XML 136 R34.htm IDEA: XBRL DOCUMENT v2.4.0.8
Merger and Related Matters (Tables)
12 Months Ended
Dec. 31, 2013
Business Combinations [Abstract]  
Schedule of Calculation of Fair Value of Consideration Transferred
(in millions except per share data)
Outstanding shares of US Airways Group Common Stock at December 9, 2013 exchanged
 
197.4

Exchange ratio
 
1.0

Assumed shares of AAG Common Stock
 
197.4

Price per share
 
$
22.55

Fair value of AAG Common Stock issued
 
$
4,451

Fair value of AAG equity awards issued in exchange for outstanding US Airways Group equity awards
 
$
141

Total purchase price
 
$
4,592

Summary of Allocation of Consideration Transferred
 
 
(In millions)

Cash
 
$
206

Short-term investments
 
3,517

Other current assets
 
1,459

Operating property and equipment
 
5,543

Goodwill
 
4,086

Identifiable intangibles
 
1,501

Other noncurrent assets
 
122

Long-term debt and capital leases, including current portion
 
(6,026
)
Air traffic liability
 
(1,417
)
Frequent flyer liability
 
(1,256
)
Other liabilities assumed
 
(3,143
)
Total purchase price
 
$
4,592

Schedule of Pro-forma Impact of Merger
 
Year Ended December 31,
 
2013
 
2012
 
(In millions)
Revenue
$
40,419

 
$
38,620

Net loss
$
(1,233
)
 
$
(1,239
)
Summary of Reclassifications Between Financial Statement Line Items to Conform to New Financial Statement Presentation
The following table summarizes the historical and revised financial statement amounts for AAG (in millions).
 
Year Ended December 31,
 
2012
 
2011
 
 As Reclassified
 
Historical
 
As Reclassified
 
Historical
Operating revenues:
 
 
 
 
 
 
 
Mainline passenger
$
18,743

 
$
18,743

 
$
17,947

 
$
17,947

Regional passenger
2,914

 
2,914

 
2,724

 
2,724

Cargo
675

 
669

 
709

 
703

Other
2,523

 
2,529

 
2,599

 
2,605

Total operating revenues
24,855

 
24,855

 
23,979

 
23,979

Operating expenses:
 
 
 
 
 
 
 
Aircraft fuel and related taxes
7,705

 
8,717

 
7,358

 
8,304

Salaries, wages and benefits
6,217

 
6,897

 
6,361

 
7,053

Regional expenses
3,028

 

 
3,009

 

Maintenance, materials and repairs
1,158

 
1,400

 
1,039

 
1,284

Other rent and landing fees
1,083

 
1,304

 
1,194

 
1,432

Aircraft rent
553

 
550

 
645

 
662

Selling expenses
1,058

 
1,050

 
1,102

 
1,062

Depreciation and amortization
845

 
1,015

 
915

 
1,086

Special items, net
386

 
387

 
756

 
725

Other
2,674

 
3,428

 
2,637

 
3,425

Total operating expenses
24,707

 
24,748

 
25,016

 
25,033

Operating income (loss)
148

 
107

 
(1,037
)
 
(1,054
)
Nonoperating income (expense):
 
 
 
 
 
 
 
Interest income
26

 
26

 
26

 
26

Interest expense, net of capitalized interest
(632
)
 
(612
)
 
(811
)
 
(786
)
Other, net
221

 
242

 
(39
)
 
(47
)
Total nonoperating expense, net
$
(385
)
 
$
(344
)
 
$
(824
)
 
$
(807
)