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 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 March 31, 2022 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 476,591 $ 9,727 $ (9,104) $ 477,214 Operating Expenses: Wages and benefits — 203,099 — — 203,099 Aircraft fuel, including taxes and delivery — 150,982 — — 150,982 Maintenance, materials and repairs — 55,490 160 — 55,650 Aircraft and passenger servicing — 33,815 — — 33,815 Commissions and other selling — 20,624 230 (207) 20,647 Aircraft rent — 26,276 — — 26,276 Other rentals and landing fees — 34,640 — (29) 34,611 Depreciation and amortization — 33,755 — — 33,755 Purchased services 43 30,291 419 (66) 30,687 Other 2,218 41,839 242 (8,802) 35,497 Total 2,261 630,811 1,051 (9,104) 625,019 Operating Income (Loss) (2,261) (154,220) 8,676 — (147,805) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (131,023) (9,420) — 140,443 — Interest expense and amortization of debt discounts and issuance costs — (7,324) (18,453) 740 (25,037) Interest income 7 4,425 742 (740) 4,434 Capitalized interest — 1,052 — — 1,052 Other components of net periodic pension cost — 1,286 — — 1,286 Losses on investments — (12,364) — — (12,364) Gains on foreign debt — 11,762 — — 11,762 Other, net — 374 — — 374 Total (131,016) (10,209) (17,711) 140,443 (18,493) Loss Before Income Taxes (133,277) (164,429) (9,035) 140,443 (166,298) Income tax benefit — (33,020) — — (33,020) Net Income $ (133,277) $ (131,409) $ (9,035) $ 140,443 $ (133,278) Comprehensive Loss $ (149,288) $ (147,419) $ (9,035) $ 156,454 $ (149,288) 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 — 160,079 — — 160,079 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 Depreciation and amortization — 34,459 897 — 35,356 Other rentals and landing fees — 19,697 — (29) 19,668 Purchased services 1,888 24,570 313 (2,674) 24,097 Government grant recognition — (147,270) — — (147,270) 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 Gains on investments — 77 — — 77 Gains on foreign debt — 19,234 — — 19,234 Other, net — 1,585 — — 1,585 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 expense (benefit) — (16,133) — — (16,133) Net 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 Balance Sheets March 31, 2022 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) ASSETS Current assets: Cash and cash equivalents $ 19,010 $ 429,354 $ 32,848 $ — $ 481,212 Restricted cash — — 17,253 — 17,253 Short-term investments — 1,162,895 — — 1,162,895 Accounts receivable, net — 90,018 14,988 (13,871) 91,135 Income taxes receivable — 72,792 — — 72,792 Spare parts and supplies, net — 35,923 — — 35,923 Prepaid expenses and other — 60,048 257 — 60,305 Total 19,010 1,851,030 65,346 (13,871) 1,921,515 Property and equipment at cost — 2,965,210 — — 2,965,210 Less accumulated depreciation and amortization — (1,033,614) — — (1,033,614) Property and equipment, net — 1,931,596 — — 1,931,596 Assets held for sale — 949 27,494 — 28,443 Operating lease right-of-use assets — 516,355 — — 516,355 Long-term prepayments and other 50 76,236 1,200,467 (1,200,000) 76,753 Goodwill and other intangible assets, net — — 13,500 — 13,500 Intercompany receivable — 573,708 — (573,708) — Investment in consolidated subsidiaries 862,641 (35,763) 503 (827,381) — TOTAL ASSETS $ 881,701 $ 4,914,111 $ 1,307,310 $ (2,614,960) $ 4,488,162 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ 994 $ 137,110 $ 2,147 $ (10,419) $ 129,832 Air traffic liability and current frequent flyer deferred revenue — 749,561 11,222 — 760,783 Other accrued liabilities — 147,423 13,716 (3,452) 157,687 Current maturities of long-term debt, less discount — 60,431 — — 60,431 Current maturities of finance lease obligations — 23,607 — — 23,607 Current maturities of operating leases — 77,200 — — 77,200 Total 994 1,195,332 27,085 (13,871) 1,209,540 Long-term debt — 1,690,221 1,180,871 (1,200,000) 1,671,092 Intercompany payable 460,455 — 113,253 (573,708) — Other liabilities and deferred credits: Noncurrent finance lease obligations — 95,173 — — 95,173 Noncurrent operating leases — 404,378 — — 404,378 Accumulated pension and other post-retirement benefit obligations — 155,457 — — 155,457 Other liabilities and deferred credits — 77,298 152 — 77,450 Noncurrent frequent flyer deferred revenue — 305,575 — — 305,575 Deferred tax liabilities, net — 149,245 — — 149,245 Total — 1,187,126 152 — 1,187,278 Shareholders’ equity 420,252 841,432 (14,051) (827,381) 420,252 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 881,701 $ 4,914,111 $ 1,307,310 $ (2,614,960) $ 4,488,162 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 Three months ended March 31, 2022 Parent Issuer / Subsidiary Non- Eliminations Consolidated (in thousands) Net Cash Provided By (Used In) Operating Activities $ (1,442) $ 28,203 $ (4,607) $ — $ 22,154 Cash Flows From Investing Activities: Net payments to affiliates — (886) 1,237 (351) — Additions to property and equipment, including pre-delivery deposits — (9,066) — — (9,066) Proceeds from the disposition of aircraft related equipment — 63 1,061 — 1,124 Purchases of investments — (263,161) — — (263,161) Sales of investments — 307,780 — — 307,780 Net cash provided by (used in) investing activities — 34,730 2,298 (351) 36,677 Cash Flows From Financing Activities: Repayments of long-term debt and finance lease obligations — (66,704) — — (66,704) Net payments from affiliates (351) — — 351 — Payment for taxes withheld for stock compensation — (1,490) — — (1,490) Net cash used in financing activities (351) (68,194) — 351 (68,194) Net decrease in cash and cash equivalents (1,793) (5,261) (2,309) — (9,363) Cash, cash equivalents, & restricted cash - Beginning of Period 20,803 434,615 52,410 — 507,828 Cash, cash equivalents, & restricted cash - End of Period $ 19,010 $ 429,354 $ 50,101 $ — $ 498,465 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 |