XML 47 R44.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Information (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Condensed Consolidating Statements of Operations and Comprehensive Income (Loss)        
Operating Revenue $ 599,298 $ 549,322 $ 1,623,980 $ 1,469,367
Operating Expenses:        
Aircraft fuel, including taxes and delivery 181,334 165,762 525,046 456,545
Wages and benefits 112,150 93,438 318,269 280,261
Aircraft rent 27,575 25,626 81,879 73,712
Maintenance materials and repairs 51,705 44,150 160,000 137,271
Aircraft and passenger servicing 31,080 28,859 89,367 74,859
Commissions and other selling 32,288 31,028 98,285 89,055
Depreciation and amortization 22,092 22,983 60,993 63,687
Other rentals and landing fees 21,996 22,520 60,773 63,486
Other 44,644 40,023 129,469 113,330
Total 524,864 474,389 1,524,081 1,352,206
Operating Income 74,434 74,933 99,899 117,161
Nonoperating Income (Expense):        
Interest expense and amortization of debt discounts and issuance costs (13,479) (11,975) (37,019) (31,745)
Interest income 173 96 426 477
Capitalized interest 3,005 2,579 9,336 7,328
Gains (losses) on fuel derivatives 2,536 6,508 (10,931) (2,495)
Other, net 749 1,662 (3,457) 1,245
Total (7,016) (1,130) (41,645) (25,190)
Income Before Income Taxes 67,418 73,803 58,254 91,971
Income tax expense (benefit) 26,814 28,320 23,479 35,326
Net Income 40,604 45,483 34,775 56,645
Total Comprehensive Income, net 37,520 47,346 41,113 60,765
Parent Issuer / Guarantor
       
Operating Expenses:        
Other 1,072 1,484 6,557 3,882
Total 1,072 1,484 6,557 3,882
Operating Income (1,072) (1,484) (6,557) (3,882)
Nonoperating Income (Expense):        
Undistributed net income of subsidiaries 42,686 47,791 43,310 63,120
Interest expense and amortization of debt discounts and issuance costs (2,207) (2,105) (6,475) (6,201)
Interest income 27 30 91 88
Total 40,506 45,716 36,926 57,007
Income Before Income Taxes 39,434 44,232 30,369 53,125
Income tax expense (benefit) (1,170) (1,251) (4,406) (3,520)
Net Income 40,604 45,483 34,775 56,645
Total Comprehensive Income, net 37,520 47,346 41,113 60,765
Subsidiary Issuer / Guarantor
       
Condensed Consolidating Statements of Operations and Comprehensive Income (Loss)        
Number of pass-through trusts 2   2  
Ownership interest (as a percent) 100.00%   100.00%  
Operating Revenue 599,361 549,365 1,623,602 1,469,539
Operating Expenses:        
Aircraft fuel, including taxes and delivery 181,334 165,762 525,046 456,545
Wages and benefits 112,150 93,438 318,269 280,261
Aircraft rent 27,575 25,626 81,879 73,712
Maintenance materials and repairs 51,705 44,150 160,000 137,271
Aircraft and passenger servicing 31,080 28,859 89,367 74,859
Commissions and other selling 32,302 31,037 98,333 89,088
Depreciation and amortization 22,092 22,983 60,993 63,687
Other rentals and landing fees 21,996 22,520 60,773 63,486
Other 43,530 38,560 122,837 109,526
Total 523,764 472,935 1,517,497 1,348,435
Operating Income 75,597 76,430 106,105 121,104
Nonoperating Income (Expense):        
Interest expense and amortization of debt discounts and issuance costs (11,272) (9,870) (30,544) (25,544)
Interest income 146 66 335 389
Capitalized interest 3,005 2,579 9,336 7,328
Gains (losses) on fuel derivatives 2,536 6,508 (10,931) (2,495)
Other, net 749 1,662 (3,457) 1,245
Total (4,836) 945 (35,261) (19,077)
Income Before Income Taxes 70,761 77,375 70,844 102,027
Income tax expense (benefit) 27,984 29,571 27,885 38,846
Net Income 42,777 47,804 42,959 63,181
Total Comprehensive Income, net 39,693 49,667 49,297 67,301
Non-Guarantor Subsidiaries
       
Condensed Consolidating Statements of Operations and Comprehensive Income (Loss)        
Operating Revenue (3) 9 634 32
Operating Expenses:        
Other 88 22 283 93
Total 88 22 283 93
Operating Income (91) (13) 351 (61)
Nonoperating Income (Expense):        
Income Before Income Taxes (91) (13) 351 (61)
Net Income (91) (13) 351 (61)
Total Comprehensive Income, net (91) (13) 351 (61)
Eliminations
       
Condensed Consolidating Statements of Operations and Comprehensive Income (Loss)        
Operating Revenue (60) (52) (256) (204)
Operating Expenses:        
Commissions and other selling (14) (9) (48) (33)
Other (46) (43) (208) (171)
Total (60) (52) (256) (204)
Nonoperating Income (Expense):        
Undistributed net income of subsidiaries (42,686) (47,791) (43,310) (63,120)
Total (42,686) (47,791) (43,310) (63,120)
Income Before Income Taxes (42,686) (47,791) (43,310) (63,120)
Net Income (42,686) (47,791) (43,310) (63,120)
Total Comprehensive Income, net $ (39,602) $ (49,654) $ (49,648) $ (67,240)