Southwest Airlines Co - September 9, 2021- Investor Booklet - Investor Relations

Page created by Joseph Mann
 
CONTINUE READING
Southwest Airlines Co - September 9, 2021- Investor Booklet - Investor Relations
Southwest Airlines Co.
September 9, 2021– Investor Booklet
Southwest Airlines Co - September 9, 2021- Investor Booklet - Investor Relations
Cautionary Statement Regarding Forward-Looking Statements
This booklet contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended. Specific forward-looking statements include, without limitation, statements related to (i) the Company’s
Vision; (ii) the Company’s financial position, outlook, goals, expectations, strategies, and projected results of operations; (iii) the Company’s network
plans, expectations, and opportunities; (iv) the Company's plans and expectations regarding its fleet, including with respect to its fleet delivery schedule,
planned retirements, and carbon emissions; (v) the Company’s environmental sustainability goal; (vi) the Company’s expectations with respect to capital
expenditures; and (vii) the Company’s initiatives and related plans and expectations. These forward-looking statements are based on the Company’s
current intent, expectations, and projections and are not guarantees of future performance. These statements involve risks, uncertainties, assumptions,
and other factors that are difficult to predict and that could cause actual results to vary materially from those expressed in or indicated by them. Factors
include, among others, (i) any negative developments related to the COVID-19 pandemic, including, for example, with respect to the duration, spread,
severity, or any recurrence of the COVID-19 pandemic; any variant strains of the underlying virus; the effectiveness, availability, and usage of vaccines;
the duration and scope of governmental orders and restrictions related to the COVID-19 pandemic; the extent of the impact of the COVID-19 pandemic on
overall demand for air travel and the Company's related business plans and decisions; the impact of the COVID-19 pandemic on the Company's ability to
retain key Employees; and the impact of the COVID-19 pandemic on the Company's access to capital; (ii) the impact of fears or actual outbreaks of other
diseases, extreme or severe weather and natural disasters, actions of competitors (including, without limitation, pricing, scheduling, capacity, and network
decisions, and consolidation and alliance activities), consumer perception, economic conditions, fuel prices, fears of terrorism or war, and other factors
beyond the Company's control, on consumer behavior and the Company's results of operations and business decisions, plans, strategies, and results; (iii)
the Company’s dependence on its workforce, including its ability to employ sufficient numbers of qualified Employees to effectively and efficiently maintain
its operations; (iv) the impact of governmental actions and governmental regulations on the Company's plans, strategies, financial results, and operations;
(v) the Company's dependence on Boeing with respect to the Company's fleet delivery schedule and related fleet modernization, as well as the
Company’s capital expenditure plans and expectations; (vi) the Company's and Boeing's dependence on other third-party providers to perform in
accordance with expectations in connection with the manufacture and delivery of aircraft; (vii) the Company's dependence on other third parties, in
particular with respect to its fuel supply and its corporate travel enhancements, and the impact on the Company's operations and results of operations of
any third party delays or non-performance; (viii) the Company's ability to timely and effectively implement, transition, and maintain the necessary
information technology systems and infrastructure to support its operations and initiatives; (ix) the impact of labor matters on the Company's results of
operations, business decisions, plans, and strategies; and (x) other factors, as described in the Company's filings with the Securities and Exchange
Commission, including the detailed factors discussed under the heading "Risk Factors" in the Company's Annual Report on Form 10-K for the fiscal year
ended December 31, 2020, and in the Company’s Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2021.

Notice Regarding Third Party Content
This presentation may contain information obtained from third parties, including ratings from credit ratings agencies such as S&P Global
Ratings. Reproduction and distribution of third party content in any form is prohibited except with the prior written permission of the related third party.
Third party content providers do not guarantee the accuracy, completeness, timeliness or availability of any information, including ratings, and are not
responsible for any errors or omissions (negligent or otherwise), regardless of the cause, or for the results obtained from the use of such content. Third
party content providers give no express or implied warranties, including, but not limited to, any warranties of merchantability or fitness for a particular
purpose or use. Third party content providers shall not be liable for any direct, indirect, incidental, exemplary, compensatory, punitive, special or
consequential damages, costs, expenses, legal fees, or losses (including lost income or profits and opportunity costs or losses caused by negligence) in
connection with any use of their content, including ratings. Credit ratings are statements of opinions and are not statements of fact or recommendations to
purchase, hold or sell securities. They do not address the suitability of securities or the suitability of securities for investment purposes, and should not be
relied on as investment advice.

 2
Southwest Airlines Co - September 9, 2021- Investor Booklet - Investor Relations
Company Overview

3
Southwest Airlines Co - September 9, 2021- Investor Booklet - Investor Relations
Purpose and Vision                                          Deliver an efficient
                                                             operation with a
                                                                  highly-
Purpose: Connect                                            engaged workforce

people to what’s                                                                         Offer Customers low
                                                                                            fares, convenient
important in their                                                                       flights, and industry-
lives through friendly,                                                                    leading Customer
                                                                                                 Service
reliable, low-cost air Invest in airplanes
travel.                 and People to grow
                        and develop market
                               leadership

Vision: To become
the world’s most
loved, most efficient,
                                                                                    Drive Customer
and most profitable                  Generate profit and                           loyalty and grow
airline.                             strengthen financial                                share
                                                                                        of wallet
                                           position

     Our successful business model starts with an efficient operation and
     highly-engaged Employees. This combination makes Southwest unique
     and has produced the U.S. airline industry’s most successful low-cost,
     low-fare, growth carrier for nearly five decades
4
Southwest Airlines Co - September 9, 2021- Investor Booklet - Investor Relations
Unparalleled brand consistently loved by Customers

     Unmatched profitability record in the U.S. airline industry
        with cost discipline and a strong balance sheet

          Outstanding Customer Service and Hospitality
            that drives brand loyalty and recognition

            The best People and Culture in the industry

           Low fares and a robust point-to-point network
       that support market leadership and non-stop service

              Reliable, efficient, low-cost operations

5
Southwest Airlines Co - September 9, 2021- Investor Booklet - Investor Relations
Robust point-to-point, non-stop route network

    2010
    2021

    Including the AirTran acquisition in 2011, added 52 airports to the Southwest route
    network since 2010, with 14 near-international destinations in 10 countries

6   Source: Diio Mi. Diio scheduled for FY2021 as of 7/23/21.
    Note: Includes some seasonal/less than daily routes
Southwest Airlines Co - September 9, 2021- Investor Booklet - Investor Relations
Announced 18 new airports
Pursuing new revenue opportunities by enhancing options in large metro areas and
adding new leisure destinations
New airport map with service launch date                                                                                                                                           New airport timeline
Airports announced in 2020 and 2021                                                                                                                                                By service start date

                   BLI Bellingham, WA                                                                                                                                              MIA       11/15/2020
                   11/7/21                                                                                                                                                         PSP       11/15/2020
                                                                                                                                                                                   HDN       12/19/2020
             EUG Eugene, OR
                                                                                                                                                                                   MTJ       12/19/2020
             8/29/21 ✔                                                                                               SYR Syracuse, NY
                                                     BZN Bozeman, MT                                                                                                               ORD       2/14/2021
                       Seasonal
                                                     5/27/21 ✔                                                       11/14/21
                                                                                                                                                                                   SRQ       2/14/2021
                       MTJ Telluride, CO
                       12/19/20 ✔
                                                            Seasonal                                                                                                               COS       3/11/2021
                                                            HDN Steamboat Springs, CO                                                                                              SAV       3/11/2021
                                                                                                                        ORD Chicago (O’Hare), IL
             FAT Fresno, CA                                 12/19/20 ✔
                                                                                                                        2/14/21 ✔                                                  IAH       4/12/2021
             4/25/21 ✔
                                                                                                                                                                                   SBA       4/12/2021
               SBA Santa Barbara, CA                                                                                                                                               FAT       4/25/2021
                                                                     COS Colorado Springs, CO
               4/12/21 ✔
                                                                     3/11/21 ✔                                          MYR Myrtle Beach, SC                                       VPS       5/6/2021
                                                                                                                        5/23/21 ✔                                                  MYR       5/23/2021
                          PSP Palm Springs, CA                                          JAN Jackson, MS
                          11/15/20 ✔                                                                                                                                               BZN       5/27/2021
                                                                                        6/6/21 ✔
                                                                                                                                                                                   JAN       6/6/2021
                                                                                                                                                    SAV Savannah, GA
                                                             IAH Houston (Bush), TX                                                                 3/11/21 ✔
                                                                                                                                                                                   EUG       8/29/2021
                                                             4/12/21 ✔                                   VPS Destin, FL                                                            BLI       11/7/2021
                                                                                                         5/6/21 ✔                                           MIA Miami, FL          SYR       11/14/2021
                                                                                                                                                            11/15/20 ✔
      City access via co-terminals1                                                                                SRQ Sarasota, FL
      New sources of origin Customers                                                                              2/14/21 ✔
      Leisure destinations

Page 7
Proprietary & Confidential
       1Co-terminal:   Airports that share a common city or region; for example, Baltimore, Washington Reagan, and Washington Dulles are considered co-terminals to one another.
Southwest Airlines Co - September 9, 2021- Investor Booklet - Investor Relations
Strong presence in top business and leisure markets

Market leader in top 50 U.S. metro areas1

    25

                           9
                                                       5                                                        5
                                                                                    2                                                        2                           1          1             0
SWA                    AAL                          DAL                         UAL                          ALK                        JBLU                           HA          SAVE          ALGT

                                                   Legacy                                                                               LCC                                               ULCC

         Southwest has 22% of total domestic market share and is the market leader
         in 25 of the top 50 U.S. metro areas1 (including co-terminal airports2).
         International operations represent
Southwest Airlines Co - September 9, 2021- Investor Booklet - Investor Relations
Financial preparedness has been our enduring strength
           Southwest remained profitable for 47 consecutive years
               through 2019, prior to the COVID-19 pandemic.
             Our preparedness was due to a balanced approach:

      Financial             Operations              Strategy                 Culture
• Investment-grade      • Prudent             • Robust point-to-       • Low-cost mindset
  balance sheet           investments and       point, non-stop          with focus on
• Ample cash and          growth rate           network                  Culture and
  modest debt           • Balance between     • Sustainable              empowering
                          market expansion      business model           Employees
• Sensible financial
  commitments             opportunities,      • All Boeing 737 fleet   • History of no pay
                          operational                                    cuts, furloughs, or
• Consistent              reliability, and    • Reliable, efficient      layoffs
  Shareholder returns     financial returns     operations

      Southwest entered the COVID-19 crisis prepared with the U.S. airline
      industry’s strongest balance sheet and business model; tremendous fleet
      flexibility; meaningful fuel hedging protection with no floor risk; and ability
      to be nimble in uncertain environments
  9
Southwest Airlines Co - September 9, 2021- Investor Booklet - Investor Relations
Updating strategic plan
In process of updating strategic plan with initiatives for next five years

     Aggressive expansion of our route network, having opened or
        announced 18 new airports since the pandemic began

         Launch of Global Distribution System (GDS) access for
                          corporate travelers

           Acceleration of fleet modernization to replace older
         737-700 aircraft with the MAX, reduce carbon emissions

     Development of steps to support environmental sustainability
                 goal to be carbon neutral by 2050

10
Recent Updates

11
Steps taken in 2020 to address impacts from COVID-19
Focus Areas                        Actions
                                    • Significantly reduced capacity
  Capacity                          • Continuously monitored demand and booking trends and adjusted capacity on an ongoing
                                      basis
                                    • Reduced annual 2020 cash outlays and spending by ~$8 billion compared with original plans
                                    • Voluntary Separation Program and Extended Emergency Time Off Program; approximately
                                      25% of workforce participated resulting in approximately $1.0 billion in estimated cost savings
Reduce Costs                          in 2021
                                    • Canceled or deferred hundreds of capital spending projects, cut discretionary spending, and
                                      modified vendor and supplier payment terms
                                    • Reduced combined 2020 and 2021 CapEx by ~$5.5B compared with original plans
                                    • Raised $18.9 billion (net of transaction fees) in 2020: $13.4 billion in debt issuances and sale-
  Preserve
                                      leaseback transactions, $2.2 billion through a common stock offering, and $3.4 billion of PSP
Liquidity and
                                      proceeds1
    Cash
                                    • Repaid $5.5 billion of debt during 2020; Fully available $1.0 billion revolving credit line
                                    • Pursued additional revenue opportunities that utilized idle aircraft and Employees
New Revenue                         • Added a total of 18 new airports that have either been opened or announced since the
Opportunities                         beginning of the pandemic
                                    • GDS participation live with Travelport and Amadeus; Sabre is live as of July 26, 2021
                                    • Southwest Promise—additional cleaning practices; physical-distancing procedures; required
 Employees
                                      face masks; additional policies for our Employees to protect themselves and safely transport
    and
                                      our Customers; science-based approach
 Customers
                                    • Customer policy changes: extended flight credits and status
       1Amounts   received pursuant to the Payroll Support Program (the “PSP”) under the CARES Act were utilized to directly offset payroll expenses incurred by the Company, including specified benefits,
       between April 2020 and September 2020. For further information regarding the PSP, refer to the Company’s Forms 8-K filed April 21, 2020, June 1, 2020, June 30, 2020, July 31, 2020, and September
       30, 2020. In January 2021, the Company entered into definitive documentation with the U.S. Treasury for further payroll support under the Consolidated Appropriations Act, 2021 (the "PSP
       Extension"). Refer to the Company’s Forms 8-K filed on January 15, 2021 and March 5, 2021 for further information regarding the PSP Extension. In April 2021, the Company entered into definitive
  12   documentation with the U.S. Treasury with respect to funding support pursuant to the American Rescue Plan Act of 2021 (the “ARP”). Refer to the Company’s Form 10-Q filed on April 27, 2021, Form
       8-K filed on June 3, 2021, and Form 10-Q filed on July 27, 2021, for further information regarding funding under the ARP.
Second quarter 2021 financial results

                 297.6%                                                                      86.8%                                                                        113.0%
                 (32.2)%                                                                    (16.4)%                                                                       (18.9)%
          operating                                                                   available seat                                                              RASM, y/y & y/2y
     revenues, y/y & y/2y                                                            miles, y/y & y/2y

                                                                                                                                                                             (39.3)%
        $(206)M                                                                           $(0.35)                                                                              7.6%
                     net loss1                                                              loss per                                                                  non-fuel
                                                                                         diluted share1                                                           CASM1,2, y/y & y/2y

                   $85M                                                                      82.9%                                                                          $(1)M
              Profitsharing                                                                                                                                         average core
                                                                                               load factor
                                                                                                                                                                   daily cash burn3
      1Excluding special items.
      2Excluding profit sharing.
      3Average  core cash burn is calculated as Loss before income taxes, non-GAAP, adjusted for Depreciation and amortization expense; Capital expenditures; and adjusted amortizing debt
      service payments; divided by the number of days in the period. The Company utilizes average daily core cash burn to monitor the performance of its core business as a proxy for its ability to
13    achieve sustainable cash and profit break-even results. Refer to the Company’s Form 8-K filed on July 22, 2021, for further information.
       Note: See reconciliation of reported amounts to non-GAAP financial measures.
Restructured Boeing 737 order book
As of July 22, 2021
                                                          The Boeing Company 737

                                                -7 firm                        -8 firm
                                                                                                            -8 options                      Additional -8s             Total
                                                orders                         orders

                  2021                                 --                           19                                 --                                   9           28 (a)

                  2022                                67                              --                              47                                    --         114 (b)

                  2023                                30                              --                              60                                    --          90

                  2024                                30                              --                              56                                    --          86

                  2025                                30                              --                              56                                    --          86

                 2026+                                80                           130                                46                                    --         256

                  Total                             237                            149 (c)                          265                                     9 (d)      660

     Our restructured order book allows us to preserve the low-cost advantages
     of a single fleet type, and the balance of firm orders and options—along
     with flexibility with 737-700 retirement plans—allows the opportunity to
     manage our fleet needs over the next decade
      Note: As of July 22, 2021, and is not being updated herein.
      (a) Includes 27 737 MAX 8s delivered as of June 30, 2021, consisting of 19 owned and 8 leased aircraft.
      (b) The Company intends to exercise three of its 47 options for delivery in 2022 by the end of July 2021. Upon the planned exercise of these options, the
      Company’s 2022 order book will consist of 70 MAX 7 firm orders and 44 MAX options. At that point, the Company’s order book will consist of 389 MAX firm orders
      (240 MAX 7 and 149 MAX 8) and 262 MAX options.
14    (c) The Company has flexibility to designate firm orders or options as MAX 7 or MAX 8, upon written advance notification as stated in the contract.
      (d) These 9 additional MAX 8 aircraft are leases from various third parties.
The Southwest Promise
A multi-layered approach to protecting public health

15
Sustaining a strong financial position for the future

 Cash and short-term investments of $16.2 billion as of September 7, 2021,
  and a fully available revolving credit facility of $1.0 billion
 Maintained unencumbered assets with an estimated value of more than
  $11 billion, including $9 billion to $10 billion in aircraft1
 Net cash position2 of $5.5 billion1, and leverage of 56 percent
 Maintained investment-grade rating for 30+ years and is currently the only
  U.S. airline with an investment-grade rating by all three rating agencies
 Generated profit, on both a GAAP and non-GAAP basis, in both June and
  July 2021
 The recent negative effects of the pandemic on August and September
  revenue trends will make it difficult for the Company to be profitable in
  third quarter 2021, without taking into account the benefit of temporary
  salaries and wages cost relief provided by payroll support program
  proceeds

16    1As
      2Net
            of July 22, 2021, and is not being updated herein.
             cash position is calculated as the sum of cash and cash equivalents and short-term investments, less the sum of short-term and long-term debt.
Sustained high net margins prior to COVID-19

          2019 net margin
15%

10%

                                                                                                                                                                    12.6%
5%        10.3%                      10.1%
                                                                                                                       8.8%                                                    8.8%
                                                                                                                                                  7.9%
                                                                 7.0%                                                                                        7.0%

                                                                                            3.7%

0%
          SWA                         DAL                        UAL                         AAL                        ALK                         HA       JBLU   ALGT       SAVE

                                                                  Legacy                                                                               LCC              ULCC

  17
       Source: Based on company research calculated as net income divided by operating revenues, as reported in each respective airline’s 2019 Form 10-K.
Proven ability to maintain reliable operations and control
              costs
                              Domestic operating expenses per ASM, ex-fuel
             30.00
                                                                                                                                                                           Southwest                    Legacy 1
             25.00                                                                                                                                                                   2                       3
                                                                                                                                                                           LCC                          ULCC

             20.00
(in cents)

             15.00

             10.00

              5.00

                   -
                       2012                                                                                                                                                                                        2021

                         Southwest business model and point-to-point network provide
                         sustainable, long-term unit cost advantages compared with the majority
                         of the domestic airline industry
                       1Legacy  airlines: Trans World, American, US Airways, Northwest, Delta, Continental, United, America West (post-American merger)
                       2LCC airlines: JetBlue, Alaska, Virgin America, America West (pre-AA merger), AirTran (pre-Southwest merger)
                       3ULCC  airlines: Spirit, Frontier, Allegiant
              18       Source: DOT form 41 and T100 data, through March 31, 2021. 2012 is as of 4Q12; 2021 is as of 1Q21. Estimated unit costs have been stage-length adjusted to Southwest’s average
                       2017 stage-length, represents domestic mainline.
Leading the U.S. airline industry in Customer Service
In 2020…
           Southwest produced the                                                                  Southwest produced its                                                               Southwest generated its
           best Customer Satisfaction                                                              best annual ontime                                                                   best-ever annual
           ranking among Marketing                                                                 performance since 2003                                                               baggage handling
           Carriers                                                                                                                                                                     results

Customer Satisfaction ranking among Marketing Carriers

                                                                    2018                                                             2019                                                      2020
                                                                         #1                                                                #1                                                   #1

     Southwest has set the bar high for customer satisfaction, earning the
     DOT’s best ranking among Marketing Carriers for 27 of the past 30 years
     Source: Department of Transportation (DOT) Air Travel Consumer Report (ATCR). The DOT ranks all U.S. carriers based on the lowest ratio complaints per 100,000 passengers enplaned.
     Note: Southwest earned the best Customer Satisfaction ranking among U.S. Marketing Carriers with the lowest ratio of complaints to the DOT per 100,000 enplaned passengers for 2018,
     2019, and 2020. A Marketing Carrier is an airline that advertises under a common brand name, sells reservations, manages frequent flyer programs, and is ultimately responsible for the
19   airline’s consumer policies. Operating Carriers only handle the flight operations, passenger check-in/boarding, and baggage handling for the respective Marketing Carriers they serve—
     Operating Carriers are not responsible for DOT complaints related to policies, procedures, and advertising associated with the Marketing Carrier’s brand.
Pillars of our strength position us strongly amidst impact
from COVID-19 pandemic

1                            Robust Network with Strong Presence in Many Attractive Metro Areas

2     Unparalleled Brand and Customer Loyalty with Award-Winning Rapid Rewards Program

3                                        Highly Defensible, Low Fare, Point-to-Point Network

                                      Large Fleet of Modern Boeing 737s, Industry ‘Workhorses’,
4                                         a Substantial Portion of Which are Unencumbered

5                       Proven Ability to Maintain Reliable Operations and Control Costs & Capex

                                          Organic Growth Opportunities: New Destinations,
6                                     Densifying Existing Network, Reservation System, and GDS1

7    Commitment to Strong Balance Sheet with Sustainable Debt Balance and Significant Liquidity

20    1Global   Distribution System
Proven Leadership Team

      GARY C. KELLY                MIKE VAN DE VEN            BOB JORDAN
      Chairman of the Board &      President & Chief          Executive Vice President and
      Chief Executive Officer      Operating Officer          Incoming Chief Executive
      34 years at Southwest        28 years at Southwest      Officer
                                                              33 years at Southwest

      TAMMY ROMO                   LINDA RUTHERFORD           MARK SHAW
      Executive Vice President &   Executive Vice             Executive Vice
      Chief Financial Officer      President People &         President, Chief Legal
      29 years at Southwest        Communications             and Regulatory Officer
                                   29 years at Southwest      21 years at Southwest

      ANDREW WATTERSON             ALAN KASHER
      Executive Vice President     Executive Vice President
      and Chief Commercial         Daily Operations
      Officer                      20 years at Southwest
      7 years at Southwest

21
Non-GAAP reconciliation
in millions, except per share amounts                                                        Three months ended June 30,
                                                                                            2019        2020        2021
Fuel and oil expense, unhedged                                                          $      1,138 $       254 $       802
Add: Premium cost of fuel contracts                                                               28          13          14
Add (Deduct): Fuel hedge (gains) losses included in Fuel and oil expense, net                    (30)        (10)        (13)
Fuel and oil expense, as reported                                                       $      1,136 $       257 $       803
Add: Fuel hedge contracts settling in the current period, but for which losses were
                                                                                                  -          10            5
reclassified from AOCI
Add: Premium cost of fuel contracts not designated as hedges                                      -          11           10
Fuel and oil expense, excluding special items (economic)                                $     1,136 $       278 $        818

Total operating expenses, as reported                                                   $     4,941 $      2,135 $     3,414
Add: Payroll support and voluntary Employee programs, net                                         -         784         740
Add: Fuel hedge contracts settling in the current period, but for which losses were
                                                                                                  -          10            5
reclassified from AOCI
Add: Interest rate swap agreements terminated in a prior period, but for which losses
                                                                                                  -            -           1
were reclassified from AOCI
Add: Premium cost of fuel contracts not designated as hedges                                       -          11          10
Add: Gain on sale of retired Boeing 737-300 aircraft                                               -         222           -
Total operating expenses, excluding special items                                       $      4,941 $     3,162 $     4,170
Deduct: Fuel and oil expense, excluding special items (economic)                              (1,136)       (278)       (818)
Operating expenses, excluding Fuel and oil expense and special items                    $      3,805 $     2,884 $     3,352
Deduct: Profitsharing expense                                                                   (170)           -        (85)
Operating expenses, excluding Fuel and oil expense, special items, and
                                                                                        $     3,635 $      2,884 $     3,267
profitsharing

22
Non-GAAP reconciliation (continued)

in millions, except per share amounts                                                                                                                      Three months ended June 30,
                                                                                                                                                                      2021
Net income (loss), as reported                                                                                                                            $                         348
Deduct: Payroll support and voluntary Employee programs, net                                                                                                                       (740)
Deduct: Fuel hedge contracts settling in the current period, but for which losses were
                                                                                                                                                                                      (5)
reclassified from AOCI
Deduct: Interest rate swap agreements terminated in a prior period, but for which
                                                                                                                                                                                      (1)
losses were reclassified from AOCI
Add: Mark-to-market impact from fuel contracts settling in current and future periods                                                                                               (11)
Add (Deduct): Net income (loss) tax impact of special items (a)                                                                                                                     203
Net income (loss), excluding special items                                                                                                                $                        (206)

Net income (loss) per share, diluted, as reported                                                                                                         $                         0.57
Add (Deduct): Impact of special items                                                                                                                                              (1.21)
Deduct: Net impact of net income (loss) above from fuel contracts divided by dilutive
                                                                                                                                                                                   (0.03)
shares
Add (Deduct): Net income (loss) tax impact of special items (a)                                                                                                                     0.33
Deduct: GAAP to Non-GAAP diluted weighted average shares difference (b)                                                                                                            (0.01)
Net income (loss) per share, diluted, excluding special items                                                                                             $                        (0.35)

     (a) Tax amounts for each individual special item are calculated at the Company's effective rate for the applicable period and totaled in this line item.
23   (b) Adjustment related to GAAP and Non-GAAP diluted weighted average shares difference, due to the Company being in a Net income position on a GAAP basis versus a Net loss
     position on a Non-GAAP basis.
24
You can also read