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 September 30, 2023 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 727,779 $ 13,997 $ (14,097) $ 727,679 Operating Expenses: Wages and benefits — 248,899 — — 248,899 Aircraft fuel, including taxes and delivery — 200,069 — — 200,069 Maintenance, materials and repairs — 65,088 (31) — 65,057 Aircraft and passenger servicing — 46,225 — — 46,225 Commissions and other selling 9 29,686 53 (53) 29,695 Aircraft rent — 26,497 — — 26,497 Other rentals and landing fees — 46,366 — — 46,366 Depreciation and amortization — 34,760 — — 34,760 Purchased services — 36,513 120 (65) 36,568 Other 1,910 60,120 409 (13,979) 48,460 Total 1,919 794,223 551 (14,097) 782,596 Operating Income (Loss) (1,919) (66,444) 13,446 — (54,917) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (46,906) (4,069) — 50,975 — Interest expense and amortization of debt discounts and issuance costs — (4,852) (18,501) 756 (22,597) Interest income 105 13,154 1,182 (756) 13,685 Capitalized interest — 2,306 — — 2,306 Gains on fuel derivatives — 3,097 — — 3,097 Other components of net periodic pension cost — (1,707) — — (1,707) Losses on investments, net — (4,054) — — (4,054) Gains on foreign debt — 4,311 — — 4,311 Other, net — (644) — — (644) Total (46,801) 7,542 (17,319) 50,975 (5,603) Loss Before Income Taxes (48,720) (58,902) (3,873) 50,975 (60,520) Income tax benefit — (11,800) — — (11,800) Net Loss $ (48,720) $ (47,102) $ (3,873) $ 50,975 $ (48,720) Comprehensive Loss $ (47,566) $ (45,948) $ (3,873) $ 49,821 $ (47,566) 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 Depreciation and amortization — 34,347 — — 34,347 Other rentals and landing fees — 38,399 — (29) 38,370 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 Loss $ (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 Loss Nine months ended September 30, 2023 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 2,046,609 $ 42,218 $ (41,617) $ 2,047,210 Operating Expenses: Aircraft fuel, including taxes and delivery — 564,075 — — 564,075 Wages and benefits — 728,512 — — 728,512 Aircraft rent — 80,827 — — 80,827 Maintenance materials and repairs — 169,062 (62) — 169,000 Aircraft and passenger servicing — 131,883 — — 131,883 Commissions and other selling 27 86,247 332 (282) 86,324 Depreciation and amortization — 100,775 — — 100,775 Other rentals and landing fees — 126,593 — (19) 126,574 Purchased services 171 108,053 794 (197) 108,821 Other 5,537 175,810 (7,884) (41,119) 132,344 Total 5,735 2,271,837 (6,820) (41,617) 2,229,135 Operating Income (Loss) (5,735) (225,228) 49,038 — (181,925) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (154,222) (13,071) — 167,293 — Interest expense and amortization of debt discounts and issuance costs — (14,965) (55,461) 2,244 (68,182) Other components of net periodic pension cost — (4,907) — — (4,907) Interest income 648 41,559 3,726 (2,244) 43,689 Capitalized interest — 5,709 — — 5,709 Losses on fuel derivatives — (5,627) — — (5,627) Loss on extinguishment of debt — — — — — Losses on investments, net — (6,906) — — (6,906) Gains on foreign debt — 18,745 — — 18,745 Other, net — (1,408) — — (1,408) Total (153,574) 19,129 (51,735) 167,293 (18,887) Loss Before Income Taxes (159,309) (206,099) (2,697) 167,293 (200,812) Income tax benefit — (41,500) — — (41,500) Net Loss $ (159,309) $ (164,599) $ (2,697) $ 167,293 $ (159,312) Comprehensive Loss $ (159,683) $ (164,970) $ (2,697) $ 167,667 $ (159,683) Condensed Consolidating Statements of Operations and Comprehensive Loss Nine months ended September 30, 2022 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 1,907,977 $ 32,121 $ (29,865) $ 1,910,233 Operating Expenses: Aircraft fuel, including taxes and delivery — 603,873 — — 603,873 Wages and benefits — 615,091 — — 615,091 Aircraft rent — 77,987 — — 77,987 Maintenance materials and repairs — 170,693 241 — 170,934 Aircraft and passenger servicing — 110,490 — — 110,490 Commissions and other selling 18 81,785 363 (399) 81,767 Depreciation and amortization — 102,435 — — 102,435 Other rentals and landing fees — 110,109 — (87) 110,022 Purchased services 200 94,557 1,154 (198) 95,713 Special items — — 6,303 — 6,303 Other 4,958 138,812 (1,705) (29,181) 112,884 Total 5,176 2,105,832 6,356 (29,865) 2,087,499 Operating Income (Loss) (5,176) (197,855) 25,765 — (177,266) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (184,840) (25,439) — 210,279 — Interest expense and amortization of debt discounts and issuance costs — (19,600) (55,404) 2,244 (72,760) Other components of net periodic pension cost — 3,812 — — 3,812 Interest income 145 19,936 2,446 (2,244) 20,283 Capitalized interest — 3,173 — — 3,173 Loss on extinguishment of debt — (8,568) — — (8,568) Losses on fuel derivatives — (1,063) — — (1,063) Losses on investments, net — (38,519) — — (38,519) Gains on foreign debt — 42,295 — — 42,295 Other, net (50) (2,268) — — (2,318) Total (184,745) (26,241) (52,958) 210,279 (53,665) Loss Before Income Taxes (189,921) (224,096) (27,193) 210,279 (230,931) Income tax benefit — (41,010) — — (41,010) Net Loss $ (189,921) $ (183,086) $ (27,193) $ 210,279 $ (189,921) Comprehensive Loss $ (225,743) $ (218,908) $ (27,193) $ 246,101 $ (225,743) Condensed Consolidating Balance Sheets September 30, 2023 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) ASSETS Current Assets: Cash and cash equivalents $ 7,500 $ 71,787 $ 31,384 $ — $ 110,671 Restricted cash — — 17,250 — 17,250 Short-term investments — 1,023,534 — — 1,023,534 Accounts receivable, net 1,269 91,987 26,573 (22,546) 97,283 Income taxes receivable — 1,660 — — 1,660 Spare parts and supplies, net — 53,817 — — 53,817 Prepaid expenses and other — 91,754 — — 91,754 Total 8,769 1,334,539 75,207 (22,546) 1,395,969 Property and equipment at cost — 3,113,490 — — 3,113,490 Less accumulated depreciation and amortization — (1,143,934) — — (1,143,934) Property and equipment, net — 1,969,556 — — 1,969,556 Assets held-for-sale — 285 2,528 — 2,813 Operating lease right-of-use assets — 423,706 — — 423,706 Long-term prepayments and other — 117,463 1,200,253 (1,200,000) 117,716 Goodwill and other intangible assets, net — — 13,500 — 13,500 Intercompany receivable (478,616) (53,463) — 532,079 — Investment in consolidated subsidiaries 807,451 (17,310) 503 (790,644) — Total Assets $ 337,604 $ 3,774,776 $ 1,291,991 $ (1,481,111) $ 3,923,260 LIABILITIES AND SHAREHOLDERS’ EQUITY Current Liabilities: Accounts payable $ 1,149 $ 210,913 $ 535 $ (14,590) $ 198,007 Air traffic liability and current frequent flyer deferred revenue — 690,603 8,482 — 699,085 Other accrued liabilities — 169,195 14,753 (7,956) 175,992 Current maturities of long-term debt, less discount — 42,364 — — 42,364 Current maturities of finance lease obligations — 9,998 — — 9,998 Current maturities of operating leases — 85,214 — — 85,214 Total 1,149 1,208,287 23,770 (22,546) 1,210,660 Long-Term Debt — 1,546,608 1,188,269 (1,200,000) 1,534,877 Intercompany payable 157,695 (567,969) 120,430 289,844 — Other Liabilities and Deferred Credits: Noncurrent finance lease obligations — 62,768 — — 62,768 Noncurrent operating leases — 311,647 — — 311,647 Accumulated pension and other post-retirement benefit obligations — 143,058 — — 143,058 Other liabilities and deferred credits — 71,967 — — 71,967 Noncurrent frequent flyer deferred revenue — 320,657 — — 320,657 Deferred tax liabilities, net — 88,868 — — 88,868 Total — 998,965 — — 998,965 Shareholders’ equity 178,760 588,885 (40,478) (548,409) 178,758 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 337,604 $ 3,774,776 $ 1,291,991 $ (1,481,111) $ 3,923,260 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 Nine months ended September 30, 2023 Parent Issuer / Subsidiary Non- Eliminations Consolidated (in thousands) Net Cash Provided By (Used In) Operating Activities $ (3,700) $ 18,688 $ (12,916) $ — $ 2,072 Cash Flows From Investing Activities: Net payments to affiliates — 42,372 (9,659) (32,713) — Additions to property and equipment, including pre-delivery deposits — (213,152) — — (213,152) Proceeds from the disposition of aircraft and aircraft related equipment 15,293 52 4,566 — 19,911 Purchases of investments — (320,628) — — (320,628) Sales of investments — 452,913 — — 452,913 Net cash provided by (used in) investing activities 15,293 (38,443) (5,093) (32,713) (60,956) Cash Flows From Financing Activities: Repayments of long-term debt and finance lease obligations — (58,681) — — (58,681) Net payments from affiliates (32,713) — — 32,713 — Payment for taxes withheld for stock compensation — (1,134) — — (1,134) Net cash used in financing activities (32,713) (59,815) — 32,713 (59,815) Net decrease in cash and cash equivalents (21,120) (79,570) (18,009) — (118,699) Cash, cash equivalents, & restricted cash - Beginning of Period 28,620 151,357 66,643 — 246,620 Cash, cash equivalents, & restricted cash - End of Period $ 7,500 $ 71,787 $ 48,634 $ — $ 127,921 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 Purchases of investments — (751,509) — — (751,509) Sales of investments — 756,561 — — 756,561 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 — (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 |