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 11 as Subsidiary Issuer / Guarantor) of pass-through certificates, the Company (which is also referred to in this Note 11 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 September 30, 2022 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 740,479 $ 11,746 $ (11,071) $ 741,154 Operating Expenses: Wages and benefits — 206,306 — — 206,306 Aircraft fuel, including taxes and delivery — 225,999 — — 225,999 Maintenance, materials and repairs — 59,272 45 — 59,317 Aircraft and passenger servicing — 41,044 — — 41,044 Commissions and other selling 9 32,495 75 (74) 32,505 Aircraft rent — 25,921 — — 25,921 Other rentals and landing fees — 38,399 — (29) 38,370 Depreciation and amortization — 34,347 — — 34,347 Purchased services 23 30,963 349 (66) 31,269 Special items — — 6,303 — 6,303 Other 1,284 52,775 (12) (10,902) 43,145 Total 1,316 747,521 6,760 (11,071) 744,526 Operating Income (Loss) (1,316) (7,042) 4,986 — (3,372) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (8,013) (7,218) — 15,231 — Interest expense and amortization of debt discounts and issuance costs — (5,479) (18,483) 756 (23,206) Interest income 110 9,006 927 (756) 9,287 Capitalized interest — 1,061 — — 1,061 Losses on fuel derivatives — (1,063) — — (1,063) Other components of net periodic pension cost — 1,252 — — 1,252 Losses on investments, net — (4,028) — — (4,028) Gains on foreign debt — 9,978 — — 9,978 Other, net (50) (638) — — (688) Total (7,953) 2,871 (17,556) 15,231 (7,407) Loss Before Income Taxes (9,269) (4,171) (12,570) 15,231 (10,779) Income tax benefit — (1,510) — — (1,510) Net Income $ (9,269) $ (2,661) $ (12,570) $ 15,231 $ (9,269) Comprehensive Loss $ (23,411) $ (16,803) $ (12,570) $ 29,373 $ (23,411) 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 Depreciation and amortization — 33,899 — — 33,899 Other rentals and landing fees — 36,443 — (29) 36,414 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 Losses on investments, net — (196) — — (196) Gains on foreign debt — 1,944 — — 1,944 Other, net — (77) — — (77) 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 Balance Sheets September 30, 2022 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) ASSETS Current assets: Cash and cash equivalents $ 36,247 $ 201,599 $ 37,282 $ — $ 275,128 Restricted cash — — 17,352 — 17,352 Short-term investments — 1,152,711 — — 1,152,711 Accounts receivable, net — 83,970 19,702 (16,255) 87,417 Income taxes receivable — 70,233 — — 70,233 Spare parts and supplies, net — 37,163 — — 37,163 Prepaid expenses and other — 85,414 130 — 85,544 Total 36,247 1,631,090 74,466 (16,255) 1,725,548 Property and equipment at cost — 2,989,823 — — 2,989,823 Less accumulated depreciation and amortization — (1,102,152) — — (1,102,152) Property and equipment, net — 1,887,671 — — 1,887,671 Assets held-for-sale — 942 14,955 — 15,897 Operating lease right-of-use assets — 477,169 — — 477,169 Long-term prepayments and other — 90,891 1,200,442 (1,200,000) 91,333 Goodwill and other intangible assets, net — — 13,500 — 13,500 Intercompany receivable — 610,362 — (610,362) — Investment in consolidated subsidiaries 792,154 (51,782) 503 (740,875) — TOTAL ASSETS $ 828,401 $ 4,646,343 $ 1,303,866 $ (2,567,492) $ 4,211,118 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ 346 $ 157,419 $ 586 $ (11,299) $ 147,052 Air traffic liability and current frequent flyer deferred revenue — 691,027 8,775 — 699,802 Other accrued liabilities — 165,186 13,736 (4,956) 173,966 Current maturities of long-term debt, less discount — 45,205 — — 45,205 Current maturities of finance lease obligations — 25,886 — — 25,886 Current maturities of operating leases — 76,421 — — 76,421 Total 346 1,161,144 23,097 (16,255) 1,168,332 Long-term debt — 1,591,338 1,183,322 (1,200,000) 1,574,660 Intercompany payable 480,572 — 129,790 (610,362) — Other liabilities and deferred credits: Noncurrent finance lease obligations — 80,476 — — 80,476 Noncurrent operating leases — 366,137 — — 366,137 Accumulated pension and other post-retirement benefit obligations — 152,894 — — 152,894 Other liabilities and deferred credits — 78,408 166 — 78,574 Noncurrent frequent flyer deferred revenue — 307,443 — — 307,443 Deferred tax liabilities, net — 135,119 — — 135,119 Total — 1,120,477 166 — 1,120,643 Shareholders’ equity 347,483 773,384 (32,509) (740,875) 347,483 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 828,401 $ 4,646,343 $ 1,303,866 $ (2,567,492) $ 4,211,118 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 Nine months ended September 30, 2022 Parent Issuer / Subsidiary Non- Eliminations Consolidated (in thousands) Net Cash Provided By (Used In) Operating Activities $ (4,270) $ 6,116 $ (25,896) $ — $ (24,050) Cash Flows From Investing Activities: Net payments to affiliates — (37,188) 17,474 19,714 — Additions to property and equipment, including pre-delivery deposits — (29,717) — — (29,717) Proceeds from the disposition of aircraft and aircraft related equipment — 97 10,646 — 10,743 Proceeds from the sale and sale leaseback of aircraft and aircraft related equipment — — — — — Purchases of investments — (751,509) — — (751,509) Sales of investments — 756,561 — — 756,561 Other — — — — — Net cash provided by (used in) investing activities — (61,756) 28,120 19,714 (13,922) Cash Flows From Financing Activities: Repayments of long-term debt and finance lease obligations — (173,298) — — (173,298) Debt issuance costs and discount — (2,236) — — (2,236) Net payments from affiliates 19,714 — — (19,714) — Payment for taxes withheld for stock compensation — (1,842) — — (1,842) Net cash provided by (used in) financing activities 19,714 (177,376) — (19,714) (177,376) Net increase (decrease) in cash and cash equivalents 15,444 (233,016) 2,224 — (215,348) Cash, cash equivalents, & restricted cash - Beginning of Period 20,803 434,615 52,410 — 507,828 Cash, cash equivalents, & restricted cash - End of Period $ 36,247 $ 201,599 $ 54,634 $ — $ 292,480 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 and 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 — — (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 |