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 June 30, 2024 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 731,963 $ 13,859 $ (13,917) $ 731,905 Operating Expenses: Wages and benefits — 265,024 — — 265,024 Aircraft fuel, including taxes and delivery — 179,153 — — 179,153 Maintenance, materials and repairs — 69,897 — — 69,897 Aircraft and passenger servicing — 47,854 — — 47,854 Commissions and other selling 1 29,069 77 (79) 29,068 Aircraft rent — 29,891 — — 29,891 Other rentals and landing fees — 45,011 — — 45,011 Depreciation and amortization — 35,068 — — 35,068 Purchased services 50 38,948 93 (66) 39,025 Special items — 6,497 — — 6,497 Other 1,580 52,450 546 (13,772) 40,804 Total 1,631 798,862 716 (13,917) 787,292 Operating Income (Loss) (1,631) (66,899) 13,143 — (55,387) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (66,077) (4,248) — 70,325 — Interest expense and amortization of debt discounts and issuance costs — (10,563) (18,507) 746 (28,324) Interest income 110 10,583 1,187 (746) 11,134 Capitalized interest — 2,541 — — 2,541 Losses on fuel derivatives — (1,863) — — (1,863) Other components of net periodic pension cost — (927) — — (927) Losses on investments, net — (654) — — (654) Gains on foreign debt — 6,470 — — 6,470 Other, net — (584) — — (584) Total (65,967) 755 (17,320) 70,325 (12,207) Loss Before Income Taxes (67,598) (66,144) (4,177) 70,325 (67,594) Income tax benefit — — — — — Net Loss $ (67,598) $ (66,144) $ (4,177) $ 70,325 $ (67,594) Comprehensive Loss $ (66,751) $ (65,301) $ (4,177) $ 69,478 $ (66,751) 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 Depreciation and amortization — 33,348 — — 33,348 Other rentals and landing fees — 41,487 — — 41,487 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 Six months ended June 30, 2024 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) Operating Revenue $ — $ 1,377,554 $ 27,642 $ (27,724) $ 1,377,472 Operating Expenses: Aircraft fuel, including taxes and delivery — 367,931 — — 367,931 Wages and benefits — 526,959 — — 526,959 Aircraft rent — 59,597 — — 59,597 Maintenance materials and repairs — 140,868 — — 140,868 Aircraft and passenger servicing — 93,278 — — 93,278 Commissions and other selling 11 57,559 109 (168) 57,511 Depreciation and amortization — 68,035 — — 68,035 Other rentals and landing fees — 88,138 — — 88,138 Purchased services 170 77,275 186 (131) 77,500 Special items — 14,979 — — 14,979 Other 3,930 109,021 1,183 (27,425) 86,709 Total 4,111 1,603,640 1,478 (27,724) 1,581,505 Operating Income (Loss) (4,111) (226,086) 26,164 — (204,033) Nonoperating Income (Expense): Undistributed net loss of subsidiaries (201,269) (8,720) — 209,989 — Interest expense and amortization of debt discounts and issuance costs — (16,877) (37,008) 1,492 (52,393) Other components of net periodic pension cost — (1,854) — — (1,854) Interest income 219 20,030 2,398 (1,492) 21,155 Capitalized interest — 5,675 — — 5,675 Losses on fuel derivatives — (2,445) — — (2,445) Loss on extinguishment of debt — — — — — Losses on investments, net — (184) — — (184) Gains on foreign debt — 14,989 — — 14,989 Other, net — (1,354) — — (1,354) Total (201,050) 9,260 (34,610) 209,989 (16,411) Loss Before Income Taxes (205,161) (216,826) (8,446) 209,989 (220,444) Income tax benefit — (15,285) — — (15,285) Net Loss $ (205,161) $ (201,541) $ (8,446) $ 209,989 $ (205,159) Comprehensive Loss $ (203,199) $ (199,581) $ (8,446) $ 208,027 $ (203,199) 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 Loss on extinguishment of debt — — — — — Losses on fuel derivatives — (8,724) — — (8,724) 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 Balance Sheets June 30, 2024 Parent Issuer / Subsidiary Non-Guarantor Eliminations Consolidated (in thousands) ASSETS Current Assets: Cash and cash equivalents $ 8,927 $ 470,603 $ 30,933 $ — $ 510,463 Restricted cash — — 17,250 — 17,250 Short-term investments — 745,609 — — 745,609 Accounts receivable, net — 107,739 27,849 (24,753) 110,835 Income taxes receivable 1,269 1,450 — — 2,719 Spare parts and supplies, net — 70,627 — — 70,627 Prepaid expenses and other — 79,403 — — 79,403 Total 10,196 1,475,431 76,032 (24,753) 1,536,906 Property and equipment at cost — 3,392,362 — — 3,392,362 Less accumulated depreciation and amortization — (1,192,373) — — (1,192,373) Property and equipment, net — 2,199,989 — — 2,199,989 Assets held-for-sale — 224 848 — 1,072 Operating lease right-of-use assets — 371,519 — — 371,519 Long-term prepayments and other — 119,771 1,200,000 (1,200,000) 119,771 Goodwill and other intangible assets, net — — 13,500 — 13,500 Intercompany receivable (779,230) (66,313) — 845,543 — Investment in consolidated subsidiaries 807,451 (17,310) 503 (790,644) — Total Assets $ 38,417 $ 4,083,311 $ 1,290,883 $ (1,169,854) $ 4,242,757 LIABILITIES AND SHAREHOLDERS’ EQUITY Current Liabilities: Accounts payable $ 887 $ 213,809 $ 690 $ (14,549) $ 200,837 Air traffic liability and current frequent flyer deferred revenue — 784,922 8,088 — 793,010 Other accrued liabilities — 169,287 13,652 (10,204) 172,735 Current maturities of long-term debt, less discount — 131,824 — — 131,824 Current maturities of finance lease obligations — 8,883 — — 8,883 Current maturities of operating leases — 74,640 — — 74,640 Total 887 1,383,365 22,430 (24,753) 1,381,929 Long-Term Debt — 2,076,095 1,192,034 (1,200,000) 2,068,129 Intercompany payable 143,021 (586,195) 130,400 312,774 — Other Liabilities and Deferred Credits: Noncurrent finance lease obligations — 54,012 — — 54,012 Noncurrent operating leases — 267,103 — — 267,103 Accumulated pension and other post-retirement benefit obligations — 144,011 — — 144,011 Other liabilities and deferred credits — 83,705 — — 83,705 Noncurrent frequent flyer deferred revenue — 296,336 — — 296,336 Deferred tax liabilities, net — 53,024 — — 53,024 Total — 898,191 — — 898,191 Shareholders’ equity (105,491) 311,855 (53,981) (257,875) (105,492) TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 38,417 $ 4,083,311 $ 1,290,883 $ (1,169,854) $ 4,242,757 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 Six months ended June 30, 2024 Parent Issuer / Subsidiary Non- Eliminations Consolidated (in thousands) Net Cash Used In Operating Activities $ (3,146) $ (14,339) $ (9,383) $ — $ (26,868) Cash Flows From Investing Activities: Net payments to affiliates — (12,095) 8,729 3,366 — Additions to property and equipment, including pre-delivery deposits — (256,980) — — (256,980) Proceeds from the disposition of aircraft and aircraft related equipment — 83 47 — 130 Purchases of investments — (232,113) — — (232,113) Sales of investments — 247,537 — — 247,537 Net cash provided by (used in) investing activities — (253,568) 8,776 3,366 (241,426) Cash Flows From Financing Activities: Long-term borrowings — 663,900 — — 663,900 Repayments of long-term debt and finance lease obligations — (28,258) — — (28,258) Debt issuance costs and discount — (9,928) — — (9,928) Net payments from affiliates 3,366 — — (3,366) — Payment for taxes withheld for stock compensation — (230) — — (230) Net cash provided by financing activities 3,366 625,484 — (3,366) 625,484 Net increase in cash and cash equivalents 220 357,577 (607) — 357,190 Cash, cash equivalents, & restricted cash - Beginning of Period 8,707 113,026 48,790 — 170,523 Cash, cash equivalents, & restricted cash - End of Period $ 8,927 $ 470,603 $ 48,183 $ — $ 527,713 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 |