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 pass-through trusts formed by Hawaiian (which is also referred to in this Note 12 as Subsidiary Issuer / Guarantor) of pass-through certificates, the Company (which is also referred to in this Note 12 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, 2022 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 690,907 $ 10,648 $ (9,690) $ 691,865 Operating Expenses: Wages and benefits — 205,686 — — 205,686 Aircraft fuel, including taxes and delivery — 226,892 — — 226,892 Maintenance, materials and repairs — 55,931 36 — 55,967 Aircraft and passenger servicing — 35,631 — — 35,631 Commissions and other selling 9 28,666 58 (118) 28,615 Aircraft rent — 25,790 — — 25,790 Other rentals and landing fees — 37,070 — (29) 37,041 Depreciation and amortization — 34,333 — — 34,333 Purchased services 134 33,303 386 (66) 33,757 Other 1,456 44,198 (1,935) (9,477) 34,242 Total 1,599 727,500 (1,455) (9,690) 717,954 Operating Income (Loss) (1,599) (36,593) 12,103 — (26,089) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (35,203) (8,801) — 44,004 — Interest expense and amortization of debt discounts and issuance costs — (6,797) (18,468) 748 (24,517) Interest income 28 6,505 777 (748) 6,562 Capitalized interest — 1,060 — — 1,060 Loss on extinguishment of debt — (8,568) — — (8,568) Other components of net periodic pension cost — 1,274 — — 1,274 Other, net — 4,344 — — 4,344 Total (35,175) (10,983) (17,691) 44,004 (19,845) Loss Before Income Taxes (36,774) (47,576) (5,588) 44,004 (45,934) Income tax benefit — (9,160) — — (9,160) Net Income $ (36,774) $ (38,416) $ (5,588) $ 44,004 $ (36,774) Comprehensive Loss $ (48,422) $ (50,064) $ (5,588) $ 55,652 $ (48,422) 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 Depreciation and amortization — 34,463 650 — 35,113 Other rentals and landing fees — 27,373 — (34) 27,339 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 expense (benefit) — (2,117) — — (2,117) Net Loss $ (6,177) $ (1,193) $ (13,160) $ 14,353 $ (6,177) Comprehensive Loss $ (5,760) $ (776) $ (13,160) $ 13,936 $ (5,760) Condensed Consolidating Balance Sheets June 30, 2022 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) ASSETS Current assets: Cash and cash equivalents $ 43,138 $ 352,132 $ 29,682 $ — $ 424,952 Restricted cash — — 17,268 — 17,268 Short-term investments — 1,117,417 — — 1,117,417 Accounts receivable, net — 87,609 16,360 (14,713) 89,256 Income taxes receivable — 69,980 — — 69,980 Spare parts and supplies, net — 39,065 — — 39,065 Prepaid expenses and other — 74,943 148 — 75,091 Total 43,138 1,741,146 63,458 (14,713) 1,833,029 Property and equipment at cost — 2,973,623 — — 2,973,623 Less accumulated depreciation and amortization — (1,067,908) — — (1,067,908) Property and equipment, net — 1,905,715 — — 1,905,715 Assets held-for-sale — 944 21,622 — 22,566 Operating lease right-of-use assets — 497,214 — — 497,214 Long-term prepayments and other 50 92,485 1,200,455 (1,200,000) 92,990 Goodwill and other intangible assets, net — — 13,500 — 13,500 Intercompany receivable — 598,822 — (598,822) — Investment in consolidated subsidiaries 819,033 (44,563) 503 (774,973) — TOTAL ASSETS $ 862,221 $ 4,791,763 $ 1,299,538 $ (2,588,508) $ 4,365,014 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ 887 $ 157,048 $ 1,161 $ (10,513) $ 148,583 Air traffic liability and current frequent flyer deferred revenue — 774,452 9,280 — 783,732 Other accrued liabilities — 157,287 13,752 (4,200) 166,839 Current maturities of long-term debt, less discount — 46,857 — — 46,857 Current maturities of finance lease obligations — 27,137 — — 27,137 Current maturities of operating leases — 76,344 — — 76,344 Total 887 1,239,125 24,193 (14,713) 1,249,492 Long-term debt — 1,616,464 1,182,089 (1,200,000) 1,598,553 Intercompany payable 485,781 — 113,041 (598,822) — Other liabilities and deferred credits: Noncurrent finance lease obligations — 85,679 — — 85,679 Noncurrent operating leases — 385,463 — — 385,463 Accumulated pension and other post-retirement benefit obligations — 154,302 — — 154,302 Other liabilities and deferred credits — 76,449 154 — 76,603 Noncurrent frequent flyer deferred revenue — 304,798 — — 304,798 Deferred tax liabilities, net — 134,571 — — 134,571 Total — 1,141,262 154 — 1,141,416 Shareholders’ equity 375,553 794,912 (19,939) (774,973) 375,553 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 862,221 $ 4,791,763 $ 1,299,538 $ (2,588,508) $ 4,365,014 Condensed Consolidating Balance Sheets December 31, 2021 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) ASSETS 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, net — 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 post-retirement 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 Statements of Cash Flows Six months ended June 30, 2022 Parent Issuer / Subsidiary Non- Eliminations Consolidated (in thousands) Net Cash Provided By (Used In) Operating Activities $ (2,842) $ 50,266 $ (15,759) $ — $ 31,665 Cash Flows From Investing Activities: Net payments to affiliates — (25,902) 725 25,177 — Additions to property and equipment, including pre-delivery deposits — (16,521) — — (16,521) Proceeds from the disposition of aircraft and aircraft related equipment — 88 9,574 — 9,662 Purchases of investments — (575,191) — — (575,191) Sales of investments — 635,385 — — 635,385 Net cash provided by (used in) investing activities — 17,859 10,299 25,177 53,335 Cash Flows From Financing Activities: Repayments of long-term debt and finance lease obligations — (149,019) — — (149,019) Net payments from affiliates 25,177 — — (25,177) — Payment for taxes withheld for stock compensation — (1,589) — — (1,589) Net cash provided by (used in) financing activities 25,177 (150,608) — (25,177) (150,608) Net increase in cash and cash equivalents 22,335 (82,483) (5,460) — (65,608) Cash, cash equivalents, & restricted cash - Beginning of Period 20,803 434,615 52,410 — 507,828 Cash, cash equivalents, & restricted cash - End of Period $ 43,138 $ 352,132 $ 46,950 $ — $ 442,220 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 and 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 |