XML 62 R49.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, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Condensed Consolidating Statements of Operations and Comprehensive Income (Loss)        
Operating Revenue $ 639,462 $ 599,298 $ 1,740,040 $ 1,623,980
Operating Expenses:        
Aircraft fuel, including taxes and delivery 182,219 181,334 527,497 525,046
Wages and benefits 114,469 112,150 334,441 318,269
Aircraft rent 26,724 27,575 79,098 81,879
Maintenance materials and repairs 51,293 51,705 168,002 160,000
Aircraft and passenger servicing 31,848 31,080 92,929 89,367
Commissions and other selling 32,015 32,288 94,123 98,285
Depreciation and amortization 24,384 22,092 70,960 60,993
Other rentals and landing fees 23,637 21,996 65,855 60,773
Other 46,704 44,644 139,335 129,469
Total 533,293 524,864 1,572,240 1,524,081
Operating Income 106,169 74,434 167,800 99,899
Nonoperating Income (Expense):        
Interest expense and amortization of debt discounts and issuance costs (17,104) (13,479) (48,111) (37,019)
Interest income 471 173 1,088 426
Capitalized interest 1,834 3,005 6,584 9,336
Gains (losses) on fuel derivatives (27,892) 2,536 (28,506) (10,931)
Other, net (5,114) 749 (3,804) (3,457)
Total (47,805) (7,016) (72,749) (41,645)
Income Before Income Taxes 58,364 67,418 95,051 58,254
Income tax expense 22,789 26,814 37,224 23,479
Net Income 35,575 40,604 57,827 34,775
Comprehensive Income (Loss) 42,610 37,520 56,435 41,113
Parent Issuer / Guarantor
       
Operating Expenses:        
Other rentals and landing fees 5 0 5 0
Other 1,246 1,072 4,015 6,557
Total 1,251 1,072 4,020 6,557
Operating Income (1,251) (1,072) (4,020) (6,557)
Nonoperating Income (Expense):        
Undistributed net income of subsidiaries 37,900 42,686 64,787 43,310
Interest expense and amortization of debt discounts and issuance costs (2,260) (2,207) (6,650) (6,475)
Interest income 47 27 126 91
Total 35,687 40,506 58,263 36,926
Income Before Income Taxes 34,436 39,434 54,243 30,369
Income tax expense (1,139) (1,170) (3,584) (4,406)
Net Income 35,575 40,604 57,827 34,775
Comprehensive Income (Loss) 42,610 37,520 56,435 41,113
Subsidiary Issuer / Guarantor
       
Condensed Consolidating Statements of Operations and Comprehensive Income (Loss)        
Number of pass-through trusts 2   2  
Noncontrolling Interest, Ownership Percentage by Parent 100.00%   100.00%  
Operating Revenue 638,414 599,361 1,737,520 1,623,602
Operating Expenses:        
Aircraft fuel, including taxes and delivery 182,219 181,334 527,497 525,046
Wages and benefits 114,469 112,150 334,441 318,269
Aircraft rent 26,724 27,575 79,098 81,879
Maintenance materials and repairs 51,029 51,705 167,499 160,000
Aircraft and passenger servicing 31,848 31,080 92,929 89,367
Commissions and other selling 32,024 32,302 94,149 98,333
Depreciation and amortization 23,654 22,092 69,496 60,993
Other rentals and landing fees 23,632 21,996 65,850 60,773
Other 45,291 43,530 134,729 122,837
Total 530,890 523,764 1,565,688 1,517,497
Operating Income 107,524 75,597 171,832 106,105
Nonoperating Income (Expense):        
Interest expense and amortization of debt discounts and issuance costs (14,844) (11,272) (41,461) (30,544)
Interest income 424 146 962 335
Capitalized interest 1,834 3,005 6,584 9,336
Gains (losses) on fuel derivatives (27,892) 2,536 (28,506) (10,931)
Other, net (5,114) 749 (3,804) (3,457)
Total (45,592) (4,836) (66,225) (35,261)
Income Before Income Taxes 61,932 70,761 105,607 70,844
Income tax expense 23,928 27,984 40,808 27,885
Net Income 38,004 42,777 64,799 42,959
Comprehensive Income (Loss) 45,039 39,693 63,407 49,297
Non-Guarantor Subsidiaries
       
Condensed Consolidating Statements of Operations and Comprehensive Income (Loss)        
Operating Revenue 1,145 (3) 2,801 634
Operating Expenses:        
Maintenance materials and repairs 264   503  
Commissions and other selling 11   43  
Depreciation and amortization 730   1,464  
Other 244 88 803 283
Total 1,249 88 2,813 283
Operating Income (104) (91) (12) 351
Nonoperating Income (Expense):        
Income Before Income Taxes (104) (91) (12) 351
Net Income (104) (91) (12) 351
Comprehensive Income (Loss) (104) (91) (12) 351
Eliminations
       
Condensed Consolidating Statements of Operations and Comprehensive Income (Loss)        
Operating Revenue (97) (60) (281) (256)
Operating Expenses:        
Commissions and other selling (20) (14) (69) (48)
Other (77) (46) (212) (208)
Total (97) (60) (281) (256)
Nonoperating Income (Expense):        
Undistributed net income of subsidiaries (37,900) (42,686) (64,787) (43,310)
Total (37,900) (42,686) (64,787) (43,310)
Income Before Income Taxes (37,900) (42,686) (64,787) (43,310)
Net Income (37,900) (42,686) (64,787) (43,310)
Comprehensive Income (Loss) $ (44,935) $ (39,602) $ (63,395) $ (49,648)