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 Loss Three months ended June 30, 2023 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 707,032 $ 13,946 $ (14,050) $ 706,928 Operating Expenses: Wages and benefits — 237,680 — — 237,680 Aircraft fuel, including taxes and delivery — 166,380 — — 166,380 Maintenance, materials and repairs — 53,657 — — 53,657 Aircraft and passenger servicing — 43,126 — — 43,126 Commissions and other selling 9 28,407 58 (83) 28,391 Aircraft rent — 26,159 — — 26,159 Other rentals and landing fees — 41,487 — — 41,487 Depreciation and amortization — 33,348 — — 33,348 Purchased services 52 37,089 106 (66) 37,181 Other 1,798 60,126 1,076 (13,901) 49,099 Total 1,859 727,459 1,240 (14,050) 716,508 Operating Income (Loss) (1,859) (20,427) 12,706 — (9,580) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (10,620) (4,172) — 14,792 — Interest expense and amortization of debt discounts and issuance costs — (4,966) (18,487) 748 (22,705) Interest income 145 12,863 1,279 (748) 13,539 Capitalized interest — 1,945 — — 1,945 Losses on fuel derivatives — (3,658) — — (3,658) Other components of net periodic pension cost — (1,707) — — (1,707) Losses on investments, net — (3,549) — — (3,549) Gains on foreign debt — 12,174 — — 12,174 Other, net — (920) — — (920) Total (10,475) 8,010 (17,208) 14,792 (4,881) Loss Before Income Taxes (12,334) (12,417) (4,502) 14,792 (14,461) Income tax benefit — (2,126) — — (2,126) Net Loss $ (12,334) $ (10,291) $ (4,502) $ 14,792 $ (12,335) Comprehensive Loss $ (11,808) $ (9,764) $ (4,502) $ 14,266 $ (11,808) 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 Depreciation and amortization — 34,333 — — 34,333 Other rentals and landing fees — 37,070 — (29) 37,041 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 Losses on investments, net — (22,127) — — (22,127) Gains on foreign debt — 20,556 — — 20,556 Other, net — (2,005) — — (2,005) Total (35,175) (18,903) (17,691) 44,004 (27,765) Loss Before Income Taxes (36,774) (55,496) (5,588) 44,004 (53,854) Income tax benefit — (6,480) — — (6,480) Net Loss $ (36,774) $ (49,016) $ (5,588) $ 44,004 $ (47,374) Comprehensive Loss $ (53,044) $ (54,686) $ (5,588) $ 60,274 $ (53,044) Condensed Consolidating Statements of Operations and Comprehensive Income (Loss) Six months ended June 30, 2023 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 1,318,830 $ 28,222 $ (27,521) $ 1,319,531 Operating Expenses: Aircraft fuel, including taxes and delivery — 364,005 — — 364,005 Wages and benefits — 479,613 — — 479,613 Aircraft rent — 54,330 — — 54,330 Maintenance materials and repairs — 103,974 (31) — 103,943 Aircraft and passenger servicing — 85,658 — — 85,658 Commissions and other selling 18 56,561 281 (230) 56,630 Depreciation and amortization — 66,015 — — 66,015 Other rentals and landing fees — 80,226 — (19) 80,207 Purchased services 171 71,540 674 (131) 72,254 Other 3,627 115,690 (8,292) (27,141) 83,884 Total 3,816 1,477,612 (7,368) (27,521) 1,446,539 Operating Income (Loss) (3,816) (158,782) 35,590 — (127,008) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (107,316) (9,002) — 116,318 — Interest expense and amortization of debt discounts and issuance costs — (10,114) (36,959) 1,488 (45,585) Other components of net periodic pension cost — (3,201) — — (3,201) Interest income 543 28,405 2,544 (1,488) 30,004 Capitalized interest — 3,404 — — 3,404 Losses on fuel derivatives — (8,724) — — (8,724) Loss on extinguishment of debt — — — — — Losses on investments, net — (2,852) — — (2,852) Gains on foreign debt — 14,434 — — 14,434 Other, net — (764) — — (764) Total (106,773) 11,586 (34,415) 116,318 (13,284) Income (Loss) Before Income Taxes (110,589) (147,196) 1,175 116,318 (140,292) Income tax benefit — (29,700) — — (29,700) Net Income (Loss) $ (110,589) $ (117,496) $ 1,175 $ 116,318 $ (110,592) Comprehensive Income (Loss) $ (112,117) $ (119,021) $ 1,175 $ 117,846 $ (112,117) Condensed Consolidating Statements of Operations and Comprehensive Loss Six months ended June 30, 2022 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 1,167,498 $ 20,375 $ (18,794) $ 1,169,079 Operating Expenses: Aircraft fuel, including taxes and delivery — 377,874 — — 377,874 Wages and benefits — 408,785 — — 408,785 Aircraft rent — 52,066 — — 52,066 Maintenance materials and repairs — 111,421 196 — 111,617 Aircraft and passenger servicing — 69,446 — — 69,446 Commissions and other selling 9 49,290 288 (325) 49,262 Depreciation and amortization — 68,088 — — 68,088 Other rentals and landing fees — 71,710 — (58) 71,652 Purchased services 177 63,594 805 (132) 64,444 Other 3,674 86,037 (1,693) (18,279) 69,739 Total 3,860 1,358,311 (404) (18,794) 1,342,973 Operating Income (Loss) (3,860) (190,813) 20,779 — (173,894) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (155,758) (18,221) — 173,979 — Interest expense and amortization of debt discounts and issuance costs — (14,121) (36,921) 1,488 (49,554) Other components of net periodic pension cost — 2,560 — — 2,560 Interest income 35 10,930 1,519 (1,488) 10,996 Capitalized interest — 2,112 — — 2,112 Loss on extinguishment of debt — (8,568) — — (8,568) Losses on investments, net — (34,491) — — (34,491) Gains on foreign debt — 32,318 — — 32,318 Other, net — (1,631) — — (1,631) Total (155,723) (29,112) (35,402) 173,979 (46,258) Loss Before Income Taxes (159,583) (219,925) (14,623) 173,979 (220,152) Income tax benefit — (39,500) — — (39,500) Net Loss $ (159,583) $ (180,425) $ (14,623) $ 173,979 $ (180,652) Comprehensive Loss $ (202,332) $ (202,105) $ (14,623) $ 216,728 $ (202,332) Condensed Consolidating Balance Sheets June 30, 2023 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) ASSETS Current Assets: Cash and cash equivalents $ 6,577 $ 188,313 $ 32,061 $ — $ 226,951 Restricted cash — — 17,860 — 17,860 Short-term investments — 1,083,865 — — 1,083,865 Accounts receivable, net 1,269 90,400 24,925 (21,698) 94,896 Income taxes receivable — 1,666 — — 1,666 Spare parts and supplies, net — 47,837 — — 47,837 Prepaid expenses and other 10 72,175 — — 72,185 Total 7,856 1,484,256 74,846 (21,698) 1,545,260 Property and equipment at cost — 3,167,878 — — 3,167,878 Less accumulated depreciation and amortization — (1,201,101) — — (1,201,101) Property and equipment, net — 1,966,777 — — 1,966,777 Assets held-for-sale — 288 2,557 — 2,845 Operating lease right-of-use assets — 425,069 — — 425,069 Long-term prepayments and other — 106,146 1,200,253 (1,200,000) 106,399 Goodwill and other intangible assets, net — — 13,500 — 13,500 Intercompany receivable (431,711) (49,393) — 481,104 — Investment in consolidated subsidiaries 807,451 (17,307) 503 (790,647) — Total Assets $ 383,596 $ 3,915,836 $ 1,291,659 $ (1,531,241) $ 4,059,850 LIABILITIES AND SHAREHOLDERS’ EQUITY Current Liabilities: Accounts payable $ 1,019 $ 193,134 $ 632 $ (14,498) $ 180,287 Air traffic liability and current frequent flyer deferred revenue — 786,775 8,755 — 795,530 Other accrued liabilities — 169,617 14,977 (7,200) 177,394 Current maturities of long-term debt, less discount — 44,063 — — 44,063 Current maturities of finance lease obligations — 19,828 — — 19,828 Current maturities of operating leases — 78,585 — — 78,585 Total 1,019 1,292,002 24,364 (21,698) 1,295,687 Long-Term Debt — 1,565,675 1,187,018 (1,200,000) 1,552,693 Intercompany payable 158,759 (562,110) 116,879 286,472 — Other Liabilities and Deferred Credits: Noncurrent finance lease obligations — 65,393 — — 65,393 Noncurrent operating leases — 315,654 — — 315,654 Accumulated pension and other post-retirement benefit obligations — 142,291 — — 142,291 Other liabilities and deferred credits — 57,961 — — 57,961 Noncurrent frequent flyer deferred revenue — 306,046 — — 306,046 Deferred tax liabilities, net — 100,308 — — 100,308 Total — 987,653 — — 987,653 Shareholders’ equity 223,818 632,616 (36,602) (596,015) 223,817 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 383,596 $ 3,915,836 $ 1,291,659 $ (1,531,241) $ 4,059,850 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 Six months ended June 30, 2023 Parent Issuer / Subsidiary Non- Eliminations Consolidated (in thousands) Net Cash Provided By (Used In) Operating Activities $ (2,337) $ 122,037 $ (8,038) $ — $ 111,662 Cash Flows From Investing Activities: Net payments to affiliates — 48,210 (13,211) (34,999) — Additions to property and equipment, including pre-delivery deposits — (169,354) — — (169,354) Proceeds from the disposition of aircraft and aircraft related equipment 15,293 43 4,527 — 19,863 Purchases of investments — (202,037) — — (202,037) Sales of investments — 275,312 — — 275,312 Net cash provided by (used in) investing activities 15,293 (47,826) (8,684) (34,999) (76,216) Cash Flows From Financing Activities: Repayments of long-term debt and finance lease obligations — (36,142) — — (36,142) Net payments from affiliates (34,999) — — 34,999 — Payment for taxes withheld for stock compensation — (1,113) — — (1,113) Net cash used in financing activities (34,999) (37,255) — 34,999 (37,255) Net increase (decrease) in cash and cash equivalents (22,043) 36,956 (16,722) — (1,809) Cash, cash equivalents, & restricted cash - Beginning of Period 28,620 151,357 66,643 — 246,620 Cash, cash equivalents, & restricted cash - End of Period $ 6,577 $ 188,313 $ 49,921 $ — $ 244,811 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 (decrease) 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 |