XML 21 R7.htm IDEA: XBRL DOCUMENT v3.6.0.2
Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Operating activities:      
Net income $ 264,879 $ 317,220 $ 225,464
Adjustments to reconcile net income to net cash provided by operations:      
Unrealized losses on open derivative contracts, net 0 2,202 0
Losses reclassified from other comprehensive income 354 132 0
Equity-based compensation 7,105 9,222 8,797
Allowance for doubtful accounts (recoveries) 80 12 (45)
Amortization of deferred gains and losses and debt issuance costs 5,732 1,165 (185)
Depreciation and amortization 101,136 73,908 46,971
Deferred income tax expense 86,146 155,614 34,118
Loss on disposal of assets 4,187 1,604 3,008
Lease termination costs 37,189 0 0
Changes in operating assets and liabilities:      
Accounts receivable (12,951) (5,592) 606
Aircraft maintenance deposits (45,869) (32,101) (31,925)
Long-term deposits and other assets (75,780) (103,613) (48,382)
Prepaid income taxes 72,278 0 0
Accounts payable (6,823) 2,706 (10,034)
Air traffic liability (11,582) 36,387 21,135
Other liabilities 47,391 14,119 12,302
Other 206 0 0
Net cash provided by operating activities 473,678 472,985 261,830
Investing activities:      
Purchase of short-term investment securities (103,258) 0 0
Proceeds from the maturity of short-term investment securities 2,842 0 0
Proceeds from sale of property and equipment 50 0 0
Pre-delivery deposits for flight equipment, net of refunds (173,947) (142,323) (115,802)
Capitalized interest (10,834) (10,159) (1,318)
Purchase of property and equipment (541,122) (548,800) (186,569)
Net cash used in investing activities (826,269) (701,282) (303,689)
Financing activities:      
Proceeds from issuance of long-term debt 417,275 536,780 148,000
Proceeds from stock options exercised 92 32 174
Payments on debt and capital lease obligations (64,421) (26,364) (1,233)
Proceeds from sale leaseback transactions 0 7,300 7,200
Payments to pre-IPO shareholders pursuant to tax receivable agreement 0 0 (5,643)
Excess tax (deficiency) benefit from equity-based compensation (470) 8,850 1,871
Repurchase of common stock (102,510) (112,261) (1,630)
Debt issuance costs (107) (15,192) (4,727)
Net cash provided by financing activities 249,859 399,145 144,012
Net (decrease) increase in cash and cash equivalents (102,732) 170,848 102,153
Cash and cash equivalents at beginning of period 803,632 632,784 530,631
Cash and cash equivalents at end of period 700,900 803,632 632,784
Cash payments for:      
Interest, net of capitalized interest 39,963 7,061 0
Income taxes paid, net of refunds (5,579) 95,933 89,104
Non-cash transactions:      
Capital expenditures funded by capital lease borrowings $ (31) $ 0 $ (173)