Condensed Consolidating Financial Information | Condensed Consolidating Financial Information The following condensed consolidating financial information is presented in accordance with Rule 3-10 of Regulation S-X because, in connection with the issuance by pass-through trusts formed by Hawaiian (which is also referred to in this Note 13 as Subsidiary Issuer / Guarantor) of pass-through certificates, the Company (which is also referred to in this Note 13 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 Income (Loss) Three months ended March 31, 2023 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 611,800 $ 14,275 $ (13,472) $ 612,603 Operating Expenses: Wages and benefits — 241,933 — — 241,933 Aircraft fuel, including taxes and delivery — 197,625 — — 197,625 Maintenance, materials and repairs — 50,318 (31) — 50,287 Aircraft and passenger servicing — 42,532 — — 42,532 Commissions and other selling 8 28,153 222 (145) 28,238 Aircraft rent — 28,171 — — 28,171 Other rentals and landing fees — 38,739 — (19) 38,720 Depreciation and amortization — 32,667 — — 32,667 Purchased services 119 34,451 568 (66) 35,072 Other 1,829 55,564 (9,368) (13,240) 34,785 Total 1,956 750,153 (8,609) (13,470) 730,030 Operating Income (Loss) (1,956) (138,353) 22,884 (2) (117,427) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (96,696) (4,830) — 101,526 — Interest expense and amortization of debt discounts and issuance costs — (5,147) (18,473) 740 (22,880) Interest income 398 15,542 1,265 (740) 16,465 Capitalized interest — 1,458 — — 1,458 Losses on fuel derivatives — (5,065) — — (5,065) Other components of net periodic pension cost — (1,494) — — (1,494) Gains on investments, net — 697 — — 697 Gains on foreign debt — 2,260 — — 2,260 Other, net — 155 — — 155 Total (96,298) 3,576 (17,208) 101,526 (8,404) Income (Loss) Before Income Taxes (98,254) (134,777) 5,676 101,524 (125,831) Income tax benefit — (27,574) — — (27,574) Net Income (Loss) $ (98,254) $ (107,203) $ 5,676 $ 101,524 $ (98,257) Comprehensive Income (Loss) $ (100,309) $ (109,255) $ 5,676 $ 103,579 $ (100,309) 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 Depreciation and amortization — 33,755 — — 33,755 Other rentals and landing fees — 34,640 — (29) 34,611 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, net — (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 Loss $ (133,277) $ (131,409) $ (9,035) $ 140,443 $ (133,278) Comprehensive Loss $ (149,288) $ (147,419) $ (9,035) $ 156,454 $ (149,288) Condensed Consolidating Balance Sheets March 31, 2023 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) ASSETS Current Assets: Cash and cash equivalents $ 27,571 $ 213,220 $ 31,064 $ — $ 271,855 Restricted cash — — 17,648 — 17,648 Short-term investments — 1,111,082 — — 1,111,082 Accounts receivable, net 1,269 86,400 32,413 (20,202) 99,880 Income taxes receivable — 3,382 — — 3,382 Spare parts and supplies, net — 38,905 — — 38,905 Prepaid expenses and other — 83,021 — — 83,021 Total 28,840 1,536,010 81,125 (20,202) 1,625,773 Property and equipment at cost — 3,105,592 — — 3,105,592 Less accumulated depreciation and amortization — (1,167,795) — — (1,167,795) Property and equipment, net — 1,937,797 — — 1,937,797 Assets held-for-sale — 288 4,736 — 5,024 Operating lease right-of-use assets — 439,228 — — 439,228 Long-term prepayments and other — 105,883 1,200,253 (1,200,000) 106,136 Goodwill and other intangible assets, net — — 13,500 — 13,500 Intercompany receivable (421,091) (45,222) — 466,313 — Investment in consolidated subsidiaries 807,451 (17,307) 503 (790,647) — Total Assets $ 415,200 $ 3,956,677 $ 1,300,117 $ (1,544,536) $ 4,127,458 LIABILITIES AND SHAREHOLDERS’ EQUITY Current Liabilities: Accounts payable $ 1,282 $ 214,779 $ 553 $ (13,750) $ 202,864 Air traffic liability and current frequent flyer deferred revenue — 736,874 9,593 — 746,467 Other accrued liabilities — 178,454 14,909 (6,452) 186,911 Current maturities of long-term debt, less discount — 46,176 — — 46,176 Current maturities of finance lease obligations — 24,819 — — 24,819 Current maturities of operating leases — 78,620 — — 78,620 Total 1,282 1,279,722 25,055 (20,202) 1,285,857 Long-Term Debt — 1,580,601 1,185,781 (1,200,000) 1,566,382 Intercompany payable 180,598 (585,836) 121,385 283,853 — Other Liabilities and Deferred Credits: Noncurrent finance lease obligations — 69,895 — — 69,895 Noncurrent operating leases — 328,370 — — 328,370 Accumulated pension and other post-retirement benefit obligations — 141,508 — — 141,508 Other liabilities and deferred credits — 74,588 — — 74,588 Noncurrent frequent flyer deferred revenue — 325,407 — — 325,407 Deferred tax liabilities, net — 102,131 — — 102,131 Total — 1,041,899 — — 1,041,899 Shareholders’ equity 233,320 640,291 (32,104) (608,187) 233,320 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 415,200 $ 3,956,677 $ 1,300,117 $ (1,544,536) $ 4,127,458 Condensed Consolidating Balance Sheets December 31, 2022 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) ASSETS 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, net — 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 post-retirement 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 Statements of Cash Flows Three months ended March 31, 2023 Parent Issuer / Subsidiary Non- Eliminations Consolidated (in thousands) Net Cash Provided By (Used In) Operating Activities $ (613) $ 122,379 $ (3,475) $ — $ 118,291 Cash Flows From Investing Activities: Net payments to affiliates — 24,435 (17,206) (7,229) — Additions to property and equipment, including pre-delivery deposits — (106,215) — — (106,215) Proceeds from the disposition of aircraft and aircraft related equipment 6,793 20 2,750 — 9,563 Purchases of investments — (96,806) — — (96,806) Sales of investments — 144,069 — — 144,069 Net cash provided by (used in) investing activities 6,793 (34,497) (14,456) (7,229) (49,389) Cash Flows From Financing Activities: Repayments of long-term debt and finance lease obligations — (24,953) — — (24,953) Net payments from affiliates (7,229) — — 7,229 — Payment for taxes withheld for stock compensation — (1,066) — — (1,066) Net cash used in financing activities (7,229) (26,019) — 7,229 (26,019) Net increase (decrease) in cash and cash equivalents (1,049) 61,863 (17,931) — 42,883 Cash, cash equivalents, & restricted cash - Beginning of Period 28,620 151,357 66,643 — 246,620 Cash, cash equivalents, & restricted cash - End of Period $ 27,571 $ 213,220 $ 48,712 $ — $ 289,503 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 and 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 |