Attached files

file filename
8-K - AIRTRAN AIRWAYS FORM 8-K FOR SECOND QUARTER 2010 PRESS RELEASE - AIRTRAN HOLDINGS INCform8-k.htm
 EXHIBIT 99.1
 
FOR IMMEDIATE RELEASE
     
Media Contacts:
 
AirTran Airways:
   
July 21, 2010
         
Christopher White (Media)
   
           
678-254-7442
   
           
 
   
           
Jason Bewley (Investor Relations)
   
            407-318-5188     
 
AirTran Holdings, Inc., Reports Second Quarter Profit on
All-Time Record Quarterly Revenue

-Passenger Unit Revenue Increases 12.6 Percent, Driving Record Revenues and Second Quarter Profit Despite Fuel Prices Increasing Over 37 Percent-

-Company Also Posts Significant Improvement in Operational Performance
While Improving Long-Term Financial Strength-
 
ORLANDO, Fla., (July 21, 2010) -- AirTran Holdings, Inc., (NYSE: AAI), the parent company of AirTran Airways, Inc., today reported a net profit of $12.4 million or $0.09 per diluted share for the second quarter of 2010. Excluding $26.4 million in unrealized losses, net of taxes, related to the reduction in value of future fuel hedges, the Company's net income for the quarter would have been $38.8 million dollars or $0.23 per diluted share. This result is particularly noteworthy given the 37.2 percent increase in the per-gallon cost of jet fuel, the airline’s single largest expense, year-over-year.
 
AirTran Airways also made significant improvements to its financial position during the quarter, including re-signing and extending a secured credit facility for two additional years, revising the terms of future aircraft deliveries to reduce required capital investments by over $200 million between now and 2012, and retiring $90.4 million in convertible notes in July that eliminated the potential dilutive effect of issuing 8.1 million shares of common stock. Based on these and other improvements, including the Company’s profitability, Standard & Poor’s (S&P) upgraded its debt rating of AirTran Holdings on July 7, 2010.
 
Operating income in the second quarter of 2010 was $68.2 million, $2.1 million higher than the prior year due to the favorable impact of a 16.1 percent increase in total revenue that exceeded the substantial increase in the cost of jet fuel. Net income for the second quarter of 2010 was $66.1 million less than the prior year due to $34.0 million in net losses on derivative financial instruments in 2010 compared to a $27.3 million net gain on derivative financial instruments during the same period last year along with a $4.0 million gain on early extinguishment of debt in 2009. As of June 30, AirTran Airways’ fuel hedge portfolio stands at $16.1 million.
 
The Company also set quarterly records for revenue passenger miles flown, load factor and enplaned passengers. For the first time in AirTran Airways’ history, load factor topped 83 percent in the second quarter. Despite flying more miles with more people than ever before in the second quarter, the airline improved upon its exemplary operating performance. AirTran Airways continued to rank number one in fewest mishandled bags and is among the leaders in on-time performance, posting an on-time rate of 83.8 percent for the second quarter.
 
-more-
 
 
 
 

 
 
AirTran Reports Second Quarter Results
Add One
 
“I want to thank all of our hard-working Crew Members. Working together, we have been able to serve more customers than ever before during the second quarter. We all take pride in delivering the award-winning, high-quality, low-cost service that our customers have come to expect from AirTran Airways,” said Bob Fornaro, AirTran Airways’ chairman, president and chief executive officer. “Because of this, we are able to continue to strengthen the Company’s long-term financial position.”
 
Network Expansion:
 
During the second quarter, the Company continued to expand its nationwide network, offering more service to popular tourist and business destinations while introducing AirTran’s unique service to three new markets; Grand Rapids, Mich., Huntsville/Decatur, Ala., and Tunica, Miss. With these additions, AirTran now serves 71 cities across the U.S., Mexico and the Caribbean.
 
AirTran Airways announced increased frequencies from its Milwaukee hub to Boston and Washington/Reagan while adding popular tourist destinations, Sarasota/Bradenton, Fla., and New Orleans to its growing route network while bringing back Phoenix seasonal service this fall. The airline also began twice daily flights to Dallas from Milwaukee during the quarter.
 
In Orlando, the Company continued to offer more nonstop markets to our hometown than any other airline, adding new service from: Grand Rapids, Mich., San Antonio, Huntsville/Decatur, Ala., and Wichita, Kan. to the world’s most popular tourist and meeting destination.
 
Meanwhile, the airline also enhanced its Baltimore/Washington route network, initiating new flights to: Grand Rapids, Mich., San Antonio, Jacksonville, Fla., and Huntsville/Decatur, Ala.
 
“Our network diversification efforts over the past year have positively impacted both our revenue position and our operational performance. With these diversification efforts in place, we can now focus on growing and expanding our route network,” said Kevin Healy, AirTran Airways' senior vice president, marketing and planning. “Today we offer our customers from around the nation opportunities to travel to exotic locales like Aruba, Nassau/Paradise Island, Montego Bay, Jamaica, Cancun, Mexico, and Key West.”
 
During the quarter AirTran Airways also received government approval to begin scheduled flights to Punta Cana, Dominican Republic. This marks the airline’s fifth Caribbean destination. Flights to this vacation hot spot will begin in February 2011 from the airline’s Atlanta hub.
 
Financial Performance and Outlook:
 
AirTran Airways continues its position of leading the industry with the lowest non-fuel operating cost per mile among major airlines on a stage-length adjusted basis. The Company has been able to maintain this advantage by operating North America's newest all-Boeing fleet, efficiently utilizing its aircraft and other assets, and driving cost-savings from all levels of the organization.
 
-more-
 
 
 

 
 
AirTran Reports Second Quarter Results
Add Two
 
Tight cost controls, combined with prudent, long-term financial management, have enabled the Company to bolster its financial health while experiencing a significant revenue recovery. The airline’s passenger revenue per available seat mile (PRASM) was 10.13 cents, an improvement of 12.6 percent over the prior year.  Total revenue per available seat mile (TRASM) reached its highest second quarter level since 2001 at 11.19 cents, an improvement of 10.7 percent over the prior year.
 
“Every Crew Member has focused aggressively on delivering a quality product and keeping our costs down,” said Arne Haak, AirTran Airways' senior vice president of finance, treasurer and chief financial officer. "Because of our fiscal discipline and the continuing revenue recovery, we are on the right track for long-term success. It is more important than ever for us to maintain our cost focus at all levels of the organization, particularly as the pace of economic recovery remains uncertain."
 
During the quarter, AirTran Airways and The Boeing Company (NYSE: BA) agreed to revise AirTran’s Boeing 737 aircraft delivery schedule by deferring deliveries of nine 737 aircraft between 2011 and 2014 until later dates, beginning in 2015 and ending in 2017. The companies also agreed to a 10-year lease of two additional Boeing 717 aircraft beginning in 2011. Through these revisions, AirTran Airways has reduced its capital requirements between 2010 and 2012.
 
AirTran Airways' unrestricted cash position at quarter's end was $535.3 million and its revolving line of credit was undrawn. During the quarter, the Company revised and extended the term of its secured revolving credit facility. The revised $100 million facility has been extended to December 31, 2012.
 
Based on current cost and revenue trends, AirTran Airways' outlook for the third quarter 2010 relative to the prior year’s third quarter is as follows:  
 
    Available seat miles (ASMs): Up approximately 1.0 percent
    Passenger revenue per ASM (PRASM): Up 14.5 to 16.5 percent
    Total revenue per ASM (TRASM): Up 12.5 to 14.5 percent
    Average economic cost per gallon of fuel, all-in: $2.29 to $2.34
    Non-Fuel operating cost per ASM: Up 4.0 to 5.0 percent
    Non-Fuel operating cost per ASM, Full Year 2010: Up 4.0 to 5.0 percent
 
Other AirTran Airways Highlights:
 
Other highlights of AirTran Airways' accomplishments in the second quarter and to date include:
 
·  
Selected SmarterTravel’s Best Value Airline for 2010. This is in addition to being ranked #1 among all low-cost carriers for the third consecutive year in the prestigious Airline Quality Rating (http://www.aqr.aero/) and being selected for Air Transport World’s Market Leadership Award earlier this year.
 
-more-
 
 
 

 
 
AirTran Reports Second Quarter Results
Add Three
 
·  
Successfully transitioned to a new, state-of-the-art System Operations Control Center in Orlando. This new, 16,000-square foot facility serves as the 24-hour command center for the airline and was financed in partnership with the state of Florida and the Greater Orlando Aviation Authority.
 
·  
Completed implementation of pilot and flight attendant bases at General Mitchell International Airport in Milwaukee and began plans for a new pilot base at Orlando International Airport. These bases allow AirTran Airways to more efficiently schedule on-board Crew Members and further solidifies AirTran’s relationship with these important cities in our network.
 
·  
Unveiled the latest additions to the AirTran Airways special livery fleet:
 
·  
Brewers 1 in honor of our partnership with the Milwaukee Brewers.
 
·  
Harry Potter 1 to celebrate our long-term partnership with Universal Orlando and the opening of the new “Wizarding World of Harry Potter” experience at the theme park.
 
·  
Conducted our first ever FAA-approved Aviation Career Education (ACE) Academy in Milwaukee in which more than a dozen promising students were exposed to career opportunities in aviation.
 
AirTran Holdings, Inc. will conduct a conference call to discuss the quarter's results today at 9:30 a.m. Eastern Daylight Time. A live broadcast of the conference call will be available via the Internet in the investor relations section at http://www.airtran.com/.
 
AirTran Airways, a subsidiary of AirTran Holdings, Inc. (NYSE: AAI) and a Fortune 1000 company, has been ranked the number one low-cost carrier in the Airline Quality Rating study for the past three years.  AirTran is the only major airline with Gogo Inflight Internet on every flight and offers coast-to-coast service on North America's newest all-Boeing fleet. Our low-cost, high-quality product also includes assigned seating, Business Class and complimentary XM Satellite Radio on every flight. To book a flight, visit http://www.airtran.com/.
 
Editor's note: Statements regarding the Company's operational and financial success, business model, expectation about future success, improved operational performance and our ability to maintain or improve our low costs are forward-looking statements and are not historical facts. Instead, they are estimates or projections involving numerous risks or uncertainties, including but not limited to, consumer demand and acceptance of services offered by the Company, the Company's ability to maintain current cost levels, fare levels and actions by competitors, regulatory matters and general economic conditions. Additional information concerning factors that could cause actual results to differ materially from those in the forward-looking statements is contained from time to time in the Company's SEC filings, including but not limited to the Company's annual report on Form 10-K for the year ended December 31, 2009. The Company disclaims any obligation or duty to update or correct any of its forward-looking statements.
 
# # #
 
 Attached: Consolidated Statements of Operations*
 
 
 

 

 
AirTran Holdings, Inc.
Consolidated Statements of Income
(In thousands, except per share data and statistical summary)
(Unaudited)
 
 
  
Three months ended June 30,
   
Percent
 
 
  
2010
   
2009
   
Change
 
Operating Revenues:
  
                   
Passenger
  
$
634,061
   
$
536,971
   
18.1
 
Other
  
 
66,496
     
66,682
   
(0.3
)
Total operating revenues
  
 
700,557
     
603,653
   
16.1
 
Operating Expenses:
  
                   
Aircraft fuel
  
 
228,881
     
159,903
   
43.1
 
Salaries, wages and benefits
  
 
131,310
     
122,784
   
6.9
 
Aircraft rent
  
 
60,565
     
60,558
   
0.0
 
Maintenance, materials and repairs
  
 
57,743
     
49,468
   
16.7
 
Distribution
  
 
29,051
     
25,019
   
16.1
 
Landing fees and other rents
  
 
42,484
     
37,365
   
13.7
 
Aircraft insurance and security services
  
 
5,718
     
5,244
   
9.0
 
Marketing and advertising
  
 
8,884
     
10,237
   
(13.2
)
Depreciation and amortization
  
 
14,866
     
14,104
   
5.4
 
Loss on asset dispositions
  
 
     
2,384
   
 
Other operating
  
 
52,828
     
50,421
   
4.8
 
Total operating expenses
  
 
632,330
     
537,487
   
17.6
 
Operating Income
  
 
68,227
     
66,166
   
3.1
 
Other (Income) Expense:
  
                   
Interest income
  
 
(613
)
   
(699
)
 
(12.3
)
Interest expense
  
 
22,985
     
19,749
   
16.4
 
Capitalized interest
  
 
(522
)
   
(725
)
 
(28.0
)
Net (gains) losses on derivative financial instruments
  
 
33,997
  
   
(27,335
)
 
 
Gain on extinguishment of debt
   
     
(3,974
)
 
 
Other (income) expense, net
  
 
55,847
  
   
(12,984
)
 
 
Income Before Income Taxes
  
 
12,380
     
79,150
   
(84.4
)
Income tax expense
  
 
     
712
   
 
Net Income
  
$
12,380
   
$
78,438
   
(84.2
)
Earnings per Common Share
  
                   
Basic
  
$
0.09
   
$
0.65
   
(86.2
)
Diluted
  
$
0.09
   
$
0.56
   
(83.9
)
Weighted-average Shares Outstanding
  
                   
Basic
  
 
135,319
     
120,155
   
12.6
 
Diluted
  
 
172,729
     
149,113
   
15.8
 
                       
Operating margin
   
9.7
 percent
   
11.0
 percent
 
(1.3
) pts.
Net margin
   
1.8
 percent
   
13.0
 percent
 
(11.2
) pts.
Net margin, adjusted *
   
5.5
 percent
   
7.7
 percent
 
(2.2
) pts.

(continued on next page)

 
 

 
 
 
  
Three Months Ended June 30,
   
 
Percent
 
 
  
2010
   
2009
   
Change
 
Second Quarter Statistical Summary:
  
                   
Revenue passengers
  
 
    6,534,974
     
    6,208,390
   
           5.3
 
Revenue passenger miles (000s)
  
 
    5,201,339
     
    4,818,428
   
           7.9
 
Available seat miles (000s)
  
 
    6,258,635
     
    5,968,902
   
           4.9
 
Passenger load factor
   
83.1
 percent
   
             80.7
 percent
 
           2.4
 pts.
Departures
   
         65,186
     
         64,058
   
           1.8
 
Average aircraft stage length (miles)
  
 
              765
     
              743
   
           3.0
 
Average fare (excluding transportation taxes)
  
$
           97.03
   
$
           86.49
   
         12.2
 
Average yield per RPM
  
 
           12.19
 cents
   
           11.14
 cents
 
           9.4
 
Passenger revenue per ASM
  
 
           10.13
 cents
   
             9.00
 cents
 
         12.6
 
Total revenue per ASM
   
           11.19
 cents
   
            10.11
 cents
 
         10.7
 
Operating cost per ASM
  
 
           10.10
 cents
   
             9.00
 cents
 
         12.2
 
Operating cost per ASM, adjusted*
  
 
           10.10
 cents
   
             8.96
 cents
 
         12.7
 
Non-fuel operating cost per ASM
  
 
             6.45
 cents
   
            6.33
 cents
 
           1.9
 
Non-fuel operating cost per ASM, adjusted*
   
             6.45
 cents
   
            6.29
 cents
 
           2.5
 
Average cost of aircraft fuel per gallon
  
$
             2.36
   
$
            1.72
   
         37.2
 
Average economic cost of aircraft fuel per gallon
 
$
             2.37
   
$
            1.76
   
         34.7
 
Gallons of fuel burned (000s)
  
 
         97,127
     
         92,813
   
           4.6
 
Operating aircraft in fleet at end of period
  
 
                            138
     
              136
   
           1.5
 
Average daily aircraft utilization (hours)
   
             11.3
     
             11.2
   
           0.9
 
Full-time equivalent employees at end of period
   
              8,083
     
           8,200
   
    (1.4
)

* Statistical calculations for 2010 and 2009, on an adjusted basis, exclude gains and losses as detailed in the attached Reconciliation of GAAP Financial Information to Non-GAAP Financial Information.


 
 

 

AirTran Holdings, Inc.
Consolidated Statements of Income
(In thousands, except per share data and statistical summary)
(Unaudited)

 
  
Six months ended June 30,
   
Percent
 
 
  
2010
   
2009
   
Change
 
Operating Revenues:
  
                   
Passenger
  
$
1,175,765
   
$
1,023,072
   
14.9
 
Other
  
 
129,933
     
122,536
   
6.0
 
Total operating revenues
  
 
1,305,698
     
1,145,608
   
14.0
 
Operating Expenses:
  
                   
Aircraft fuel
  
 
429,049
     
292,773
   
46.5
 
Salaries, wages and benefits
  
 
261,411
     
240,732
   
8.6
 
Aircraft rent
  
 
121,146
     
120,989
   
0.1
 
Maintenance, materials and repairs
  
 
117,083
     
95,911
   
22.1
 
Distribution
  
 
54,412
     
45,234
   
20.3
 
Landing fees and other rents
  
 
78,956
     
71,149
   
11.0
 
Aircraft insurance and security services
  
 
11,650
     
10,316
   
12.9
 
Marketing and advertising
  
 
18,463
     
21,598
   
(14.5
)
Depreciation and amortization
  
 
29,721
     
28,221
   
5.3
 
Loss on asset dispositions
  
 
     
3,306
   
 
Other operating
  
 
112,533
     
101,506
   
10.9
 
Total operating expenses
  
 
1,234,424
     
1,031,735
   
19.6
 
Operating Income
  
 
71,274
     
113,873
   
(37.4
)
Other (Income) Expense:
  
                   
Interest income
  
 
(1,140
)
   
(1,377
)
 
(17.2
)
Interest expense
  
 
45,972
     
40,979
   
12.2
 
Capitalized interest
  
 
(1,033
)
   
(1,065
)
 
(3.0
)
Net (gains) losses on derivative financial instruments
  
 
27,120
     
(28,225
)
 
 
Gain on extinguishment of debt
   
     
(4,296
)
 
 
Other (income) expense, net
  
 
70,919
     
6,016
   
 
Income Before Income Taxes
  
 
355
     
107,857
   
(99.7
)
Income tax expense
  
 
     
712
   
 
Net Income
  
$
355
   
$
107,145
   
(99.7
)
Earnings per Common Share
  
                   
Basic
  
$
0.00
   
$
0.89
   
 
Diluted
  
$
0.00
   
$
0.78
   
 
Weighted-average Shares Outstanding
  
                   
Basic
  
 
135,173
     
119,993
   
12.7
 
Diluted
  
 
135,577
     
149,220
   
(9.1
)
                       
Operating margin
   
5.5
 percent
   
9.9
 percent
 
(4.4
) pts.
Net margin
   
 percent
   
9.4
 percent
 
(9.4
) pts.
Net margin, adjusted *
   
1.7
 percent
   
6.4
 percent
 
(4.7
) pts.


(continued on next page)


 
 

 

 
 
  
Six Months Ended June 30,
   
 
Percent
 
 
  
2010
   
2009
   
Change
 
Six Month Statistical Summary:
  
                   
Revenue passengers
  
 
  12,061,382
     
   11,553,073
   
          4.4
 
Revenue passenger miles (000s)
  
 
    9,592,140
     
     8,904,609
   
          7.7
 
Available seat miles (000s)
  
 
  11,943,095
     
   11,327,284
   
          5.4
 
Passenger load factor
   
80.3
 percent
   
78.6
 percent
 
          1.7
 pts.
Departures
   
        125,152
     
        123,017
   
          1.7
 
Average aircraft stage length (miles)
  
 
              761
     
735
   
          3.5
 
Average fare (excluding transportation taxes)
  
$
           97.48
   
$
88.55
   
         10.1
 
Average yield per RPM
  
 
           12.26
 cents
   
11.49
 cents
 
          6.7
 
Passenger revenue per ASM
  
 
            9.84
 cents
   
9.03
 cents
 
          9.0
 
Total revenue per ASM
   
           10.93
 cents
   
10.11
 cents
 
          8.1
 
Operating cost per ASM
  
 
           10.34
 cents
   
9.11
 cents
 
        13.5
 
Operating cost per ASM, adjusted*
  
 
           10.34
 cents
   
9.08
 cents
 
        13.9
 
Non-fuel operating cost per ASM
  
 
             6.74
 cents
   
6.52
 cents
 
          3.4
 
Non-fuel operating cost per ASM, adjusted*
   
             6.74
 cents
   
6.49
 cents
 
          3.9
 
Average cost of aircraft fuel per gallon
  
$
             2.32
   
$
1.66
   
        39.8
 
Average economic cost of aircraft fuel per gallon
 
$
             2.31
   
$
1.69
   
        36.7
 
Gallons of fuel burned (000s)
  
 
        185,163
     
        176,166
   
          5.1
 
Operating aircraft in fleet at end of period
  
 
              138
     
136
   
          1.5
 
Average daily aircraft utilization (hours)
   
             11.1
     
10.9
   
          1.8
 
Full-time equivalent employees at end of period
   
           8,083
     
8,200
   
        (1.4
)

* Statistical calculations for 2010 and 2009, on an adjusted basis, exclude gains and losses as detailed in the attached Reconciliation of GAAP Financial Information to Non-GAAP Financial Information.

 
 

 
Reconciliation of GAAP Financial Information to Non-GAAP Financial Information
 
Three and Six Months Ended June 30, 2010 and 2009

We prepare our financial statements in accordance with generally accepted accounting principles (GAAP). Within our press release, we make reference to certain non-GAAP financial measures including net income, as adjusted and net margin, as adjusted.  Our disclosures may also exclude special or non-recurring items that we believe should be taken into consideration to more accurately measure and monitor our operating performance.  Our disclosure of non-fuel operating cost per available seat mile (non-fuel CASM) is consistent with financial measures reported by other airlines and analysts. We believe that non-fuel CASM and non-fuel CASM, adjusted, provide a useful understanding of our operations. Both the cost and availability of fuel are subject to many economic and political factors and are therefore beyond our control.  Our press release also contains information regarding the components of GAAP fuel expense and net gains and losses on derivative financial instruments.  These amounts have been included as supplemental information.
 
We disclose both the average cost of aircraft fuel per gallon and the average economic cost of aircraft fuel per gallon. Average cost of aircraft fuel per gallon is based on fuel expense as measured by GAAP, which includes realized gains and losses on fuel related derivative instruments, that are accounted for as hedges. Average economic cost of fuel per gallon includes realized gains and losses on all fuel related derivative instruments, including those which were not accounted for as hedges.  Neither the average cost of aircraft fuel  nor the average economic cost of aircraft fuel include unrealized gains and losses.

We consider our fuel derivative contracts an important tool in managing costs related to jet fuel purchases.  We believe it is important to assess our financial performances by including the effect of the net cash settlements and excluding the mark-to-market adjustments for our unrealized gains and losses recorded in the income statement for contracts settling in future periods.
 
We believe that these above measures represent important internal measures of performance. Accordingly, where these non-GAAP measures are provided, it is done so that investors have the same financial data that management uses in evaluating performance with the belief that it will assist the investment community in assessing our underlying performance on a year-over-year and a quarter-over-quarter basis. However, because these measures are not determined in accordance with accounting principles generally accepted in the United States, such measures are susceptible to varying calculations and not all companies calculate the measures in the same manner. As a result, the aforementioned measures as presented may not be directly comparable to similarly titled measures presented by other companies. The non-GAAP measures are presented as supplemental information and not as alternatives to any GAAP measurements.


 
 

 
 
Dollars in thousands, unless otherwise noted
 
Three months ended June 30,
 
Six months ended June 30,
   
2010
   
2009
     
2010
     
2009
 
The following table calculates net income, adjusted and net margin, adjusted:
                               
     Net income
 
$
12,380
   
$
     78,438
   
$
355
   
$
107,145
 
          Loss on asset dispositions, net of taxes
   
     
       2,384
     
     
3,306
 
          Gain on extinguishment of debt, net of taxes
   
     
       (3,262
)
   
     
(3,584
)
          Unrealized (gains) losses on derivative financial
          instruments, net of taxes
   
   26,374
     
     (30,960
)
   
21,714
     
(33,923
)
          Net income, adjusted
 
$
    38,754
   
$
46,600
   
$
22,069
   
$
72,944
 
          Total operating revenues
 
$
700,557
 
 
$
603,653
 
 
$
1,305,698
   
$
1,145,608
 
               Net margin, adjusted
   
5.5
%
   
7.7
%
   
1.7
%
   
6.4
%
 The following table calculates operating expenses, adjusted and operating cost per ASM, adjusted:
                               
     Total operating expenses
 
$
632,330
   
$
537,487
   
$
1,234,424
   
$
1,031,735
 
          Loss on asset dispositions
   
     
(2,384
   
     
(3,306
)
               Operating expenses, adjusted
 
$
632,330
   
$
535,103
   
$
1,234,424
   
$
1,028,429
 
          ASMs (000s)
   
6,258,635
     
5,968,902
     
11,943,095
     
11,327,284
 
               Operating cost per ASM (cents), adjusted
   
10.10
     
8.96
     
10.34
     
9.08
 
The following table calculates non-fuel operating cost per ASM and non-fuel operating cost per ASM, adjusted:
                               
     Total operating expenses
 
$
632,330
   
$
537,487
   
$
1,234,424
   
$
1,031,735
 
          Aircraft fuel
   
  (228,881
)
   
(159,903
)
   
(429,049
)
   
(292,773
)
               Non-fuel operating costs
 
$
403,449
   
$
377,584
   
$
805,375
   
$
738,962
 
          ASMs (000s)
   
6,258,635
     
5,968,902
     
11,943,095
     
11,327,284
 
               Non-fuel operating cost per ASM (cents)
   
6.45
     
6.33
     
6.74
     
6.52
 
     Total operating expenses
 
$
632,330
   
$
537,487
   
$
1,234,424
   
$
1,031,735
 
          Aircraft fuel
   
  (228,881
)
   
(159,903
)
   
(429,049
)
   
(292,773
)
          Loss on asset dispositions
   
              —
     
(2,384
   
     
(3,306
)
               Non-fuel operating costs, adjusted
 
$
403,449
   
$
375,200
   
$
805,375
   
$
735,656
 
          ASMs (000s)
   
6,258,635
     
5,968,902
     
11,943,095
     
11,327,284
 
               Non-fuel operating cost per ASM (cents), adjusted
   
6.45
     
6.29
     
6.74
     
6.49
 
The following table provides detail of certain components of aircraft fuel expense and calculates average economic cost of aircraft fuel per gallon:
                               
     Aircraft fuel expense per GAAP
 
$
     228,881
   
$
159,903
   
$
429,049
   
$
292,773
 
          Realized (gains) losses on derivatives that do not qualify
          for hedge accounting, recorded in net (gains) losses on
          derivative financial instruments
   
1,323
     
3,625
     
(895
)
   
5,698
 
               Economic fuel expense
 
$
     230,204
   
$
163,528
   
$
428,154
   
$
298,471
 
          Gallons of fuel burned (000s)
   
97,127
     
92,813
     
185,163
     
176,166
 
               Average economic cost of aircraft fuel per gallon
 
$
           2.37
   
$
1.76
   
$
2.31
   
$
1.69
 
The following table calculates diluted earnings per share, adjusted:
                               
     Net income
 
$
12,380
   
$
     78,438
   
$
355
   
$
107,145
 
          Loss on asset dispositions, net of taxes
   
     
       2,384
     
     
3,306
 
          Gain on extinguishment of debt, net of taxes
   
     
       (3,262
)
   
     
(3,584
)
Unrealized (gains) losses on derivative financial instruments, net of taxes
   
   26,374
     
     (30,960
)
   
21,714
     
(33,923
)
          Net income, adjusted
 
$
    38,754
   
$
46,600
   
$
22,069
   
$
72,944
 
               Plus income effect of assumed interest on convertible
               debt
   
1,548
     
956
     
3,096
     
1,911
 
          Net income after assumed conversion, diluted
 
$
40,302
   
$
47,556
   
$
25,165
   
$
74,855
 
          Adjusted weighted-average shares outstanding, diluted
   
172,729
     
140,132
     
172,540
     
139,110
 
              Diluted earnings per share, adjusted
 
$
0.23
   
$
0.34
   
$
0.15
   
$
0.54
 
 
 
 

 
 
COMPANY ESTIMATES/FORWARD LOOKING STATEMENTS

The following table contains anticipated hedge percentages by quarter:

Period
Hedge %
Q3 2010
69%
Q4 2010
58%
 2011
45%

Revenue guidance:

·  
July passenger unit revenues are currently trending up 17% – 18% year-over-year.
·  
Our August revenue outlook is for passenger unit revenue growth of 14% – 15% year-over-year.

Fleet plan:

·  
Our fleet plan for the balance of 2010 is expected to remain at 138 aircraft.
·  
We expect to take delivery, from Boeing Capital, of two leased 717s in February next year.
·  
We will take delivery of four 737-700s, from Boeing, in 2011, with the first delivery scheduled for March of 2011.

Fourth quarter capacity is projected to be up approximately 1% - 2%.