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 18 as Subsidiary Issuer / Guarantor) of pass-through certificates, as discussed in Note 8, the Company (which is also referred to in this Note 18 as Parent Issuer / Guarantor), is fully and unconditionally guaranteeing the payment obligations of Hawaiian, which is a 100% owned subsidiary of Holdings, 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, 2022 Parent Issuer / Subsidiary Issuer / Guarantor Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 2,637,422 $ 45,924 $ (42,079) $ 2,641,267 Operating Expenses: Aircraft fuel, including taxes and delivery — 817,077 — — 817,077 Wages and benefits — 833,137 — — 833,137 Aircraft rent — 103,846 — — 103,846 Maintenance materials and repairs — 235,749 404 — 236,153 Aircraft and passenger servicing — 152,550 — — 152,550 Commissions and other selling 18 113,469 852 (496) 113,843 Depreciation and amortization — 136,169 — — 136,169 Other rentals and landing fees — 147,259 — (116) 147,143 Purchased services 224 127,873 1,517 (264) 129,350 Special items — 12,500 6,303 — 18,803 Other 6,821 198,610 (978) (41,203) 163,250 Total 7,063 2,878,239 8,098 (42,079) 2,851,321 Operating Income (Loss) (7,063) (240,817) 37,826 — (210,054) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (233,288) (31,357) — 264,645 — Interest expense and amortization of debt discounts and issuance costs — (24,924) (73,891) 3,000 (95,815) Interest income 320 31,219 3,602 (3,000) 32,141 Capitalized interest — 4,244 — — 4,244 Other components of net periodic benefit cost — 5,065 — — 5,065 Losses on fuel derivatives — (3,041) — — (3,041) Loss on debt extinguishment — (8,568) — — (8,568) Losses on investments, net — (43,082) — — (43,082) Gains on foreign debt — 26,667 — — 26,667 Other, net (50) (1,356) — — (1,406) Total (233,018) (45,133) (70,289) 264,645 (83,795) Loss Before Income Taxes (240,081) (285,950) (32,463) 264,645 (293,849) Income tax benefit — (53,768) — — (53,768) Net Loss $ (240,081) $ (232,182) $ (32,463) $ 264,645 $ (240,081) Comprehensive Loss $ (253,409) $ (245,510) $ (32,463) $ 277,973 $ (253,409) Condensed Consolidating Statements of Operations and Comprehensive Loss Year Ended December 31, 2021 Parent Issuer / Subsidiary Issuer / Guarantor 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 extinguishment of debt — (38,889) — — (38,889) Gains on investments, net — 1,426 — — 1,426 Gains on foreign debt — 27,773 — — 27,773 Other, net — 1,619 — — 1,619 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 Issuer / Guarantor 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) Gains on investments, net — 271 — — 271 Losses on foreign debt — (14,913) — — (14,913) Other, net — 1,990 (5) — 1,985 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 Balance Sheets December 31, 2022 Parent Issuer / Subsidiary Issuer / Guarantor Non-Guarantor Eliminations Consolidated ASSETS (in thousands) Current assets: Cash and cash equivalents $ 28,620 $ 151,357 $ 49,145 $ — $ 229,122 Restricted cash — — 17,498 — 17,498 Short-term investments — 1,147,193 — — 1,147,193 Accounts receivable, net — 106,321 25,785 (18,244) 113,862 Income taxes receivable — 70,204 — — 70,204 Spare parts and supplies, net — 36,875 — — 36,875 Prepaid expenses and other — 63,524 29 — 63,553 Total 28,620 1,575,474 92,457 (18,244) 1,678,307 Property and equipment at cost — 3,009,614 — — 3,009,614 Less accumulated depreciation and amortization — (1,135,262) — — (1,135,262) Property and equipment, net — 1,874,352 — — 1,874,352 Assets held for sale — 293 13,726 — 14,019 Operating lease right-of-use assets — 459,128 — — 459,128 Long-term prepayments and other — 99,801 1,200,516 (1,200,000) 100,317 Goodwill and other intangible assets, net — — 13,500 — 13,500 Intercompany receivable — 609,207 — (609,207) — Investment in consolidated subsidiaries 767,831 (57,699) 502 (710,634) — TOTAL ASSETS $ 796,451 $ 4,560,556 $ 1,320,701 $ (2,538,085) $ 4,139,623 LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Accounts payable $ 630 $ 207,294 $ 617 $ (12,532) $ 196,009 Air traffic liability and current frequent flyer deferred revenue — 579,872 10,924 — 590,796 Other accrued liabilities — 172,190 15,558 (5,712) 182,036 Current maturities of long-term debt, less discount — 47,836 — — 47,836 Current maturities of finance lease obligations — 25,789 — — 25,789 Current maturities of operating leases — 77,858 — — 77,858 Total 630 1,110,839 27,099 (18,244) 1,120,324 Long-term debt — 1,599,330 1,184,559 (1,200,000) 1,583,889 Intercompany payable 462,556 — 146,651 (609,207) — Other liabilities and deferred credits: Noncurrent finance lease obligations — 75,221 — — 75,221 Noncurrent operating leases — 347,726 — — 347,726 Accumulated pension and other postretirement benefit obligations. — 135,775 — — 135,775 Other liabilities and deferred credits — 94,481 173 — 94,654 Noncurrent frequent flyer deferred revenue — 318,369 — — 318,369 Deferred tax liabilities, net — 130,400 — — 130,400 Total — 1,101,972 173 — 1,102,145 Shareholders' equity 333,265 748,415 (37,781) (710,634) 333,265 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 796,451 $ 4,560,556 $ 1,320,701 $ (2,538,085) $ 4,139,623 Condensed Consolidating Balance Sheets December 31, 2021 Parent Issuer / Subsidiary Issuer / Guarantor 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 Statements of Cash Flows Year Ended December 31, 2022 Parent Issuer / Subsidiary Issuer / Guarantor Non-Guarantor Eliminations Consolidated (in thousands) Net Cash Used In Operating Activities: $ (5,401) $ (20,253) $ (32,098) $ — $ (57,752) Cash Flows From Investing Activities: Net payments to affiliates — (47,553) 34,335 13,218 — Additions to property and equipment, including pre-delivery deposits — (47,532) — — (47,532) Proceeds from disposition of property and equipment — 186 11,996 — 12,182 Purchases of investments — (859,833) — — (859,833) Sales of investments — 880,161 — — 880,161 Net cash provided by (used in) investing activities — (74,571) 46,331 13,218 (15,022) Cash Flows From Financing Activities: Proceeds from the issuance of common stock 13,218 — — (13,218) — Repayments of long-term debt and finance lease obligations — (184,306) — — (184,306) Debt issuance costs — (2,236) — — (2,236) Other — (1,892) — — (1,892) Net cash provided by (used in) financing activities 13,218 (188,434) — (13,218) (188,434) Net increase (decrease) in cash and cash equivalents 7,817 (283,258) 14,233 — (261,208) Cash and cash equivalents—Beginning of Period 20,803 434,615 52,410 — 507,828 Cash and cash equivalents—End of Period $ 28,620 $ 151,357 $ 66,643 $ — $ 246,620 Condensed Consolidating Statements of Cash Flows Year Ended December 31, 2021 Parent Issuer / Subsidiary Issuer / Guarantor 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, cash equivalents, and restricted cash—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 Issuer / Guarantor 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 provided by (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, cash equivalents, and restricted cash—End of Period $ 24,088 $ 476,409 $ 9,142 $ — $ 509,639 Income Taxes The income tax expense (benefit) is presented as if each entity that is part of the consolidated group files a separate return. |