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 Income (Loss) Three months ended September 30, 2021 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 508,069 $ 9,681 $ (8,902) $ 508,848 Operating Expenses: Wages and benefits — 180,405 — — 180,405 Aircraft fuel, including taxes and delivery — 108,785 — — 108,785 Maintenance, materials and repairs — 47,973 108 — 48,081 Aircraft and passenger servicing — 30,915 — — 30,915 Commissions and other selling — 20,969 19 (24) 20,964 Aircraft rent — 26,680 — — 26,680 Other rentals and landing fees — 36,443 — (29) 36,414 Depreciation and amortization — 33,899 — — 33,899 Purchased services 26 26,938 463 (66) 27,361 Government grant recognition — (78,256) — — (78,256) Other 1,705 36,594 617 (8,783) 30,133 Total 1,731 471,345 1,207 (8,902) 465,381 Operating Income (Loss) (1,731) 36,724 8,474 — 43,467 Nonoperating Income (Expense): Undistributed net income (loss) of subsidiaries 16,393 (9,819) — (6,574) — Interest expense and amortization of debt discounts and issuance costs — (11,804) (18,849) 756 (29,897) Interest income 7 2,055 761 (756) 2,067 Capitalized interest — 880 — — 880 Other components of net periodic pension cost — 981 — — 981 Other, net — 1,671 — — 1,671 Total 16,400 (16,036) (18,088) (6,574) (24,298) Income (Loss) Before Income Taxes 14,669 20,688 (9,614) (6,574) 19,169 Income tax expense (benefit) — 4,500 — — 4,500 Net Income (Loss) $ 14,669 $ 16,188 $ (9,614) $ (6,574) $ 14,669 Comprehensive Income (Loss) $ 14,959 $ 16,478 $ (9,614) $ (6,864) $ 14,959 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 — 148,582 — — 148,582 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 Depreciation and amortization — 35,726 1,008 — 36,734 Other rentals and landing fees — 14,175 9 (28) 14,156 Purchased services 39 25,184 296 (2,641) 22,878 Special items — 17,489 — — 17,489 Government grant recognition — (129,088) — — (129,088) 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 components of net periodic pension cost — (136) — — (136) Other, net — (6,244) — — (6,244) Total (95,951) (22,512) — 95,952 (22,511) Loss Before Income Taxes (97,404) (142,107) (25) 95,952 (143,584) Income tax expense (benefit) (305) (46,175) (5) — (46,485) Net Loss $ (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 Loss Nine months ended September 30, 2021 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 1,099,678 $ 24,522 $ (22,354) $ 1,101,846 Operating Expenses: Aircraft fuel, including taxes and delivery — 240,361 — — 240,361 Wages and benefits — 511,342 — — 511,342 Aircraft rent — 84,200 — — 84,200 Maintenance materials and repairs — 119,003 413 — 119,416 Aircraft and passenger servicing — 73,896 — — 73,896 Commissions and other selling 49,669 62 (88) 49,643 Depreciation and amortization — 102,821 1,547 — 104,368 Other rentals and landing fees — 83,513 — (92) 83,421 Purchased services 1,991 76,472 1,322 (4,556) 75,229 Special items — 4,648 4,335 — 8,983 Government grant recognition — (320,645) — — (320,645) Other 4,857 93,867 1,748 (17,618) 82,854 Total 6,848 1,119,147 9,427 (22,354) 1,113,068 Operating Income (Loss) (6,848) (19,469) 15,095 — (11,222) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (45,377) (30,306) — 75,683 — Interest expense and amortization of debt discounts and issuance costs — (37,135) (48,727) 1,957 (83,905) Interest income 26 4,625 1,967 (1,957) 4,661 Capitalized interest — 2,340 — — 2,340 Gains on fuel derivatives — 217 — — 217 Loss on extinguishment of debt — (3,994) — — (3,994) Other components of net periodic pension cost — 2,943 — — 2,943 Other, net — 23,011 — — 23,011 Total (45,351) (38,299) (46,760) 75,683 (54,727) Loss Before Income Taxes (52,199) (57,768) (31,665) 75,683 (65,949) Income tax expense (benefit) — (13,750) — — (13,750) Net Loss $ (52,199) $ (44,018) $ (31,665) $ 75,683 $ (52,199) Comprehensive Loss $ (51,816) $ (43,635) $ (31,665) $ 75,300 $ (51,816) 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 — 478,725 — — 478,725 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 Government grant recognition — (240,648) — — (240,648) 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 components of net periodic pension cost — 589 — — 589 Other, net — (3,499) (5) — (3,504) 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 expense (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 Balance Sheets September 30, 2021 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) ASSETS Current assets: Cash and cash equivalents $ 11,620 $ 668,064 $ 34,913 $ — $ 714,597 Restricted cash — — 31,822 — 31,822 Short-term investments — 1,279,953 — — 1,279,953 Accounts receivable, net — 54,340 11,673 (10,972) 55,041 Income taxes receivable — 94,543 — — 94,543 Spare parts and supplies, net — 35,116 — — 35,116 Prepaid expenses and other 119 77,241 129 — 77,489 Total 11,739 2,209,257 78,537 (10,972) 2,288,561 Property and equipment at cost — 2,949,640 23,844 — 2,973,484 Less accumulated depreciation and amortization — (966,600) (23,844) — (990,444) Property and equipment, net — 1,983,040 — — 1,983,040 Assets held for sale — 971 28,701 — 29,672 Operating lease right-of-use assets — 554,850 — — 554,850 Long-term prepayments and other 50 99,111 1,200,490 (1,200,000) 99,651 Goodwill and other intangible assets, net — — 13,500 — 13,500 Intercompany receivable — 566,053 — (566,053) — Investment in consolidated subsidiaries 1,064,357 (17,306) 503 (1,047,554) — TOTAL ASSETS $ 1,076,146 $ 5,395,976 $ 1,321,731 $ (2,824,579) $ 4,969,274 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ 643 $ 138,785 $ 929 $ (9,016) $ 131,341 Air traffic liability and current frequent flyer deferred revenue — 715,852 5,594 — 721,446 Other accrued liabilities — 138,149 14,083 (1,956) 150,276 Current maturities of long-term debt, less discount — 119,980 — — 119,980 Current maturities of finance lease obligations — 24,219 — — 24,219 Current maturities of operating leases — 80,792 — — 80,792 Total 643 1,217,777 20,606 (10,972) 1,228,054 Long-term debt — 1,873,225 1,178,447 (1,200,000) 1,851,672 Intercompany payable 447,859 — 118,194 (566,053) — Other liabilities and deferred credits: Noncurrent finance lease obligations — 106,940 — — 106,940 Noncurrent operating leases — 442,093 — — 442,093 Accumulated pension and other post-retirement benefit obligations — 211,100 — — 211,100 Other liabilities and deferred credits — 80,389 1,156 — 81,545 Noncurrent frequent flyer deferred revenue — 216,184 — — 216,184 Deferred tax liabilities, net — 204,042 — — 204,042 Total — 1,260,748 1,156 — 1,261,904 Shareholders’ equity 627,644 1,044,226 3,328 (1,047,554) 627,644 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 1,076,146 $ 5,395,976 $ 1,321,731 $ (2,824,579) $ 4,969,274 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 Nine months ended September 30, 2021 Parent Issuer / Subsidiary Non- Eliminations Consolidated (in thousands) Net Cash Provided By (Used In) Operating Activities $ (6,202) $ 327,738 $ (10,236) $ — $ 311,300 Cash Flows From Investing Activities: Net payments to affiliates 2,725 1,183,456 (1,104,496) (81,685) — Additions to property and equipment, including pre-delivery deposits — (33,692) (452) — (34,144) Proceeds from the disposition of aircraft related equipment — 228 166 — 394 Purchases of investments — (1,529,293) — — (1,529,293) Sales of investments — 598,979 — — 598,979 Net cash provided by (used in) investing activities 2,725 219,678 (1,104,782) (81,685) (964,064) 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 — (405,703) — — (405,703) Debt issuance costs and discount — — (24,664) — (24,664) Net payments from affiliates (78,960) — (2,725) 81,685 — Payment for taxes withheld for stock compensation — (1,763) — — (1,763) Other 1,837 — — — 1,837 Net cash provided by (used in) financing activities (8,991) (355,761) 1,172,611 81,685 889,544 Net increase (decrease) in cash and cash equivalents (12,468) 191,655 57,593 — 236,780 Cash, cash equivalents, & restricted cash - Beginning of Period 24,088 476,409 9,142 — 509,639 Cash, cash equivalents, & restricted cash - End of Period $ 11,620 $ 668,064 $ 66,735 $ — $ 746,419 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 purchase assignment and sale leaseback — 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) Payment for taxes withheld for stock compensation — (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 Income Taxes The income tax expense (benefit) is presented as if each entity that is part of the consolidated group files a separate return. |