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 17 as Subsidiary Issuer / Guarantor) of pass-through certificates, as discussed in Note 8, the Company (which is also referred to in this Note 17 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 Loss Year Ended December 31, 2021 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 1,593,058 $ 34,850 $ (31,324) $ 1,596,584 Operating Expenses: Aircraft fuel, including taxes and delivery — 363,003 — — 363,003 Wages and benefits — 698,101 — — 698,101 Aircraft rent — 109,476 — — 109,476 Maintenance materials and repairs — 169,977 71 — 170,048 Aircraft and passenger servicing — 105,675 — — 105,675 Commissions and other selling 8 71,171 1,533 (200) 72,512 Depreciation and amortization — 136,752 1,547 — 138,299 Other rentals and landing fees — 116,893 — (121) 116,772 Purchased services 2,033 103,749 2,053 (4,622) 103,213 Special items — 4,648 4,335 — 8,983 Government grant recognition — (320,645) — — (320,645) Other 6,289 131,842 1,961 (26,381) 113,711 Total 8,330 1,690,642 11,500 (31,324) 1,679,148 Operating Income (Loss) (8,330) (97,584) 23,350 — (82,564) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (136,478) (39,344) — 175,822 — Interest expense and amortization of debt discounts and issuance costs — (46,329) (66,815) 2,713 (110,431) Interest income 35 8,555 2,726 (2,713) 8,603 Capitalized interest — 3,357 — — 3,357 Other components of net periodic benefit cost — 3,566 — — 3,566 Gains on fuel derivatives — 217 — — 217 Loss on debt extinguishment — (38,889) — — (38,889) Other, net — 30,818 — — 30,818 Total (136,443) (78,049) (64,089) 175,822 (102,759) Loss Before Income Taxes (144,773) (175,633) (40,739) 175,822 (185,323) Income tax benefit — (40,550) — — (40,550) Net Loss $ (144,773) $ (135,083) $ (40,739) $ 175,822 $ (144,773) Comprehensive Loss $ (112,084) $ (102,394) $ (40,739) $ 143,133 $ (112,084) Condensed Consolidating Statements of Operations and Comprehensive 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 — 628,558 — — 628,558 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 Government grant recognition — (240,648) — — (240,648) 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 Loss $ (521,579) $ (487,168) $ (28,607) $ 515,775 $ (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 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 Balance Sheets December 31, 2021 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated ASSETS (in thousands) Current assets: Cash and cash equivalents $ 20,803 $ 434,615 $ 35,143 $ — $ 490,561 Restricted cash — — 17,267 — 17,267 Short-term investments — 1,241,752 — — 1,241,752 Accounts receivable, net — 85,109 21,348 (13,569) 92,888 Income taxes receivable — 71,201 — — 71,201 Spare parts and supplies, net — 34,109 — — 34,109 Prepaid expenses and other 21 66,084 22 — 66,127 Total 20,824 1,932,870 73,780 (13,569) 2,013,905 Property and equipment at cost — 2,957,589 — — 2,957,589 Less accumulated depreciation and amortization — (999,966) — — (999,966) Property and equipment, net — 1,957,623 — — 1,957,623 Assets held for sale — 926 28,523 — 29,449 Operating lease right-of-use assets — 536,154 — — 536,154 Long-term prepayments and other 50 79,953 1,200,486 (1,200,000) 80,489 Goodwill and other intangible assets, net — 13,500 — 13,500 Intercompany receivable — 571,096 — (571,096) — Investment in consolidated subsidiaries 1,007,650 (26,344) 503 (981,809) — TOTAL ASSETS $ 1,028,524 $ 5,052,278 $ 1,316,792 $ (2,766,474) $ 4,631,120 LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Accounts payable $ 422 $ 122,437 $ 2,398 $ (10,857) $ 114,400 Air traffic liability and current frequent flyer deferred revenue — 617,685 13,472 — 631,157 Other accrued liabilities — 153,423 14,339 (2,712) 165,050 Current maturities of long-term debt, less discount — 97,096 — — 97,096 Current maturities of finance lease obligations — 24,149 — — 24,149 Current maturities of operating leases — 79,158 — — 79,158 Total 422 1,093,948 30,209 (13,569) 1,111,010 Long-term debt — 1,724,631 1,179,667 (1,200,000) 1,704,298 Intercompany payable 459,016 — 112,080 (571,096) — Other liabilities and deferred credits: Noncurrent finance lease obligations — 100,995 — — 100,995 Noncurrent operating leases — 423,293 — — 423,293 Accumulated pension and other postretirement benefit obligations. — 160,817 — — 160,817 Other liabilities and deferred credits — 78,188 152 — 78,340 Noncurrent frequent flyer deferred revenue — 296,484 — — 296,484 Deferred tax liabilities, net — 186,797 — — 186,797 Total — 1,246,574 152 — 1,246,726 Shareholders' equity 569,086 987,125 (5,316) (981,809) 569,086 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 1,028,524 $ 5,052,278 $ 1,316,792 $ (2,766,474) $ 4,631,120 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 Statements of Cash Flows Year Ended December 31, 2021 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Net Cash Provided By (Used In) Operating Activities: $ (7,489) $ 277,635 $ (18,808) $ — $ 251,338 Cash Flows From Investing Activities: Net payments to affiliates 2,725 1,179,100 (1,110,610) (71,215) — Additions to property and equipment, including pre-delivery deposits — (38,812) (452) — (39,264) Proceeds from disposition of property and equipment — 228 527 — 755 Purchases of investments — (1,856,035) — — (1,856,035) Sales of investments — 958,242 — — 958,242 Net cash provided by (used in) investing activities 2,725 242,723 (1,110,535) (71,215) (936,302) 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 — (611,725) — — (611,725) Debt issuance costs — (112) (24,664) — (24,776) Net payments from affiliates (68,490) — (2,725) 71,215 — Other 1,837 (2,020) — — (183) Net cash provided by (used in) financing activities 1,479 (562,152) 1,172,611 71,215 683,153 Net increase (decrease) in cash and cash equivalents (3,285) (41,794) 43,268 — (1,811) Cash and cash equivalents—Beginning of Period 24,088 476,409 9,142 — 509,639 Cash and cash equivalents—End of Period $ 20,803 $ 434,615 $ 52,410 $ — $ 507,828 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 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) — Other 796 (1,372) — — (576) 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, cash equivalents, and restricted cash—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) Net proceeds from disposition of 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) — Other — (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, cash equivalents, and restricted cash—End of Period $ 1,228 $ 362,933 $ 8,895 $ — $ 373,056 Income Taxes The income tax expense (benefit) is presented as if each entity that is part of the consolidated group files a separate return. |