 $ (9,253) $ 109,058 Air traffic liability and current frequent flyer deferred revenue — 817,120 5,954 — 823,074 Other accrued liabilities — 229,039 28,503 (1,200) 256,342 Current maturities of long-term debt, less discount — 141,536 — — 141,536 Current maturities of finance lease obligations — 24,004 — — 24,004 Current maturities of operating leases — 82,574 — — 82,574 Total 505 1,411,131 35,405 (10,453) 1,436,588 Long-term debt — 1,910,311 1,177,230 (1,200,000) 1,887,541 Intercompany payable 451,418 — 137,336 (588,754) — Other liabilities and deferred credits: Noncurrent finance lease obligations — 112,932 — — 112,932 Noncurrent operating leases — 461,822 — — 461,822 Accumulated pension and other post-retirement benefit obligations — 211,976 — — 211,976 Other liabilities and deferred credits — 81,866 1,156 — 83,022 Noncurrent frequent flyer deferred revenue — 212,326 — — 212,326 Deferred tax liabilities, net — 199,455 — — 199,455 Total — 1,280,377 1,156 — 1,281,533 Shareholders’ equity 610,474 1,025,794 13,364 (1,039,158) 610,474 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 1,062,397 $ 5,627,613 $ 1,364,491 $ (2,838,365) $ 5,216,136 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: 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 Six months ended June 30, 2021 Parent Issuer / Subsidiary Non- Eliminations Consolidated (in thousands) Net Cash Provided By (Used In) Operating Activities $ (4,885) $ 409,566 $ 12,596 $ — $ 417,277 Cash Flows From Investing Activities: Net payments to affiliates 2,725 1,161,138 (1,085,354) (78,509) — Additions to property and equipment, including pre-delivery deposits — (17,602) (284) — (17,886) Proceeds from the disposition of aircraft related equipment 117 — — 117 Purchases of investments — (862,001) — — (862,001) Sales of investments — 280,007 — — 280,007 Net cash provided by (used in) investing activities 2,725 561,659 (1,085,638) (78,509) (599,763) Cash Flows From Financing Activities: Proceeds from the issuance of common stock 68,132 — — — 68,132 Long-term borrowings — 51,705 1,200,000 — 1,251,705 Repayments of long-term debt and finance lease obligations — (342,151) — — (342,151) Debt issuance costs — — (24,664) — (24,664) Net payments from affiliates (75,784) — (2,725) 78,509 — Payment for taxes withheld for stock compensation — (1,712) — — (1,712) Other 1,837 — — — 1,837 Net cash provided by (used in) financing activities (5,815) (292,158) 1,172,611 78,509 953,147 Net increase (decrease) in cash and cash equivalents (7,975) 679,067 99,569 — 770,661 Cash, cash equivalents, & restricted cash - Beginning of Period 24,088 476,409 9,142 — 509,639 Cash, cash equivalents, & restricted cash - End of Period $ 16,113 $ 1,155,476 $ 108,711 $ — $ 1,280,300 Condensed Consolidating Statements of Cash Flows Six months ended June 30, 2020 Parent Issuer / Subsidiary Non- Eliminations Consolidated (in thousands) Net Cash Provided By Operating Activities $ 4,693 $ 726 $ (1,961) $ — $ 3,458 Cash Flows From Investing Activities: Net payments to affiliates (9,650) (16,961) (66) 26,677 — Additions to property and equipment, including pre-delivery deposits — (86,936) (7,020) — (93,956) Purchases of investments — (64,215) — — (64,215) Sales of investments — 143,679 — — 143,679 Net cash used in investing activities (9,650) (24,433) (7,086) 26,677 (14,492) Cash Flows From Financing Activities: Long-term borrowings — 283,964 — — 283,964 Repayments of long-term debt and finance lease obligations — (39,129) — — (39,129) Dividend payments (5,514) — — — (5,514) Net payments from affiliates 17,027 — 9,650 (26,677) — Repurchases of Common Stock (7,510) — — — (7,510) Payment for taxes withheld for stock compensation — (1,313) — — (1,313) Net cash provided by financing activities 4,003 243,522 9,650 (26,677) 230,498 Net increase (decrease) in cash and cash equivalents (954) 219,815 603 — 219,464 Cash, cash equivalents, & restricted cash - Beginning of Period 1,228 362,933 8,895 — 373,056 Cash, cash equivalents, & restricted cash - End of Period $ 274 $ 582,748 $ 9,498 $ — $ 592,520 Income Taxes The income tax expense (benefit) is presented as if each entity that is part of the consolidated group files a separate return. |