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 14 as Subsidiary Issuer / Guarantor) of pass-through certificates, Holdings (which is also referred to in this Note 14 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 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 March 31, 2024 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 645,591 $ 13,783 $ (13,807) $ 645,567 Operating Expenses: Wages and benefits — 261,935 — — 261,935 Aircraft fuel, including taxes and delivery — 188,778 — — 188,778 Maintenance, materials and repairs — 70,971 — — 70,971 Aircraft and passenger servicing — 45,424 — — 45,424 Commissions and other selling 10 28,490 32 (89) 28,443 Aircraft rent — 29,706 — — 29,706 Other rentals and landing fees — 43,127 — — 43,127 Depreciation and amortization — 32,967 — — 32,967 Purchased services 120 38,327 94 (66) 38,475 Special items — 8,482 — — 8,482 Other 2,349 56,571 637 (13,652) 45,905 Total 2,479 804,778 763 (13,807) 794,213 Operating Income (Loss) (2,479) (159,187) 13,020 — (148,646) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (135,192) (4,472) — 139,664 — Interest expense and amortization of debt discounts and issuance costs — (6,314) (18,501) 746 (24,069) Interest income 109 9,447 1,211 (746) 10,021 Capitalized interest — 3,134 — — 3,134 Losses on fuel derivatives — (582) — — (582) Other components of net periodic pension cost — (927) — — (927) Gains on investments, net — 470 — — 470 Gains on foreign debt — 8,519 — — 8,519 Other, net — (770) — — (770) Total (135,083) 8,505 (17,290) 139,664 (4,204) Loss Before Income Taxes (137,562) (150,682) (4,270) 139,664 (152,850) Income tax benefit — (15,285) — — (15,285) Net Loss $ (137,562) $ (135,397) $ (4,270) $ 139,664 $ (137,565) Comprehensive Loss $ (136,448) $ (134,280) $ (4,270) $ 138,550 $ (136,448) 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 Depreciation and amortization — 32,667 — — 32,667 Other rentals and landing fees — 38,739 — (19) 38,720 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 Balance Sheets March 31, 2024 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) ASSETS Current Assets: Cash and cash equivalents $ 8,817 $ 190,050 $ 31,998 $ — $ 230,865 Restricted cash — — 17,250 — 17,250 Short-term investments — 666,432 — — 666,432 Accounts receivable, net 1,269 93,977 27,687 (23,816) 99,117 Income taxes receivable — 642 — — 642 Spare parts and supplies, net — 65,444 — — 65,444 Prepaid expenses and other — 80,304 — — 80,304 Total 10,086 1,096,849 76,935 (23,816) 1,160,054 Property and equipment at cost — 3,264,937 — — 3,264,937 Less accumulated depreciation and amortization — (1,160,495) — — (1,160,495) Property and equipment, net — 2,104,442 — — 2,104,442 Assets held-for-sale — 224 867 — 1,091 Operating lease right-of-use assets — 393,769 — — 393,769 Long-term prepayments and other — 118,057 1,200,000 (1,200,000) 118,057 Goodwill and other intangible assets, net — — 13,500 — 13,500 Intercompany receivable (713,153) (62,065) — 775,218 — Investment in consolidated subsidiaries 807,451 (17,310) 503 (790,644) — Total Assets $ 104,384 $ 3,633,966 $ 1,291,805 $ (1,239,242) $ 3,790,913 LIABILITIES AND SHAREHOLDERS’ EQUITY Current Liabilities: Accounts payable $ 2,048 $ 226,522 $ 636 $ (14,358) $ 214,848 Air traffic liability and current frequent flyer deferred revenue — 749,261 8,594 — 757,855 Other accrued liabilities — 161,230 13,658 (9,458) 165,430 Current maturities of long-term debt, less discount — 75,132 — — 75,132 Current maturities of finance lease obligations — 8,791 — — 8,791 Current maturities of operating leases — 79,281 — — 79,281 Total 2,048 1,300,217 22,888 (23,816) 1,301,337 Long-Term Debt — 1,621,457 1,190,778 (1,200,000) 1,612,235 Intercompany payable 142,552 (581,251) 127,943 310,756 — Other Liabilities and Deferred Credits: Noncurrent finance lease obligations — 56,269 — — 56,269 Noncurrent operating leases — 283,836 — — 283,836 Accumulated pension and other post-retirement benefit obligations — 142,367 — — 142,367 Other liabilities and deferred credits — 78,499 — — 78,499 Noncurrent frequent flyer deferred revenue — 304,099 — — 304,099 Deferred tax liabilities, net — 52,492 — — 52,492 Total — 917,562 — — 917,562 Shareholders’ equity (40,216) 375,981 (49,804) (326,182) (40,221) TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 104,384 $ 3,633,966 $ 1,291,805 $ (1,239,242) $ 3,790,913 Condensed Consolidating Balance Sheets December 31, 2023 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) ASSETS Current assets: Cash and cash equivalents $ 8,707 $ 113,026 $ 31,540 $ — $ 153,273 Restricted cash — — 17,250 — 17,250 Short-term investments — 755,224 — — 755,224 Accounts receivable, net 1,269 101,655 26,261 (23,327) 105,858 Income taxes receivable, net — 669 — — 669 Spare parts and supplies, net — 60,115 — — 60,115 Prepaid expenses and other — 78,551 — — 78,551 Total 9,976 1,109,240 75,051 (23,327) 1,170,940 Property and equipment at cost — 3,164,145 — — 3,164,145 Less accumulated depreciation and amortization — (1,150,529) — — (1,150,529) Property and equipment, net — 2,013,616 — — 2,013,616 Assets held-for-sale — 262 873 — 1,135 Operating lease right-of-use assets — 413,237 — — 413,237 Long-term prepayments and other — 121,097 1,200,000 (1,200,000) 121,097 Goodwill and other intangible assets, net — — 13,500 — 13,500 Intercompany receivable (577,961) (57,591) — 635,552 — Investment in consolidated subsidiaries 807,451 (17,309) 502 (790,644) — Total Assets $ 239,466 $ 3,582,552 $ 1,289,926 $ (1,378,419) $ 3,733,525 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ 784 $ 212,464 $ 590 $ (14,615) $ 199,223 Air traffic liability and current frequent flyer deferred revenue — 623,324 10,021 — 633,345 Other accrued liabilities — 170,651 13,652 (8,712) 175,591 Current maturities of long-term debt, less discount — 43,857 — — 43,857 Current maturities of finance lease obligations — 10,053 — — 10,053 Current maturities of operating leases — 83,332 — — 83,332 Total 784 1,143,681 24,263 (23,327) 1,145,401 Long-Term Debt — 1,547,626 1,189,526 (1,200,000) 1,537,152 Intercompany payable 143,257 (573,873) 121,673 308,943 — Other Liabilities and Deferred Credits: Noncurrent finance lease obligations — 60,116 — — 60,116 Noncurrent operating leases — 303,119 — — 303,119 Accumulated pension and other post-retirement benefit obligations — 140,742 — — 140,742 Other liabilities and deferred credits — 77,154 — — 77,154 Noncurrent frequent flyer deferred revenue — 308,502 — — 308,502 Deferred tax liabilities, net — 65,914 — — 65,914 Total — 955,547 — — 955,547 Shareholders’ equity 95,425 509,571 (45,536) (464,035) 95,425 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 239,466 $ 3,582,552 $ 1,289,926 $ (1,378,419) $ 3,733,525 Condensed Consolidating Statements of Cash Flows Three months ended March 31, 2024 Parent Issuer / Subsidiary Non- Eliminations Consolidated (in thousands) Net Cash Provided By (Used In) Operating Activities $ (797) $ 6,887 $ (5,836) $ — $ 254 Cash Flows From Investing Activities: Net payments to affiliates — (7,179) 6,272 907 — Additions to property and equipment, including pre-delivery deposits — (127,018) — — (127,018) Proceeds from the disposition of aircraft and aircraft related equipment — 83 22 — 105 Purchases of investments — (15,824) — — (15,824) Sales of investments — 109,485 — — 109,485 Net cash provided by (used in) investing activities — (40,453) 6,294 907 (33,252) Cash Flows From Financing Activities: Long-term borrowings — 131,400 — — 131,400 Repayments of long-term debt and finance lease obligations — (18,760) — — (18,760) Debt issuance costs and discount — (1,849) — — (1,849) Net payments from affiliates 907 — — (907) — Payment for taxes withheld for stock compensation — (201) — — (201) Net cash provided by financing activities 907 110,590 — (907) 110,590 Net increase in cash and cash equivalents 110 77,024 458 — 77,592 Cash, cash equivalents, & restricted cash - Beginning of Period 8,707 113,026 48,790 — 170,523 Cash, cash equivalents, & restricted cash - End of Period $ 8,817 $ 190,050 $ 49,248 $ — $ 248,115 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 |