1-8957 | 91-1292054 | |
(Commission File Number) | (IRS Employer Identification No.) |
19300 International Boulevard, Seattle, Washington | 98188 | |
(Address of Principal Executive Offices) | (Zip Code) |
Investor Update dated May 4, 2018 - Impact of New Accounting Standards |
Twelve Months Ended December 31, 2016 (a) | Twelve Months Ended December 31, 2017 | |||||||||||||||||||||||||||||||
Adjustments | Adjustments | |||||||||||||||||||||||||||||||
As Reported | Revenue Recognition | Retirement Benefits | As Adjusted | As Reported | Revenue Recognition | Retirement Benefits | As Adjusted | |||||||||||||||||||||||||
Operating Revenues | ||||||||||||||||||||||||||||||||
Passenger Revenue | $ | 5,006 | $ | 386 | $ | — | $ | 5,392 | $ | 6,818 | $ | 483 | $ | — | $ | 7,301 | ||||||||||||||||
Mileage plan other revenue | 429 | (59 | ) | — | 370 | 482 | (64 | ) | — | 418 | ||||||||||||||||||||||
Cargo and other revenue | 496 | (333 | ) | — | 163 | 633 | (458 | ) | — | 175 | ||||||||||||||||||||||
Total Operating Revenue | 5,931 | (6 | ) | — | 5,925 | 7,933 | (39 | ) | — | 7,894 | ||||||||||||||||||||||
Operating Expenses | ||||||||||||||||||||||||||||||||
Wages and benefits | 1,382 | — | 12 | 1,394 | 1,924 | — | 7 | 1,931 | ||||||||||||||||||||||||
Selling expenses | 225 | 23 | — | 248 | 357 | 11 | — | 368 | ||||||||||||||||||||||||
Special items—merger-related costs | 117 | — | — | 117 | 118 | (2 | ) | — | 116 | |||||||||||||||||||||||
All other operating expenses | 2,860 | — | — | 2,860 | 4,271 | — | — | 4,271 | ||||||||||||||||||||||||
Total Operating Expenses | 4,584 | 23 | 12 | 4,619 | 6,670 | 9 | 7 | 6,686 | ||||||||||||||||||||||||
Operating Income | 1,347 | (29 | ) | (12 | ) | 1,306 | 1,263 | (48 | ) | (7 | ) | 1,208 | ||||||||||||||||||||
Nonoperating Income (Expense) | ||||||||||||||||||||||||||||||||
Other—net | 1 | — | 12 | 13 | (4 | ) | — | 7 | 3 | |||||||||||||||||||||||
All other nonoperating income (expense) | (3 | ) | — | — | (3 | ) | (52 | ) | — | — | (52 | ) | ||||||||||||||||||||
(2 | ) | — | 12 | 10 | (56 | ) | — | 7 | (49 | ) | ||||||||||||||||||||||
Income (loss) before income tax | 1,345 | (29 | ) | — | 1,316 | 1,207 | (48 | ) | — | 1,159 | ||||||||||||||||||||||
Income tax expense (benefit) | 531 | (12 | ) | — | 519 | 173 | 26 | — | 199 | |||||||||||||||||||||||
Net Income (Loss) | $ | 814 | $ | (17 | ) | $ | — | $ | 797 | $ | 1,034 | $ | (74 | ) | $ | — | $ | 960 |
(a) | As the acquisition of Virgin America closed on December 14, 2016, amounts include Virgin America results for the period December 14, 2016 through December 31, 2016. |
Three Months Ended March 31, 2017 | Three Months Ended June 30, 2017 | |||||||||||||||||||||||||||||||
Adjustments | Adjustments | |||||||||||||||||||||||||||||||
As Reported | Revenue Recognition | Retirement Benefits | As Adjusted | As Reported | Revenue Recognition | Retirement Benefits | As Adjusted | |||||||||||||||||||||||||
Operating Revenues | ||||||||||||||||||||||||||||||||
Passenger Revenue | $ | 1,484 | $ | 118 | $ | — | $ | 1,602 | $ | 1,807 | $ | 138 | $ | — | $ | 1,945 | ||||||||||||||||
Mileage plan other revenue | 119 | (19 | ) | — | 100 | 128 | (19 | ) | — | 109 | ||||||||||||||||||||||
Cargo and other revenue | 146 | (108 | ) | — | 38 | 167 | (119 | ) | — | 48 | ||||||||||||||||||||||
Total Operating Revenue | 1,749 | (9 | ) | — | 1,740 | 2,102 | — | — | 2,102 | |||||||||||||||||||||||
Operating Expenses | ||||||||||||||||||||||||||||||||
Wages and benefits | 448 | — | 2 | 450 | 469 | — | 1 | 470 | ||||||||||||||||||||||||
Selling expenses | 81 | 2 | — | 83 | 97 | 5 | — | 102 | ||||||||||||||||||||||||
Special items—merger-related costs | 40 | (1 | ) | — | 39 | 24 | — | — | 24 | |||||||||||||||||||||||
All other operating expenses | 1,011 | — | — | 1,011 | 1,019 | — | — | 1,019 | ||||||||||||||||||||||||
Total Operating Expenses | 1,580 | 1 | 2 | 1,583 | 1,609 | 5 | 1 | 1,615 | ||||||||||||||||||||||||
Operating Income | 169 | (10 | ) | (2 | ) | 157 | 493 | (5 | ) | (1 | ) | 487 | ||||||||||||||||||||
Nonoperating Income (Expense) | ||||||||||||||||||||||||||||||||
Other—net | (3 | ) | — | 2 | (1 | ) | (1 | ) | — | 1 | — | |||||||||||||||||||||
All other nonoperating income (expense) | (14 | ) | — | — | (14 | ) | (13 | ) | — | — | (13 | ) | ||||||||||||||||||||
(17 | ) | — | 2 | (15 | ) | (14 | ) | — | 1 | (13 | ) | |||||||||||||||||||||
Income (loss) before income tax | 152 | (10 | ) | — | 142 | 479 | (5 | ) | — | 474 | ||||||||||||||||||||||
Income tax expense (benefit) | 53 | (4 | ) | — | 49 | 183 | (2 | ) | — | 181 | ||||||||||||||||||||||
Net Income (Loss) | $ | 99 | $ | (6 | ) | $ | — | $ | 93 | $ | 296 | $ | (3 | ) | $ | — | $ | 293 |
Three Months Ended September 30, 2017 | Three Months Ended December 31, 2017 | |||||||||||||||||||||||||||||||
Adjustments | Adjustments | |||||||||||||||||||||||||||||||
As Reported | Revenue Recognition | Retirement Benefits | As Adjusted | As Reported | Revenue Recognition | Retirement Benefits | As Adjusted | |||||||||||||||||||||||||
Operating Revenues | ||||||||||||||||||||||||||||||||
Passenger Revenue | $ | 1,824 | $ | 134 | $ | — | $ | 1,958 | $ | 1,703 | $ | 93 | $ | — | $ | 1,796 | ||||||||||||||||
Mileage plan other revenue | 122 | (17 | ) | — | 105 | 113 | (9 | ) | — | 104 | ||||||||||||||||||||||
Cargo and other revenue | 174 | (127 | ) | — | 47 | 146 | (104 | ) | — | 42 | ||||||||||||||||||||||
Total Operating Revenue | 2,120 | (10 | ) | — | 2,110 | 1,962 | (20 | ) | — | 1,942 | ||||||||||||||||||||||
Operating Expenses | ||||||||||||||||||||||||||||||||
Wages and benefits | 475 | — | 2 | 477 | 532 | — | 2 | 534 | ||||||||||||||||||||||||
Selling expenses | 91 | 1 | — | 92 | 88 | 3 | — | 91 | ||||||||||||||||||||||||
Special items—merger-related costs | 24 | (1 | ) | — | 23 | 30 | — | — | 30 | |||||||||||||||||||||||
All other operating expenses | 1,091 | — | — | 1,091 | 1,150 | — | — | 1,150 | ||||||||||||||||||||||||
Total Operating Expenses | 1,681 | — | 2 | 1,683 | 1,800 | 3 | 2 | 1,805 | ||||||||||||||||||||||||
Operating Income | 439 | (10 | ) | (2 | ) | 427 | 162 | (23 | ) | (2 | ) | 137 | ||||||||||||||||||||
Nonoperating Income (Expense) | ||||||||||||||||||||||||||||||||
Other—net | — | — | 2 | 2 | — | — | 2 | 2 | ||||||||||||||||||||||||
All other nonoperating income (expense) | (12 | ) | — | — | (12 | ) | (13 | ) | — | — | (13 | ) | ||||||||||||||||||||
(12 | ) | — | 2 | (10 | ) | (13 | ) | — | 2 | (11 | ) | |||||||||||||||||||||
Income (loss) before income tax | 427 | (10 | ) | — | 417 | 149 | (23 | ) | — | 126 | ||||||||||||||||||||||
Income tax expense (benefit) | 161 | (3 | ) | — | 158 | (224 | ) | 35 | — | (189 | ) | |||||||||||||||||||||
Net Income (Loss) | $ | 266 | $ | (7 | ) | $ | — | $ | 259 | $ | 373 | $ | (58 | ) | $ | — | $ | 315 |
December 31, 2016 | December 31, 2017 | ||||||||||||||||||||||
As Reported | Adjustments - Revenue Recognition | As Adjusted | As Reported | Adjustments - Revenue Recognition | As Adjusted | ||||||||||||||||||
ASSETS | |||||||||||||||||||||||
Current Assets | |||||||||||||||||||||||
Prepaid expenses, fuel hedge contracts and other current assets | $ | 121 | $ | 6 | $ | 127 | $ | 127 | $ | 6 | $ | 133 | |||||||||||
All other current assets | 1,929 | — | 1,929 | 2,019 | — | 2,019 | |||||||||||||||||
Total Current Assets | 2,050 | 6 | 2,056 | 2,146 | — | 2,152 | |||||||||||||||||
Total Property and Equipment—Net | 5,666 | — | 5,666 | 6,284 | — | 6,284 | |||||||||||||||||
Total Other Assets | 2,246 | — | 2,246 | 2,310 | — | 2,310 | |||||||||||||||||
Total Assets | $ | 9,962 | $ | 6 | $ | 9,968 | $ | 10,740 | $ | 6 | $ | 10,746 | |||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||||||||||
Current Liabilities | |||||||||||||||||||||||
Air traffic liability | $ | 849 | $ | (87 | ) | $ | 762 | $ | 937 | $ | (131 | ) | $ | 806 | |||||||||
Deferred Revenue | 484 | 102 | 586 | 518 | 117 | 635 | |||||||||||||||||
Other accrued liabilities | 394 | 1 | 395 | 400 | — | 400 | |||||||||||||||||
All other current liabilities | 808 | — | 808 | 845 | — | 845 | |||||||||||||||||
Total Current Liabilities | 2,535 | 16 | 2,551 | 2,700 | (14 | ) | 2,686 | ||||||||||||||||
Long-Term Debt, Net of Current Portion | 2,645 | — | 2,645 | 2,262 | — | 2,262 | |||||||||||||||||
Other Liabilities and Credits | |||||||||||||||||||||||
Deferred income taxes | 463 | (110 | ) | 352 | 454 | (84 | ) | 370 | |||||||||||||||
Deferred revenue | 640 | 309 | 949 | 699 | 391 | 1,090 | |||||||||||||||||
Other liabilities | 417 | (21 | ) | 396 | 451 | (26 | ) | 425 | |||||||||||||||
All other liabilities and credits | 331 | — | 331 | 453 | — | 453 | |||||||||||||||||
Total Other Liabilities and Credits | 1,851 | 178 | 2,028 | 2,057 | 281 | 2,338 | |||||||||||||||||
Shareholders' Equity | |||||||||||||||||||||||
All other Shareholders' Equity | (637 | ) | — | (637 | ) | (733 | ) | — | (733 | ) | |||||||||||||
Retained earnings | 3,568 | (188 | ) | 3,380 | 4,454 | (261 | ) | 4,193 | |||||||||||||||
2,931 | (188 | ) | 2,743 | 3,721 | (261 | ) | 3,460 | ||||||||||||||||
Total Liabilities and Shareholders' Equity | $ | 9,962 | $ | 6 | $ | 9,968 | $ | 10,740 | $ | 6 | $ | 10,746 |
RASM | Yield | CASMex | ||||||||||||||||||||||||||||
As Reported | As Adjusted | % Change | As Reported | As Adjusted | % Change | As Reported | As Adjusted | % Change | ||||||||||||||||||||||
Full Year 2016 (a) | 13.44 | ¢ | 13.43 | ¢ | (0.1 | ) | 13.45 | ¢ | 14.49 | ¢ | 7.7 | 8.23 | ¢ | 8.32 | ¢ | 1.1 | ||||||||||||||
Q1 2017 | 12.15 | ¢ | 12.09 | ¢ | (0.5 | ) | 12.68 | ¢ | 13.69 | ¢ | 8.0 | 8.37 | ¢ | 8.38 | ¢ | 0.1 | ||||||||||||||
Q2 2017 | 13.46 | ¢ | 13.46 | ¢ | — | 13.33 | ¢ | 14.35 | ¢ | 7.7 | 7.94 | ¢ | 7.98 | ¢ | 0.5 | |||||||||||||||
Q3 2017 | 13.12 | ¢ | 13.06 | ¢ | (0.5 | ) | 13.21 | ¢ | 14.18 | ¢ | 7.3 | 7.98 | ¢ | 8.00 | ¢ | 0.3 | ||||||||||||||
Q4 2017 | 12.34 | ¢ | 12.21 | ¢ | (1.1 | ) | 12.84 | ¢ | 13.54 | ¢ | 5.5 | 8.64 | ¢ | 8.68 | ¢ | 0.5 | ||||||||||||||
Full Year 2017 | 12.78 | ¢ | 12.72 | ¢ | (0.5 | ) | 13.03 | ¢ | 13.95 | ¢ | 7.1 | 8.23 | ¢ | 8.25 | ¢ | 0.2 |
(a) | As the acquisition of Virgin America closed on December 14, 2016, amounts include Virgin America results for the period December 14, 2016 through December 31, 2016. |
Twelve Months Ended December 31, 2016 | Twelve Months Ended December 31, 2017 | ||||||||||||||
(in millions, except per share amounts) | Dollars As Adjusted | Diluted EPS As Adjusted | Dollars As Adjusted | Diluted EPS As Adjusted | |||||||||||
GAAP net income and diluted EPS | $ | 797 | $ | 6.41 | $ | 960 | $ | 7.75 | |||||||
Mark-to-market fuel hedge adjustments | (13 | ) | (0.10 | ) | (7 | ) | (0.06 | ) | |||||||
Special items—merger-related costs | 117 | 0.93 | 116 | 0.94 | |||||||||||
Income tax effect | (24 | ) | (0.19 | ) | (41 | ) | (0.33 | ) | |||||||
Special tax (benefit)/expense | 17 | 0.14 | (280 | ) | (2.26 | ) | |||||||||
Non-GAAP adjusted net income and diluted EPS | $ | 894 | $ | 7.19 | $ | 748 | $ | 6.04 |
Three Months Ended March 31, 2017 | Three Months Ended June 30, 2017 | ||||||||||||||
(in millions, except per share amounts) | Dollars As Adjusted | Diluted EPS As Adjusted | Dollars As Adjusted | Diluted EPS As Adjusted | |||||||||||
GAAP net income and diluted EPS | $ | 93 | $ | 0.75 | $ | 293 | $ | 2.36 | |||||||
Mark-to-market fuel hedge adjustments | 10 | 0.08 | 2 | 0.02 | |||||||||||
Special items—merger-related costs | 39 | 0.30 | 24 | 0.19 | |||||||||||
Income tax effect | (18 | ) | (0.14 | ) | (10 | ) | (0.09 | ) | |||||||
Non-GAAP adjusted net income and diluted EPS | $ | 124 | $ | 0.99 | $ | 309 | $ | 2.48 |
Three Months Ended September 30, 2017 | Three Months Ended December 31, 2017 | ||||||||||||||
(in millions, except per share amounts) | Dollars As Adjusted | Diluted EPS As Adjusted | Dollars As Adjusted | Diluted EPS As Adjusted | |||||||||||
GAAP net income and diluted EPS | $ | 259 | $ | 2.09 | $ | 315 | $ | 2.55 | |||||||
Mark-to-market fuel hedge adjustments | (5 | ) | (0.04 | ) | (14 | ) | (0.11 | ) | |||||||
Special items—merger-related costs | 23 | 0.19 | 30 | 0.24 | |||||||||||
Income tax effect | (7 | ) | (0.06 | ) | (6 | ) | (0.06 | ) | |||||||
Special tax (benefit)/expense | — | — | (280 | ) | (2.26 | ) | |||||||||
Non-GAAP adjusted net income and diluted EPS | $ | 270 | $ | 2.18 | $ | 45 | $ | 0.36 |