American Airlines Group Reports Fourth Quarter And Full Year 2013 Financial Results
- As the result of the merger which closed on
Dec. 9, 2013 ,US Airways Group became a subsidiary ofAMR Corporation which changed its name toAmerican Airlines Group Inc. (AAG) - Fourth quarter 2013 combined net profit was
$436 million on a non-GAAP basis excluding net special charges. This represents a$478 million improvement versus the company's combined fourth quarter 2012 non-GAAP net loss of$42 million excluding net special credits - 2013 combined net profit was
$1.9 billion on a non-GAAP basis excluding net special charges, a$1.5 billion improvement versus the company's combined 2012 non-GAAP net profit of$407 million excluding net special charges - The company ended the year with
$10.3 billion in total cash and investments. Since the merger, the company has used more than$300 million of cash to reduce its diluted shares outstanding by approximately 14 million
(Logo: http://photos.prnewswire.com/prnh/20130208/DA56847LOGO)
For the fourth quarter 2013, AAG reported a GAAP net loss of $2.0 billion, which includes
For full year 2013, GAAP net loss was $1.8 billion, which includes
The company believes it is more meaningful to compare year-over-year results for
Fourth quarter 2013 combined net profit was
For 2013, the company's combined net profit was
"The early returns on our merger are very positive," said
Merger Integration
Since closing the merger on
- Launched the first phase of codesharing which offers customers improved access to the company's global network by allowing them to book select flights on both airlines' networks
- Provided reciprocal benefits for Club members and Elite members, including priority check-in, waiver of fees for checked bags, complimentary access to preferred seats, priority security, early boarding and priority baggage delivery
- Allowed AAdvantage® and Dividend Miles members to earn and redeem miles when traveling across either airline's network
- Trained more than 85,000 customer-facing employees
Revenue and Cost Comparisons
On a combined basis, total revenues in the fourth quarter were
Strong demand and high load factors led to 2013 total combined revenues of
Total combined operating expenses in the fourth quarter were $9.7 billion, up 7.0 percent over fourth quarter 2012. Combined fourth quarter mainline cost per available seat mile (CASM) was 14.17 cents, up 4.2 percent on a 3.6 percent increase in mainline ASMs versus fourth quarter 2012. Excluding special charges, fuel and profit sharing, mainline CASM was flat compared to the fourth quarter 2012, at
For the full year 2013, total combined operating expenses were $37.8 billion, up 0.6 percent versus 2012. Excluding special charges, fuel and profit sharing, combined mainline CASM decreased 3.1 percent to 8.37 cents versus 2012. Regional CASM excluding special credits and fuel increased 1.1 percent to 15.38 cents versus 2012.
Liquidity and Financing Transactions
As of Dec. 31, 2013, American had $10.3 billion in total cash and investments, of which $1.0 billion was restricted. The company also has an undrawn revolving credit facility of
During the fourth quarter, the company elected to pay approximately
Additional balance sheet and liquidity detail will be included in the company's Form 10-K to be filed in February.
During the fourth quarter, the company engaged in these additional financing transactions:
- Completed the
American Airlines offering of the Series 2013-2B EETC in aggregate face amount of$512 million and the Series 2013-2C EETC in aggregate face amount of$256 million - Amended the
American Airlines term loan facility and the revolving credit facility to lower the applicable LIBOR margins to 3.0% for both offerings. As part of this amendment, the LIBOR floor with respect to the term loan facility was reduced from 1.0% to 0.75% - Utilized the floating rate debt market to refinance eight
US Airways aircraft (six A321s and two A320s) at significantly reduced rates - Financed two
US Airways spare engine deliveries with a floating rate debt facility originated in 2012 while negotiating an interest rate reduction for the entire facility - On
Jan. 16, 2014 the company also amended theUS Airways term loan facility, to lower the applicable LIBOR margin from 3.0% to 2.75% for Tranche B1. In addition, the LIBOR floor was reduced from 1.0% to 0.75% on both the Tranche B1 and Tranche B2 loans
"These financing activities demonstrate the confidence that the capital markets have in the new
Special Charges
In the fourth quarter, the company recognized a combined total of
$2.2 billion in net reorganization charges consisting primarily of a deemed claim to employees, professional fees and estimated allowed claim amounts$497 million in operating expense net special charges primarily related to the pilot memorandum of understanding that became effective upon merger close, merger related costs and professional fees and a charge related to the pilot long-term disability obligation$324 million in non-cash income tax benefits primarily related to gains recorded in Other Comprehensive Income, offset in part by a charge related to deferred tax liabilities on indefinite lived assets$31 million in operating revenue net special credits related to a change in accounting method resulting from the modification of the company's AAdvantage® miles agreement with Citibank$21 million in non-operating net special charges primarily related to interest charges to recognize post-petition interest expense on unsecured obligations
Notable Accomplishments
Additional Integration Related
- On
Dec. 9, 2013 ,US Airways Group became a subsidiary ofAMR Corporation which changed its name toAmerican Airlines Group Inc. The company's common stock began trading on the NASDAQ Global Select Market under the ticker "AAL". Union presidents and more than 1,000 of the company's employees joined American's senior management team for the televised NASDAQ opening bell ceremony - Announced the new leadership team through the Managing Director level
- Co-located our revenue management team to ensure the company is executing pricing and revenue management strategies as one organization
- Took the unprecedented step of asking team members to vote to select the aircraft livery of the merged carrier. More than 60,000 team members participated
Fleet/Network
- Continued to modernize its fleet with new, fuel-efficient aircraft. The company inducted thirteen Airbus A320 family aircraft, two A330-200 aircraft, five Boeing B737-800 and one Boeing B777-300 aircraft into its fleet
- Signed agreements with
Bombardier Inc. andEmbraer S.A. to purchase 90 new 76-seat regional jets that will replace smaller, less efficient 50-seat regional aircraft scheduled for retirement - Began nonstop service between its largest hub at
Dallas/Fort Worth andBogota, Colombia and Roatan,Honduras and announced proposed new service betweenDallas/Fort Worth andHong Kong andShanghai - Began nonstop service between its
Miami hub and Curitiba andPorto Alegre, Brazil - Expanded the company's international reach from its hub at
Charlotte, N.C. with the announcement of new, seasonal summer service toBarcelona, Spain ;Brussels, Belgium ;Lisbon, Portugal andManchester, England - Announced the company will begin service to
Edinburgh, Scotland from itsPhiladelphia hub this summer - Held the grand opening of an expanded Terminal F in PHL, the exclusive home of US Airways Express. The airport project which was managed by the company, quadrupled the facilities central area to 37,000 square feet and added 20 new food, beverage and retail outlets for our customers
Community Relations
- Received the highest possible ranking in the 2014 Corporate Equality Index (CEI) by the Human Rights Campaign (HRC). Since 2002, with the launch of the Corporate Equality Index, American was the only airline to achieve the CEI's perfect score and one of only a handful of corporations to do so every year since 2002
- Raised and contributed more than
$19 million in 2013 for global nonprofit organizations. More specifically, employee and customer giving campaigns raised approximately:$1.55 million in the annualUnited Way campaign$605,000 in donation campaigns for breast cancer research at M.D. Anderson$166,000 for American Cancer Society Making Strides Against Breast Cancer (MSABC) through the airline's second annual BE PINK campaign. Funds were raised through uniform and merchandise sales, MSABC walks in 17 cities, onboard donations and a contribution from the airline$153,000 through participating in nationalSusan G. Komen Race for the Cure events
- Partnered with Snowball Express to bring 1,800 children and spouses of fallen military to
Dallas/Fort Worth for an all-expenses paid weekend of fun. In total,American Airlines' Miles for Kids in need program supported 174 children's organizations worldwide and provided travel for critical surgeries to over 600 children and parents - Sky Ball XI, in partnership with the
Air Power Foundation , raised more than$1.2 million funding programs that directly benefit veterans, members of our military, Wounded Warriors and their families. Additional employee and customer donation campaigns supporting the USO and Hero Miles raised more than$2.3 million
Conference Call / Webcast Details
The company will conduct a live audio webcast of its earnings call today at 10:30 a.m. ET, which will be available to the public on a listen-only basis at www.aa.com/investorrelations. An archive of the webcast will be available on the website through Feb. 28, 2014.
Investor Guidance
Investor guidance will be available at www.aa.com/investorrelations immediately following the 10:30 a.m. ET conference call. The company will provide guidance on a combined basis related to cost per available seat mile (CASM) excluding special items, fuel and profit sharing, fuel prices, other revenues and estimated interest expense/income on the Presentations/ Updates section of its Investor Relations web site. This update will also include information regarding capacity guidance, fleet plans and estimated capital spending for 2014.
About
Cautionary Statement Regarding Forward-Looking Statements and Information
This document includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may be identified by words such as "may," "will," "expect," "intend," "anticipate," "believe," "estimate," "plan," "project," "could," "should," "would," "continue," "seek," "target," "guidance," "outlook," "if current trends continue," optimistic," "forecast" and other similar words. Such statements include, but are not limited to, statements about the benefits of the business combination transaction involving
American Airlines Group Inc. (Formerly AMR Corporation) |
|||||||||||
GAAP Results - Consolidated Statements of Operations |
|||||||||||
Reflects AAG Standalone Results for Periods Prior to Merger Close |
|||||||||||
Includes US Airways Group Results for Period from December 9, 2013 to December 31, 2013 |
|||||||||||
(In millions, except share and per share amounts) |
|||||||||||
(Unaudited) |
|||||||||||
3 Months Ended |
Percent |
12 Months Ended |
Percent |
||||||||
2013 |
2012 |
Change |
2013 |
2012 |
Change |
||||||
(A) |
(B) |
(A) |
(B) |
||||||||
Operating revenues: |
|||||||||||
Mainline passenger |
$ 5,463 |
$ 4,440 |
23.0 |
$ 20,218 |
$ 18,743 |
7.9 |
|||||
Regional passenger |
933 |
706 |
32.2 |
3,131 |
2,914 |
7.4 |
|||||
Cargo |
196 |
172 |
13.9 |
685 |
675 |
1.4 |
|||||
Other |
775 |
619 |
25.4 |
2,709 |
2,523 |
7.4 |
|||||
Total operating revenues |
7,367 |
5,937 |
24.1 |
26,743 |
24,855 |
7.6 |
|||||
Operating expenses: |
|||||||||||
Aircraft fuel and related taxes |
2,075 |
1,913 |
8.5 |
7,839 |
7,705 |
1.7 |
|||||
Salaries, wages and benefits |
1,530 |
1,383 |
10.6 |
5,460 |
6,217 |
(12.2) |
|||||
Regional expenses: |
|||||||||||
Fuel |
326 |
250 |
30.5 |
1,120 |
1,012 |
10.7 |
|||||
Other |
667 |
509 |
30.9 |
2,206 |
2,016 |
9.4 |
|||||
Maintenance, materials and repairs |
328 |
290 |
13.2 |
1,260 |
1,158 |
8.8 |
|||||
Other rent and landing fees |
301 |
262 |
14.7 |
1,152 |
1,083 |
6.4 |
|||||
Aircraft rent |
230 |
139 |
65.6 |
768 |
553 |
38.9 |
|||||
Selling expenses |
301 |
230 |
30.7 |
1,158 |
1,058 |
9.4 |
|||||
Depreciation and amortization |
237 |
196 |
21.5 |
853 |
845 |
0.9 |
|||||
Special items, net |
461 |
58 |
nm |
559 |
386 |
44.9 |
|||||
Other |
796 |
700 |
13.9 |
2,969 |
2,674 |
11.0 |
|||||
Total operating expenses |
7,252 |
5,930 |
22.3 |
25,344 |
24,707 |
2.6 |
|||||
Operating income |
115 |
7 |
nm |
1,399 |
148 |
nm |
|||||
Nonoperating income (expense): |
|||||||||||
Interest income |
6 |
6 |
3.2 |
20 |
26 |
(21.4) |
|||||
Interest expense, net |
(214) |
(150) |
43.0 |
(856) |
(632) |
35.2 |
|||||
Other, net |
(11) |
271 |
nm |
(88) |
221 |
nm |
|||||
Total nonoperating income (expense), net |
(219) |
127 |
nm |
(924) |
(385) |
nm |
|||||
Income (loss) before reorganization items, net |
(104) |
134 |
nm |
475 |
(237) |
nm |
|||||
Reorganization items, net |
(2,220) |
(441) |
nm |
(2,655) |
(2,208) |
20.2 |
|||||
Loss before income taxes |
(2,324) |
(307) |
nm |
(2,180) |
(2,445) |
(10.9) |
|||||
Income tax benefit |
(324) |
(569) |
(43.1) |
(346) |
(569) |
(39.3) |
|||||
Net income (loss) |
$ (2,000) |
$ 262 |
nm |
$ (1,834) |
$ (1,876) |
(2.3) |
|||||
Earnings (loss) per common share (C): |
|||||||||||
Basic |
$ (8.66) |
$ 3.94 |
$ (17.03) |
$ (28.23) |
|||||||
Diluted |
$ (8.66) |
$ 3.46 |
$ (17.03) |
$ (28.23) |
|||||||
Weighted average shares outstanding (in thousands) (C): |
|||||||||||
Basic |
231,062 |
66,478 |
107,645 |
66,478 |
|||||||
Diluted |
231,062 |
75,693 |
107,645 |
66,478 |
|||||||
Note: Percent change may not recalculate due to rounding. |
|||||||||||
(A)
(B) Certain prior period amounts have been reclassified between various financial statement line items to conform to the new AAG financial statement presentation. These reclassifications do not impact the historic net income. These reclassifications are comprised principally of the following items:
- Reclassifications between various operating expense line items to conform the presentation of regional airline expenses.
- Reclassifications between other nonoperating income (expense), net and operating expenses to conform the presentation of foreign currency gains and losses.
(C) Pursuant to the Company's Fourth Amended Joint Chapter 11 Plan of Reorganization (the "Plan") and the related Merger Agreement, AAG became obligated to issue approximately 756 million shares of common stock (traded under the symbol: "AAL") (including among other things, shares necessary to satisfy the conversion of all shares of AAG convertible preferred stock). The Company's estimated fourth quarter diluted share count is approximately 742 million. Please see GAAP to Non-GAAP reconciliations. The decrease in diluted share count is primarily due to approximately 13 million shares withheld by the Company during the fourth quarter in satisfaction of employee tax obligations. The Company is not required to, but may withhold additional shares in satisfaction of tax liabilities for eligible employee groups in connection with future issuances contemplated by the Plan, principally at the remaining mandatory conversion dates (days 60, 90 and 120 following the effective date).
The Company's GAAP weighted average diluted shares outstanding for the fourth quarter and year ended
Former AAMRQ holders as of the effective date may in the future receive additional distributions based on the trading price of AAL common stock during the remaining 120 day period after the effective date and the total amount of allowed claims, in accordance with the terms of the Plan. Accordingly, the Company's common shares outstanding and related GAAP basic and diluted EPS reported herein for all periods presented may change in the future, including amounts to be reported in the Company's 2013 Form 10-K, to reflect additional retrospective adjustments for future common stock distributions to former holders of AAMRQ.
American Airlines Group Inc. (Formerly AMR Corporation) |
|||||||||||
Non-GAAP Consolidated Statements of Operations |
|||||||||||
Reflects AAG Standalone Results Excluding US Airways Group for All Periods Presented |
|||||||||||
(In millions, except share and per share amounts) |
|||||||||||
(Unaudited) |
|||||||||||
3 Months Ended |
Percent |
12 Months Ended |
Percent |
||||||||
2013 |
2012 |
Change |
2013 |
2012 |
Change |
||||||
(A) |
(B) |
(A) |
(B) |
||||||||
Operating revenues: |
|||||||||||
Mainline passenger |
$ 4,838 |
$ 4,440 |
9.0 |
$ 19,594 |
$ 18,743 |
4.5 |
|||||
Regional passenger |
730 |
706 |
3.4 |
2,927 |
2,914 |
0.5 |
|||||
Cargo |
186 |
172 |
8.6 |
676 |
675 |
0.1 |
|||||
Other |
682 |
619 |
10.2 |
2,615 |
2,523 |
3.6 |
|||||
Total operating revenues |
6,436 |
5,937 |
8.4 |
25,812 |
24,855 |
3.8 |
|||||
Operating expenses: |
|||||||||||
Aircraft fuel and related taxes |
1,864 |
1,913 |
(2.6) |
7,628 |
7,705 |
(1.0) |
|||||
Salaries, wages and benefits |
1,345 |
1,383 |
(2.8) |
5,276 |
6,217 |
(15.1) |
|||||
Regional expenses: |
|||||||||||
Fuel |
261 |
250 |
4.7 |
1,056 |
1,012 |
4.4 |
|||||
Other |
516 |
509 |
1.3 |
2,056 |
2,016 |
2.0 |
|||||
Maintenance, materials and repairs |
290 |
290 |
0.1 |
1,222 |
1,158 |
5.5 |
|||||
Other rent and landing fees |
266 |
262 |
1.4 |
1,117 |
1,083 |
3.2 |
|||||
Aircraft rent |
205 |
139 |
47.6 |
743 |
553 |
34.4 |
|||||
Selling expenses |
271 |
230 |
17.6 |
1,128 |
1,058 |
6.5 |
|||||
Depreciation and amortization |
215 |
196 |
10.2 |
830 |
845 |
(1.7) |
|||||
Special items, net |
184 |
58 |
nm |
282 |
386 |
(26.9) |
|||||
Other |
727 |
700 |
3.7 |
2,898 |
2,674 |
8.4 |
|||||
Total operating expenses |
6,144 |
5,930 |
3.6 |
24,236 |
24,707 |
(1.9) |
|||||
Operating income |
292 |
7 |
nm |
1,576 |
148 |
nm |
|||||
Nonoperating income (expense): |
|||||||||||
Interest income |
6 |
6 |
1.5 |
20 |
26 |
(21.8) |
|||||
Interest expense, net |
(194) |
(150) |
29.9 |
(836) |
(632) |
32.1 |
|||||
Other, net |
(13) |
271 |
nm |
(89) |
221 |
nm |
|||||
Total nonoperating income (expense), net |
(201) |
127 |
nm |
(905) |
(385) |
nm |
|||||
Income (loss) before reorganization items, net |
91 |
134 |
(32.1) |
671 |
(237) |
nm |
|||||
Reorganization items, net |
(2,220) |
(441) |
nm |
(2,655) |
(2,208) |
20.2 |
|||||
Loss before income taxes |
(2,129) |
(307) |
nm |
(1,984) |
(2,445) |
(18.9) |
|||||
Income tax benefit |
(324) |
(569) |
(43.1) |
(346) |
(569) |
(39.3) |
|||||
Net income (loss) |
$ (1,805) |
$ 262 |
nm |
$ (1,638) |
$ (1,876) |
(12.7) |
|||||
Note: Percent change may not recalculate due to rounding. |
|||||||||||
(A)
(B) Certain prior period amounts have been reclassified between various financial statement line items to conform to the new AAG financial statement presentation. These reclassifications do not impact the historic net income. These reclassifications are comprised principally of the following items:
- Reclassifications between various operating expense line items to conform the presentation of regional airline expenses.
- Reclassifications between other nonoperating income (expense), net and operating expenses to conform the presentation of foreign currency gains and losses.
US Airways Group, Inc. |
|||||||||
Non-GAAP Combined Predecessor and Successor - Consolidated Statements of Operations |
|||||||||
(In millions, except share and per share amounts) |
|||||||||
(Unaudited) |
|||||||||
3 Months Ended December 31, 2013 |
3 Months Ended |
12 Months Ended December 31, 2013 |
12 Months Ended |
||||||
Successor + Predecessor |
Predecessor |
Percent Change |
Successor + Predecessor |
Predecessor |
Percent Change |
||||
(A) |
(B) |
(A) |
(B) |
||||||
Operating revenues: |
|||||||||
Mainline passenger |
$ 2,322 |
$ 2,080 |
11.6 |
$ 9,673 |
$ 8,941 |
8.2 |
|||
Regional passenger |
832 |
808 |
3.0 |
3,348 |
3,349 |
- |
|||
Cargo |
41 |
41 |
0.3 |
154 |
154 |
(0.1) |
|||
Other |
352 |
322 |
9.3 |
1,432 |
1,321 |
8.5 |
|||
Total operating revenues |
3,547 |
3,251 |
9.1 |
14,607 |
13,765 |
6.1 |
|||
Operating expenses: |
|||||||||
Aircraft fuel and related taxes |
833 |
830 |
0.3 |
3,481 |
3,489 |
(0.2) |
|||
Salaries, wages and benefits |
659 |
577 |
14.4 |
2,611 |
2,402 |
8.7 |
|||
Regional expenses: |
|||||||||
Fuel |
256 |
268 |
(4.7) |
1,052 |
1,098 |
(4.2) |
|||
Other |
582 |
547 |
6.3 |
2,253 |
2,219 |
1.5 |
|||
Maintenance, materials and repairs |
161 |
177 |
(8.8) |
705 |
717 |
(1.6) |
|||
Other rent and landing fees |
143 |
127 |
13.3 |
582 |
519 |
12.2 |
|||
Aircraft rent |
136 |
159 |
(14.8) |
593 |
643 |
(7.7) |
|||
Selling expenses |
116 |
107 |
8.2 |
480 |
463 |
3.6 |
|||
Depreciation and amortization |
81 |
66 |
23.4 |
302 |
257 |
17.5 |
|||
Special items, net |
313 |
9 |
nm |
415 |
34 |
nm |
|||
Other |
271 |
261 |
4.0 |
1,130 |
1,074 |
5.2 |
|||
Total operating expenses |
3,551 |
3,128 |
13.5 |
13,604 |
12,915 |
5.3 |
|||
Operating income (loss) |
(4) |
123 |
nm |
1,003 |
850 |
17.9 |
|||
Nonoperating income (expense): |
|||||||||
Interest income |
- |
1 |
(23.7) |
2 |
2 |
17.3 |
|||
Interest expense, net |
(85) |
(87) |
(1.0) |
(348) |
(343) |
1.6 |
|||
Other, net |
(14) |
(1) |
nm |
(26) |
128 |
nm |
|||
Total nonoperating expense, net |
(99) |
(87) |
13.8 |
(372) |
(213) |
74.4 |
|||
Income (loss) before income taxes |
(103) |
36 |
nm |
631 |
637 |
(1.0) |
|||
Income tax provision (benefit)(C) |
52 |
(1) |
nm |
239 |
- |
nm |
|||
Net income (loss) |
$ (155) |
$ 37 |
nm |
$ 392 |
$ 637 |
(38.5) |
|||
Note: Percent change may not recalculate due to rounding. |
|||||||||
(A) On
(B) Certain prior period amounts have been reclassified between various financial statement line items to conform to the new AAG financial statement presentation. These reclassifications do not impact the historic net income. These historic financial statements also do not reflect the impact of acquisition accounting, which
- Reclassifications between other operating expenses and operating revenues to conform the presentation of frequent flyer revenues.
- Reclassifications between various operating expense line items to conform the presentation of regional airline expenses.
- Reclassifications between other nonoperating expense, net and operating expenses to conform the presentation.
(C) In connection with the application of acquisition accounting in conjunction with the merger,
American Airlines Group Inc. (Formerly AMR Corporation) |
|||||||||||||
Non-GAAP Combined Consolidated Statements of Operations |
|||||||||||||
Reflects Combined Consolidated Results for AAG and US Airways Group, Inc. |
|||||||||||||
(In millions, except share and per share amounts) |
|||||||||||||
(Unaudited) |
|||||||||||||
3 Months Ended December 31, 2013 |
3 Months Ended December 31, 2012 |
||||||||||||
American Airlines Group |
US Airways Group |
Combined |
American Airlines Group |
US Airways Group |
Combined |
Percent Change |
|||||||
(A) |
(B) |
(A) |
(C) |
(C) |
(A) |
(D) |
|||||||
Operating revenues: |
|||||||||||||
Mainline passenger |
$ 4,838 |
$ 2,322 |
$ 7,160 |
$ 4,440 |
$ 2,080 |
$ 6,520 |
9.8 |
||||||
Regional passenger |
730 |
832 |
1,562 |
706 |
808 |
1,514 |
3.2 |
||||||
Cargo |
186 |
41 |
227 |
172 |
41 |
213 |
7.0 |
||||||
Other |
682 |
352 |
1,034 |
619 |
322 |
941 |
9.9 |
||||||
Total operating revenues |
6,436 |
3,547 |
9,983 |
5,937 |
3,251 |
9,188 |
8.7 |
||||||
Operating expenses: |
|||||||||||||
Aircraft fuel and related taxes |
1,864 |
833 |
2,697 |
1,913 |
830 |
2,743 |
(1.7) |
||||||
Salaries, wages and benefits |
1,345 |
659 |
2,004 |
1,383 |
577 |
1,960 |
2.3 |
||||||
Regional expenses: |
|||||||||||||
Fuel |
261 |
256 |
517 |
250 |
268 |
518 |
(0.2) |
||||||
Other |
516 |
582 |
1,098 |
509 |
547 |
1,056 |
3.9 |
||||||
Maintenance, materials and repairs |
290 |
161 |
451 |
290 |
177 |
467 |
(3.2) |
||||||
Other rent and landing fees |
266 |
143 |
409 |
262 |
127 |
389 |
5.3 |
||||||
Aircraft rent |
205 |
136 |
341 |
139 |
159 |
298 |
14.2 |
||||||
Selling expenses |
271 |
116 |
387 |
230 |
107 |
337 |
14.6 |
||||||
Depreciation and amortization |
215 |
81 |
296 |
196 |
66 |
262 |
13.5 |
||||||
Special items, net |
184 |
313 |
497 |
58 |
9 |
67 |
nm |
||||||
Other |
727 |
271 |
998 |
700 |
261 |
961 |
3.8 |
||||||
Total operating expenses |
6,144 |
3,551 |
9,695 |
5,930 |
3,128 |
9,058 |
7.0 |
||||||
Operating income (loss) |
292 |
(4) |
288 |
7 |
123 |
130 |
nm |
||||||
Nonoperating income (expense): |
|||||||||||||
Interest income |
6 |
- |
6 |
6 |
1 |
7 |
(0.5) |
||||||
Interest expense, net |
(194) |
(85) |
(279) |
(150) |
(87) |
(237) |
18.6 |
||||||
Other, net |
(13) |
(14) |
(14) |
(E) |
271 |
(1) |
270 |
nm |
|||||
Total nonoperating income (expense), net |
(201) |
(99) |
(287) |
127 |
(87) |
40 |
nm |
||||||
Income (loss) before reorganization items, net |
91 |
(103) |
1 |
134 |
36 |
170 |
(99.8) |
||||||
Reorganization items, net |
(2,220) |
- |
(2,220) |
(441) |
- |
(441) |
nm |
||||||
Income (loss) before income taxes |
(2,129) |
(103) |
(2,219) |
(307) |
36 |
(271) |
nm |
||||||
Income tax provision (benefit) |
(324) |
52 |
(272) |
(569) |
(1) |
(570) |
(52.4) |
||||||
Net income (loss) |
$ (1,805) |
$ (155) |
$ (1,947) |
$ 262 |
$ 37 |
$ 299 |
nm |
||||||
Note: Percent change may not recalculate due to rounding. |
|||||||||||||
(A)
(B)
(C) Certain prior period amounts have been reclassified between various financial statement line items to conform to the new AAG financial statement presentation. These reclassifications do not impact the historic net income.
For
- Reclassifications between various operating expense line items to conform the presentation of regional airline expenses.
- Reclassifications between other nonoperating income (expense), net and operating expenses to conform the presentation of foreign currency gains and losses.
For
- Reclassifications between other operating expenses and operating revenues to conform the presentation of frequent flyer revenues.
- Reclassifications between various operating expense line items to conform the presentation of regional airline expenses.
- Reclassifications between other nonoperating expense, net and operating expenses to conform the presentation.
(D) Percent change is a comparison of the combined results.
(E) Combined results exclude
American Airlines Group Inc. (Formerly AMR Corporation) |
|||||||||||||
Non-GAAP Combined Consolidated Statements of Operations |
|||||||||||||
Reflects Combined Consolidated Results for AAG and US Airways Group, Inc. |
|||||||||||||
(In millions, except share and per share amounts) |
|||||||||||||
(Unaudited) |
|||||||||||||
12 Months Ended December 31, 2013 |
12 Months Ended December 31, 2012 |
||||||||||||
American Airlines Group |
US Airways Group |
Combined |
American Airlines Group |
US Airways Group |
Combined |
Percent Change |
|||||||
(A) |
(B) |
(A) |
(C) |
(C) |
(A) |
(D) |
|||||||
Operating revenues: |
|||||||||||||
Mainline passenger |
$ 19,594 |
$ 9,673 |
$ 29,267 |
$ 18,743 |
$ 8,941 |
$ 27,684 |
5.7 |
||||||
Regional passenger |
2,927 |
3,348 |
6,275 |
2,914 |
3,349 |
6,263 |
0.2 |
||||||
Cargo |
676 |
154 |
830 |
675 |
154 |
829 |
- |
||||||
Other |
2,615 |
1,432 |
4,047 |
2,523 |
1,321 |
3,844 |
5.3 |
||||||
Total operating revenues |
25,812 |
14,607 |
40,419 |
24,855 |
13,765 |
38,620 |
4.7 |
||||||
Operating expenses: |
|||||||||||||
Aircraft fuel and related taxes |
7,628 |
3,481 |
11,109 |
7,705 |
3,489 |
11,194 |
(0.8) |
||||||
Salaries, wages and benefits |
5,276 |
2,611 |
7,887 |
6,217 |
2,402 |
8,619 |
(8.5) |
||||||
Regional expenses: |
|||||||||||||
Fuel |
1,056 |
1,052 |
2,108 |
1,012 |
1,098 |
2,110 |
(0.1) |
||||||
Other |
2,056 |
2,253 |
4,309 |
2,016 |
2,219 |
4,235 |
1.7 |
||||||
Maintenance, materials and repairs |
1,222 |
705 |
1,927 |
1,158 |
717 |
1,875 |
2.8 |
||||||
Other rent and landing fees |
1,117 |
582 |
1,699 |
1,083 |
519 |
1,602 |
6.1 |
||||||
Aircraft rent |
743 |
593 |
1,336 |
553 |
643 |
1,196 |
11.7 |
||||||
Selling expenses |
1,128 |
480 |
1,608 |
1,058 |
463 |
1,521 |
5.6 |
||||||
Depreciation and amortization |
830 |
302 |
1,132 |
845 |
257 |
1,102 |
2.8 |
||||||
Special items, net |
282 |
415 |
697 |
386 |
34 |
420 |
66.1 |
||||||
Other |
2,898 |
1,130 |
4,028 |
2,674 |
1,074 |
3,748 |
7.5 |
||||||
Total operating expenses |
24,236 |
13,604 |
37,840 |
24,707 |
12,915 |
37,622 |
0.6 |
||||||
Operating income |
1,576 |
1,003 |
2,579 |
148 |
850 |
998 |
nm |
||||||
Nonoperating income (expense): |
|||||||||||||
Interest income |
20 |
2 |
22 |
26 |
2 |
28 |
(19.5) |
||||||
Interest expense, net |
(836) |
(348) |
(1,184) |
(632) |
(343) |
(975) |
21.4 |
||||||
Other, net |
(89) |
(26) |
(102) |
(E) |
221 |
128 |
349 |
nm |
|||||
Total nonoperating expense, net |
(905) |
(372) |
(1,264) |
(385) |
(213) |
(598) |
nm |
||||||
Income (loss) before reorganization items, net |
671 |
631 |
1,315 |
(237) |
637 |
400 |
nm |
||||||
Reorganization items, net |
(2,655) |
- |
(2,655) |
(2,208) |
- |
(2,208) |
20.2 |
||||||
Income (loss) before income taxes |
(1,984) |
631 |
(1,340) |
(2,445) |
637 |
(1,808) |
(25.9) |
||||||
Income tax provision (benefit) |
(346) |
239 |
(107) |
(569) |
- |
(569) |
(81.2) |
||||||
Net income (loss) |
$ (1,638) |
$ 392 |
$ (1,233) |
$ (1,876) |
$ 637 |
$ (1,239) |
(0.5) |
||||||
Note: Percent change may not recalculate due to rounding. |
|||||||||||||
(A)
(B)
(C) Certain prior period amounts have been reclassified between various financial statement line items to conform to the new AAG financial statement presentation. These reclassifications do not impact the historic net income.
For
- Reclassifications between various operating expense line items to conform the presentation of regional airline expenses.
- Reclassifications between other nonoperating income (expense), net and operating expenses to conform the presentation of foreign currency gains and losses.
For
- Reclassifications between other operating expenses and operating revenues to conform the presentation of frequent flyer revenues.
- Reclassifications between various operating expense line items to conform the presentation of regional airline expenses.
- Reclassifications between other nonoperating expense, net and operating expenses to conform the presentation.
(D) Percent change is a comparison of the combined results.
(E) Combined results exclude
American Airlines Group, Inc. |
|||||||||||||||||||
Combined Operating Statistics |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
3 Months Ended December 31, 2013 |
3 Months Ended December 31, 2012 |
Change |
|||||||||||||||||
American |
US Airways |
Combined |
American |
US Airways |
Combined |
American |
US Airways |
Combined |
|||||||||||
Mainline |
|||||||||||||||||||
Revenue passenger miles (millions) |
31,345 |
15,544 |
46,889 |
30,558 |
14,871 |
45,429 |
2.6 |
% |
4.5 |
% |
3.2 |
% |
|||||||
Available seat miles (ASM) (millions) |
38,302 |
18,707 |
57,009 |
37,466 |
17,546 |
55,012 |
2.2 |
% |
6.6 |
% |
3.6 |
% |
|||||||
Passenger load factor (percent) |
81.8 |
83.1 |
82.2 |
81.6 |
84.8 |
82.6 |
0.2 |
pts |
(1.7) |
pts |
(0.4) |
pts |
|||||||
Yield (cents) |
15.44 |
14.94 |
15.27 |
14.53 |
13.99 |
14.35 |
6.2 |
% |
6.8 |
% |
6.4 |
% |
|||||||
Passenger revenue per ASM (cents) |
12.63 |
12.41 |
12.56 |
11.85 |
11.85 |
11.85 |
6.6 |
% |
4.7 |
% |
6.0 |
% |
|||||||
Passenger enplanements (thousands) |
21,274 |
13,965 |
35,239 |
21,072 |
13,350 |
34,422 |
1.0 |
% |
4.6 |
% |
2.4 |
% |
|||||||
Departures (thousands) |
168 |
113 |
281 |
164 |
108 |
272 |
2.2 |
% |
4.4 |
% |
3.1 |
% |
|||||||
Aircraft at end of period |
622 |
343 |
965 |
614 |
340 |
954 |
1.3 |
% |
0.9 |
% |
1.2 |
% |
|||||||
Block hours (thousands) |
544 |
302 |
846 |
534 |
287 |
821 |
1.9 |
% |
5.0 |
% |
3.0 |
% |
|||||||
Average stage length (miles) |
1,316 |
988 |
1,184 |
1,307 |
986 |
1,179 |
0.7 |
% |
0.2 |
% |
0.4 |
% |
|||||||
Fuel consumption (gallons in millions) |
606 |
276 |
882 |
595 |
260 |
855 |
1.9 |
% |
6.1 |
% |
3.2 |
% |
|||||||
Average aircraft fuel price including related taxes (dollars per gallon) |
3.08 |
3.02 |
3.06 |
3.22 |
3.19 |
3.21 |
(4.4) |
% |
(5.4) |
% |
(4.7) |
% |
|||||||
Full-time equivalent employees at end of period |
59,400 |
32,129 |
91,529 |
62,400 |
31,236 |
93,636 |
(4.8) |
% |
2.9 |
% |
(2.3) |
% |
|||||||
Operating cost per ASM (cents) |
14.01 |
14.51 |
14.17 |
13.80 |
13.18 |
13.60 |
1.5 |
% |
10.1 |
% |
4.2 |
% |
|||||||
Operating cost per ASM excluding special items (cents) |
13.53 |
12.84 |
13.30 |
13.65 |
13.13 |
13.48 |
(0.8) |
% |
(2.2) |
% |
(1.3) |
% |
|||||||
Operating cost per ASM excluding special items and fuel (cents) |
8.66 |
8.38 |
8.57 |
8.54 |
8.40 |
8.49 |
1.4 |
% |
(0.2) |
% |
0.9 |
% |
|||||||
Operating cost per ASM excluding special items, fuel and profit |
|||||||||||||||||||
sharing (cents) |
8.61 |
8.23 |
8.49 |
8.54 |
8.36 |
8.48 |
0.8 |
% |
(1.6) |
% |
- |
% |
|||||||
Regional* |
|||||||||||||||||||
Revenue passenger miles (millions) |
2,660 |
2,707 |
5,367 |
2,511 |
2,770 |
5,281 |
6.0 |
% |
(2.3) |
% |
1.6 |
% |
|||||||
Available seat miles (millions) |
3,471 |
3,477 |
6,948 |
3,347 |
3,492 |
6,839 |
3.7 |
% |
(0.4) |
% |
1.6 |
% |
|||||||
Passenger load factor (percent) |
76.6 |
77.8 |
77.2 |
75.0 |
79.3 |
77.2 |
1.6 |
pts |
(1.5) |
pts |
- |
pts |
|||||||
Yield (cents) |
27.44 |
30.75 |
29.11 |
28.12 |
29.17 |
28.68 |
(2.4) |
% |
5.4 |
% |
1.5 |
% |
|||||||
Passenger revenue per ASM (cents) |
21.03 |
23.94 |
22.48 |
21.10 |
23.14 |
22.14 |
(0.3) |
% |
3.4 |
% |
1.6 |
% |
|||||||
Passenger enplanements (thousands) |
5,497 |
6,974 |
12,471 |
5,295 |
7,103 |
12,398 |
3.8 |
% |
(1.8) |
% |
0.6 |
% |
|||||||
Aircraft at end of period |
280 |
278 |
558 |
254 |
282 |
536 |
10.2 |
% |
(1.4) |
% |
4.1 |
% |
|||||||
Fuel consumption (gallons in millions) |
85 |
85 |
170 |
78 |
84 |
162 |
9.2 |
% |
1.0 |
% |
5.0 |
% |
|||||||
Average aircraft fuel price including related taxes (dollars per gallon) |
3.08 |
3.01 |
3.04 |
3.21 |
3.19 |
3.20 |
(4.1) |
% |
(5.6) |
% |
(4.9) |
% |
|||||||
Operating cost per ASM (cents) |
22.40 |
24.09 |
23.24 |
22.68 |
23.35 |
23.02 |
(1.2) |
% |
3.1 |
% |
1.0 |
% |
|||||||
Operating cost per ASM excluding special items (cents) |
22.25 |
24.09 |
23.17 |
22.68 |
23.35 |
23.02 |
(1.9) |
% |
3.1 |
% |
0.6 |
% |
|||||||
Operating cost per ASM excluding special items and fuel (cents) |
14.73 |
16.74 |
15.73 |
15.23 |
15.68 |
15.46 |
(3.3) |
% |
6.8 |
% |
1.8 |
% |
|||||||
Total Mainline & Regional |
|||||||||||||||||||
Revenue passenger miles (millions) |
34,005 |
18,251 |
52,256 |
33,069 |
17,641 |
50,710 |
2.8 |
% |
3.5 |
% |
3.0 |
% |
|||||||
Available seat miles (millions) |
41,773 |
22,184 |
63,957 |
40,813 |
21,038 |
61,851 |
2.4 |
% |
5.4 |
% |
3.4 |
% |
|||||||
Cargo ton miles (millions) |
497 |
100 |
597 |
436 |
93 |
529 |
14.0 |
% |
7.8 |
% |
12.9 |
% |
|||||||
Passenger load factor (percent) |
81.4 |
82.3 |
81.7 |
81.0 |
83.9 |
82.0 |
0.4 |
pts |
(1.6) |
pts |
(0.3) |
pts |
|||||||
Yield (cents) |
16.38 |
17.28 |
16.69 |
15.56 |
16.37 |
15.84 |
5.2 |
% |
5.6 |
% |
5.3 |
% |
|||||||
Passenger revenue per ASM (cents) |
13.33 |
14.22 |
13.64 |
12.61 |
13.73 |
12.99 |
5.7 |
% |
3.6 |
% |
5.0 |
% |
|||||||
Total revenue per ASM (cents) |
15.41 |
15.99 |
15.61 |
14.55 |
15.45 |
14.85 |
5.9 |
% |
3.5 |
% |
5.1 |
% |
|||||||
Cargo yield per ton mile (cents) |
37.48 |
41.03 |
38.07 |
39.35 |
44.08 |
40.18 |
(4.8) |
% |
(6.9) |
% |
(5.2) |
% |
|||||||
Passenger enplanements (thousands) |
26,771 |
20,939 |
47,710 |
26,367 |
20,453 |
46,820 |
1.5 |
% |
2.4 |
% |
1.9 |
% |
|||||||
Aircraft at end of period |
902 |
621 |
1,523 |
868 |
622 |
1,490 |
3.9 |
% |
(0.2) |
% |
2.2 |
% |
|||||||
Fuel consumption (gallons in millions) |
691 |
361 |
1,052 |
673 |
344 |
1,017 |
2.8 |
% |
4.8 |
% |
3.5 |
% |
|||||||
Average aircraft fuel price including related taxes (dollars per gallon) |
3.08 |
3.02 |
3.06 |
3.22 |
3.19 |
3.21 |
(4.4) |
% |
(5.4) |
% |
(4.7) |
% |
|||||||
Operating cost per ASM (cents) |
14.71 |
16.01 |
15.16 |
14.53 |
14.87 |
14.64 |
1.2 |
% |
7.7 |
% |
3.5 |
% |
|||||||
Operating cost per ASM excluding special items (cents) |
14.26 |
14.60 |
14.37 |
14.39 |
14.82 |
14.54 |
(0.9) |
% |
(1.5) |
% |
(1.1) |
% |
|||||||
Operating cost per ASM excluding special items and fuel (cents) |
9.17 |
9.69 |
9.35 |
9.09 |
9.60 |
9.26 |
0.9 |
% |
0.9 |
% |
0.9 |
% |
|||||||
Operating cost per ASM excluding special items, fuel and profit |
|||||||||||||||||||
sharing (cents) |
9.12 |
9.56 |
9.27 |
9.09 |
9.57 |
9.25 |
0.4 |
% |
(0.1) |
% |
0.2 |
% |
|||||||
* Regional includes wholly owned regional airline subsidiaries and operating results from capacity purchase carriers. |
|||||||||||||||||||
Note: Amounts may not recalculate due to rounding. |
American Airlines Group, Inc. |
|||||||||||||||||||
Combined Operating Statistics |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
12 Months Ended December 31, 2013 |
12 Months Ended December 31, 2012 |
Change |
|||||||||||||||||
American |
US Airways |
Combined |
American |
US Airways |
Combined |
American |
US Airways |
Combined |
|||||||||||
Mainline |
|||||||||||||||||||
Revenue passenger miles (millions) |
128,413 |
65,613 |
194,026 |
126,406 |
62,435 |
188,841 |
1.6 |
% |
5.1 |
% |
2.7 |
% |
|||||||
Available seat miles (ASM) (millions) |
154,499 |
77,374 |
231,873 |
152,628 |
74,211 |
226,839 |
1.2 |
% |
4.3 |
% |
2.2 |
% |
|||||||
Passenger load factor (percent) |
83.1 |
84.8 |
83.7 |
82.8 |
84.1 |
83.2 |
0.3 |
pts |
0.7 |
pts |
0.5 |
pts |
|||||||
Yield (cents) |
15.26 |
14.74 |
15.08 |
14.83 |
14.32 |
14.66 |
2.9 |
% |
2.9 |
% |
2.9 |
% |
|||||||
Passenger revenue per ASM (cents) |
12.68 |
12.50 |
12.62 |
12.28 |
12.05 |
12.20 |
3.3 |
% |
3.8 |
% |
3.4 |
% |
|||||||
Passenger enplanements (thousands) |
87,002 |
56,745 |
143,747 |
86,465 |
54,277 |
140,742 |
0.6 |
% |
4.5 |
% |
2.1 |
% |
|||||||
Departures (thousands) |
681 |
457 |
1,138 |
664 |
449 |
1,113 |
2.7 |
% |
1.8 |
% |
2.3 |
% |
|||||||
Aircraft at end of period |
622 |
343 |
965 |
614 |
340 |
954 |
1.3 |
% |
0.9 |
% |
1.2 |
% |
|||||||
Block hours (thousands) |
2,207 |
1,246 |
3,453 |
2,141 |
1,209 |
3,350 |
3.1 |
% |
3.1 |
% |
3.1 |
% |
|||||||
Average stage length (miles) |
1,310 |
1,013 |
1,191 |
1,304 |
1,004 |
1,183 |
0.5 |
% |
0.9 |
% |
0.7 |
% |
|||||||
Fuel consumption (gallons in millions) |
2,464 |
1,144 |
3,608 |
2,410 |
1,102 |
3,512 |
2.3 |
% |
3.9 |
% |
2.8 |
% |
|||||||
Average aircraft fuel price including related taxes (dollars per gallon) |
3.10 |
3.04 |
3.08 |
3.20 |
3.17 |
3.19 |
(3.2) |
% |
(4.0) |
% |
(3.4) |
% |
|||||||
Full-time equivalent employees at end of period |
59,550 |
32,129 |
91,679 |
64,550 |
31,236 |
95,786 |
(7.7) |
% |
2.9 |
% |
(4.3) |
% |
|||||||
Operating cost per ASM (cents) |
13.67 |
13.31 |
13.55 |
14.20 |
12.93 |
13.79 |
(3.7) |
% |
2.9 |
% |
(1.7) |
% |
|||||||
Operating cost per ASM excluding special items (cents) |
13.49 |
12.77 |
13.25 |
13.95 |
12.89 |
13.60 |
(3.3) |
% |
(0.9) |
% |
(2.6) |
% |
|||||||
Operating cost per ASM excluding special items and fuel (cents) |
8.55 |
8.28 |
8.46 |
8.90 |
8.19 |
8.67 |
(3.9) |
% |
1.1 |
% |
(2.4) |
% |
|||||||
Operating cost per ASM excluding special items, fuel and profit |
|||||||||||||||||||
sharing (cents) |
8.50 |
8.12 |
8.37 |
8.90 |
8.10 |
8.64 |
(4.5) |
% |
0.1 |
% |
(3.1) |
% |
|||||||
Regional* |
|||||||||||||||||||
Revenue passenger miles (millions) |
10,465 |
11,050 |
21,515 |
10,214 |
10,883 |
21,097 |
2.5 |
% |
1.5 |
% |
2.0 |
% |
|||||||
Available seat miles (millions) |
13,841 |
14,200 |
28,041 |
13,595 |
14,214 |
27,809 |
1.8 |
% |
(0.1) |
% |
0.8 |
% |
|||||||
Passenger load factor (percent) |
75.6 |
77.8 |
76.7 |
75.1 |
76.6 |
75.9 |
0.5 |
pts |
1.2 |
pts |
0.8 |
pts |
|||||||
Yield (cents) |
27.97 |
30.30 |
29.17 |
28.53 |
30.77 |
29.69 |
(1.9) |
% |
(1.6) |
% |
(1.7) |
% |
|||||||
Passenger revenue per ASM (cents) |
21.15 |
23.57 |
22.38 |
21.43 |
23.56 |
22.52 |
(1.3) |
% |
0.1 |
% |
(0.6) |
% |
|||||||
Passenger enplanements (thousands) |
21,734 |
28,259 |
49,993 |
21,488 |
28,269 |
49,757 |
1.1 |
% |
- |
% |
0.5 |
% |
|||||||
Aircraft at end of period |
280 |
278 |
558 |
254 |
282 |
536 |
10.2 |
% |
(1.4) |
% |
4.1 |
% |
|||||||
Fuel consumption (gallons in millions) |
342 |
345 |
687 |
313 |
345 |
658 |
9.1 |
% |
0.2 |
% |
4.4 |
% |
|||||||
Average aircraft fuel price including related taxes (dollars per gallon) |
3.09 |
3.05 |
3.07 |
3.23 |
3.19 |
3.21 |
(4.4) |
% |
(4.3) |
% |
(4.3) |
% |
|||||||
Operating cost per ASM (cents) |
22.48 |
23.27 |
22.88 |
22.27 |
23.34 |
22.81 |
1.0 |
% |
(0.3) |
% |
0.3 |
% |
|||||||
Operating cost per ASM excluding special items (cents) |
22.42 |
23.36 |
22.90 |
22.26 |
23.31 |
22.80 |
0.7 |
% |
0.2 |
% |
0.4 |
% |
|||||||
Operating cost per ASM excluding special items and fuel (cents) |
14.80 |
15.95 |
15.38 |
14.82 |
15.59 |
15.21 |
(0.2) |
% |
2.3 |
% |
1.1 |
% |
|||||||
Total Mainline & Regional |
|||||||||||||||||||
Revenue passenger miles (millions) |
138,878 |
76,663 |
215,541 |
136,620 |
73,318 |
209,938 |
1.7 |
% |
4.6 |
% |
2.7 |
% |
|||||||
Available seat miles (millions) |
168,340 |
91,574 |
259,914 |
166,223 |
88,425 |
254,648 |
1.3 |
% |
3.6 |
% |
2.1 |
% |
|||||||
Cargo ton miles (millions) |
1,828 |
370 |
2,198 |
1,761 |
344 |
2,105 |
3.8 |
% |
7.5 |
% |
4.4 |
% |
|||||||
Passenger load factor (percent) |
82.5 |
83.7 |
82.9 |
82.2 |
82.9 |
82.4 |
0.3 |
pts |
0.8 |
pts |
0.5 |
pts |
|||||||
Yield (cents) |
16.22 |
16.98 |
16.49 |
15.85 |
16.76 |
16.17 |
2.3 |
% |
1.3 |
% |
2.0 |
% |
|||||||
Passenger revenue per ASM (cents) |
13.38 |
14.22 |
13.67 |
13.03 |
13.90 |
13.33 |
2.7 |
% |
2.3 |
% |
2.6 |
% |
|||||||
Total revenue per ASM (cents) |
15.33 |
15.95 |
15.55 |
14.95 |
15.57 |
15.17 |
2.5 |
% |
2.5 |
% |
2.5 |
% |
|||||||
Cargo yield per ton mile (cents) |
36.95 |
41.60 |
37.73 |
38.33 |
44.75 |
39.38 |
(3.6) |
% |
(7.0) |
% |
(4.2) |
% |
|||||||
Passenger enplanements (thousands) |
108,736 |
85,004 |
193,740 |
107,953 |
82,546 |
190,499 |
0.7 |
% |
3.0 |
% |
1.7 |
% |
|||||||
Aircraft at end of period |
902 |
621 |
1,523 |
868 |
622 |
1,490 |
3.9 |
% |
(0.2) |
% |
2.2 |
% |
|||||||
Fuel consumption (gallons in millions) |
2,806 |
1,489 |
4,295 |
2,723 |
1,447 |
4,170 |
3.1 |
% |
3.0 |
% |
3.0 |
% |
|||||||
Average aircraft fuel price including related taxes (dollars per gallon) |
3.09 |
3.04 |
3.08 |
3.20 |
3.17 |
3.19 |
(3.3) |
% |
(4.1) |
% |
(3.6) |
% |
|||||||
Operating cost per ASM (cents) |
14.40 |
14.86 |
14.56 |
14.86 |
14.60 |
14.77 |
(3.1) |
% |
1.7 |
% |
(1.5) |
% |
|||||||
Operating cost per ASM excluding special items (cents) |
14.22 |
14.42 |
14.29 |
14.63 |
14.56 |
14.61 |
(2.8) |
% |
(1.0) |
% |
(2.2) |
% |
|||||||
Operating cost per ASM excluding special items and fuel (cents) |
9.07 |
9.47 |
9.21 |
9.39 |
9.37 |
9.38 |
(3.4) |
% |
1.0 |
% |
(1.9) |
% |
|||||||
Operating cost per ASM excluding special items, fuel and profit |
|||||||||||||||||||
sharing (cents) |
9.02 |
9.33 |
9.13 |
9.39 |
9.31 |
9.36 |
(4.0) |
% |
0.3 |
% |
(2.5) |
% |
|||||||
* Regional includes wholly owned regional airline subsidiaries and operating results from capacity purchase carriers. |
|||||||||||||||||||
Note: Amounts may not recalculate due to rounding. |
American Airlines Group, Inc. |
|||||||||||||||||||
Combined Mainline Revenue Statistics by Regional Entity |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
3 Months Ended December 31, 2013 |
3 Months Ended December 31, 2012 |
Change |
|||||||||||||||||
American |
US Airways |
Combined |
American |
US Airways |
Combined |
American |
US Airways |
Combined |
|||||||||||
Domestic |
|||||||||||||||||||
Revenue passenger miles (millions) |
18,297 |
12,100 |
30,397 |
18,214 |
11,620 |
29,834 |
0.5 |
% |
4.1 |
% |
1.9 |
% |
|||||||
Available seat miles (ASM) (millions) |
22,074 |
14,253 |
36,327 |
22,006 |
13,416 |
35,422 |
0.3 |
% |
6.2 |
% |
2.6 |
% |
|||||||
Passenger load factor (percent) |
82.9 |
84.9 |
83.7 |
82.8 |
86.6 |
84.2 |
0.1 |
pts |
(1.7) |
pts |
(0.5) |
pts |
|||||||
Yield (cents) |
15.00 |
15.37 |
15.15 |
14.27 |
14.18 |
14.24 |
5.1 |
% |
8.4 |
% |
6.4 |
% |
|||||||
Passenger revenue per ASM (cents) |
12.43 |
13.05 |
12.67 |
11.81 |
12.28 |
11.99 |
5.3 |
% |
6.2 |
% |
5.7 |
% |
|||||||
Latin America |
|||||||||||||||||||
Revenue passenger miles (millions) |
6,670 |
1,210 |
7,880 |
6,368 |
1,087 |
7,455 |
4.7 |
% |
11.3 |
% |
5.7 |
% |
|||||||
Available seat miles (ASM) (millions) |
8,425 |
1,534 |
9,959 |
8,156 |
1,352 |
9,508 |
3.3 |
% |
13.4 |
% |
4.7 |
% |
|||||||
Passenger load factor (percent) |
79.2 |
78.8 |
79.1 |
78.1 |
80.4 |
78.4 |
1.1 |
pts |
(1.6) |
pts |
0.7 |
pts |
|||||||
Yield (cents) |
18.50 |
15.37 |
18.02 |
16.99 |
15.25 |
16.73 |
8.9 |
% |
0.8 |
% |
7.7 |
% |
|||||||
Passenger revenue per ASM (cents) |
14.64 |
12.12 |
14.25 |
13.26 |
12.26 |
13.12 |
10.4 |
% |
(1.1) |
% |
8.6 |
% |
|||||||
Atlantic |
|||||||||||||||||||
Revenue passenger miles (millions) |
4,515 |
2,234 |
6,749 |
4,138 |
2,164 |
6,302 |
9.1 |
% |
3.3 |
% |
7.1 |
% |
|||||||
Available seat miles (ASM) (millions) |
5,470 |
2,920 |
8,390 |
5,040 |
2,778 |
7,818 |
8.5 |
% |
5.1 |
% |
7.3 |
% |
|||||||
Passenger load factor (percent) |
82.5 |
76.5 |
80.4 |
82.1 |
77.9 |
80.6 |
0.4 |
pts |
(1.4) |
pts |
(0.2) |
pts |
|||||||
Yield (cents) |
14.17 |
12.35 |
13.57 |
12.85 |
12.30 |
12.66 |
10.3 |
% |
0.4 |
% |
7.2 |
% |
|||||||
Passenger revenue per ASM (cents) |
11.69 |
9.45 |
10.91 |
10.55 |
9.58 |
10.20 |
10.8 |
% |
(1.3) |
% |
6.9 |
% |
|||||||
Pacific |
|||||||||||||||||||
Revenue passenger miles (millions) |
1,863 |
- |
1,863 |
1,837 |
- |
1,837 |
1.4 |
% |
- |
% |
1.4 |
% |
|||||||
Available seat miles (ASM) (millions) |
2,332 |
- |
2,332 |
2,264 |
- |
2,264 |
3.0 |
% |
- |
% |
3.0 |
% |
|||||||
Passenger load factor (percent) |
79.9 |
- |
79.9 |
81.1 |
- |
81.1 |
(1.2) |
pts |
- |
pts |
(1.2) |
pts |
|||||||
Yield (cents) |
11.83 |
- |
11.83 |
12.40 |
- |
12.40 |
(4.5) |
% |
- |
% |
(4.5) |
% |
|||||||
Passenger revenue per ASM (cents) |
9.45 |
- |
9.45 |
10.06 |
- |
10.06 |
(6.0) |
% |
- |
% |
(6.0) |
% |
|||||||
Total International |
|||||||||||||||||||
Revenue passenger miles (millions) |
13,048 |
3,444 |
16,492 |
12,343 |
3,251 |
15,594 |
5.7 |
% |
5.9 |
% |
5.8 |
% |
|||||||
Available seat miles (ASM) (millions) |
16,227 |
4,454 |
20,681 |
15,460 |
4,130 |
19,590 |
5.0 |
% |
7.8 |
% |
5.6 |
% |
|||||||
Passenger load factor (percent) |
80.4 |
77.3 |
79.7 |
79.8 |
78.7 |
79.6 |
0.6 |
pts |
(1.4) |
pts |
0.1 |
pts |
|||||||
Yield (cents) |
16.05 |
13.41 |
15.50 |
14.92 |
13.28 |
14.58 |
7.6 |
% |
1.0 |
% |
6.3 |
% |
|||||||
Passenger revenue per ASM (cents) |
12.90 |
10.37 |
12.36 |
11.91 |
10.46 |
11.60 |
8.3 |
% |
(0.8) |
% |
6.5 |
% |
|||||||
12 Months Ended December 31, 2013 |
12 Months Ended December 31, 2012 |
Change |
|||||||||||||||||
American |
US Airways |
Combined |
American |
US Airways |
Combined |
American |
US Airways |
Combined |
|||||||||||
Domestic |
|||||||||||||||||||
Revenue passenger miles (millions) |
75,222 |
49,054 |
124,276 |
75,207 |
46,662 |
121,869 |
- |
% |
5.1 |
% |
2.0 |
% |
|||||||
Available seat miles (ASM) (millions) |
89,268 |
56,956 |
146,224 |
89,853 |
54,508 |
144,361 |
(0.7) |
% |
4.5 |
% |
1.3 |
% |
|||||||
Passenger load factor (percent) |
84.3 |
86.1 |
85.0 |
83.7 |
85.6 |
84.4 |
0.6 |
pts |
0.5 |
pts |
0.6 |
pts |
|||||||
Yield (cents) |
14.91 |
15.00 |
14.94 |
14.56 |
14.58 |
14.57 |
2.4 |
% |
2.9 |
% |
2.6 |
% |
|||||||
Passenger revenue per ASM (cents) |
12.56 |
12.92 |
12.70 |
12.19 |
12.48 |
12.30 |
3.1 |
% |
3.5 |
% |
3.3 |
% |
|||||||
Latin America |
|||||||||||||||||||
Revenue passenger miles (millions) |
26,800 |
5,381 |
32,181 |
25,220 |
5,033 |
30,253 |
6.3 |
% |
6.9 |
% |
6.4 |
% |
|||||||
Available seat miles (ASM) (millions) |
33,546 |
6,535 |
40,081 |
31,365 |
6,099 |
37,464 |
7.0 |
% |
7.2 |
% |
7.0 |
% |
|||||||
Passenger load factor (percent) |
79.9 |
82.3 |
80.3 |
80.4 |
82.5 |
80.8 |
(0.5) |
pts |
(0.2) |
pts |
(0.5) |
pts |
|||||||
Yield (cents) |
17.69 |
15.14 |
17.26 |
17.24 |
15.11 |
16.89 |
2.6 |
% |
0.2 |
% |
2.2 |
% |
|||||||
Passenger revenue per ASM (cents) |
14.13 |
12.47 |
13.86 |
13.86 |
12.47 |
13.64 |
2.0 |
% |
(0.1) |
% |
1.7 |
% |
|||||||
Atlantic |
|||||||||||||||||||
Revenue passenger miles (millions) |
18,507 |
11,178 |
29,685 |
18,453 |
10,741 |
29,194 |
0.3 |
% |
4.1 |
% |
1.7 |
% |
|||||||
Available seat miles (ASM) (millions) |
22,085 |
13,882 |
35,967 |
22,273 |
13,604 |
35,877 |
(0.8) |
% |
2.0 |
% |
0.2 |
% |
|||||||
Passenger load factor (percent) |
83.8 |
80.5 |
82.5 |
82.8 |
79.0 |
81.4 |
1.0 |
pts |
1.5 |
pts |
1.1 |
pts |
|||||||
Yield (cents) |
14.60 |
13.43 |
14.16 |
13.49 |
12.83 |
13.25 |
8.2 |
% |
4.6 |
% |
6.9 |
% |
|||||||
Passenger revenue per ASM (cents) |
12.23 |
10.81 |
11.68 |
11.17 |
10.13 |
10.78 |
9.5 |
% |
6.7 |
% |
8.4 |
% |
|||||||
Pacific |
|||||||||||||||||||
Revenue passenger miles (millions) |
7,883 |
- |
7,883 |
7,526 |
- |
7,526 |
4.7 |
% |
- |
% |
4.7 |
% |
|||||||
Available seat miles (ASM) (millions) |
9,601 |
- |
9,601 |
9,136 |
- |
9,136 |
5.1 |
% |
- |
% |
5.1 |
% |
|||||||
Passenger load factor (percent) |
82.1 |
- |
82.1 |
82.4 |
- |
82.4 |
(0.3) |
pts |
- |
pts |
(0.3) |
pts |
|||||||
Yield (cents) |
11.89 |
- |
11.89 |
12.69 |
- |
12.69 |
(6.3) |
% |
- |
% |
(6.3) |
% |
|||||||
Passenger revenue per ASM (cents) |
9.77 |
- |
9.77 |
10.45 |
- |
10.45 |
(6.6) |
% |
- |
% |
(6.6) |
% |
|||||||
Total International |
|||||||||||||||||||
Revenue passenger miles (millions) |
53,190 |
16,559 |
69,749 |
51,199 |
15,774 |
66,973 |
3.9 |
% |
5.0 |
% |
4.1 |
% |
|||||||
Available seat miles (ASM) (millions) |
65,232 |
20,417 |
85,649 |
62,774 |
19,703 |
82,477 |
3.9 |
% |
3.6 |
% |
3.8 |
% |
|||||||
Passenger load factor (percent) |
81.5 |
81.1 |
81.4 |
81.6 |
80.1 |
81.2 |
(0.1) |
pts |
1.0 |
pts |
0.2 |
pts |
|||||||
Yield (cents) |
15.76 |
13.98 |
15.33 |
15.22 |
13.56 |
14.83 |
3.5 |
% |
3.1 |
% |
3.4 |
% |
|||||||
Passenger revenue per ASM (cents) |
12.85 |
11.34 |
12.49 |
12.41 |
10.86 |
12.04 |
3.5 |
% |
4.5 |
% |
3.7 |
% |
|||||||
Note: Amounts may not recalculate due to rounding. |
Reconciliation of GAAP Financial Information to Non-GAAP Financial Information |
American Airlines Group Inc. (the "Company") is providing disclosure of the reconciliation of reported non-GAAP financial measures to their comparable financial measures on a GAAP basis. The Company believes that the non-GAAP financial measures provide investors the ability to measure financial performance excluding special items and profit sharing, which is more indicative of the Company's ongoing performance and is more comparable to measures reported by other major airlines. The Company believes that the presentation of mainline and express CASM excluding fuel is useful to investors because both the cost and availability of fuel are subject to many economic and political factors beyond the Company's control. Management uses mainline and regional CASM excluding special items, fuel and profit sharing to evaluate the Company's operating performance. |
American Airlines Group Inc. |
3 Months Ended |
12 Months Ended |
|||||||||
2013 |
2012 |
2013 |
2012 |
||||||||
Reconciliation of Net Income (Loss) Excluding Special Items |
(In millions) |
(In millions) |
|||||||||
Net income (loss) as reported |
$ (2,000) |
$ 262 |
$ (1,834) |
$ (1,876) |
|||||||
Special items: |
|||||||||||
Other revenue special item, net (1) |
(31) |
- |
(31) |
- |
|||||||
Special items, net (2) |
461 |
58 |
559 |
386 |
|||||||
Regional operating special items, net |
5 |
- |
8 |
1 |
|||||||
Nonoperating special items, net (4) |
20 |
(280) |
211 |
(280) |
|||||||
Reorganization items, net (5) |
2,220 |
441 |
2,655 |
2,208 |
|||||||
Non-cash income tax benefit (6) |
(324) |
(569) |
(324) |
(569) |
|||||||
Net income (loss) as adjusted for special items |
$ 351 |
$ (88) |
$ 1,244 |
$ (130) |
|||||||
3 Months Ended |
12 Months Ended |
||||||||||
Reconciliation of Operating Income Excluding Special Items |
2013 |
2012 |
2013 |
2012 |
|||||||
Operating income as reported |
$ 115 |
$ 7 |
$ 1,399 |
$ 148 |
|||||||
Special items: |
|||||||||||
Other revenue special item, net (1) |
(31) |
- |
(31) |
- |
|||||||
Special items, net (2) |
461 |
58 |
559 |
386 |
|||||||
Regional operating special items, net |
5 |
- |
8 |
1 |
|||||||
Operating income as adjusted for special items |
$ 550 |
$ 65 |
$ 1,935 |
$ 535 |
|||||||
American Airlines Group Inc. Stand Alone (7) |
3 Months Ended |
12 Months Ended |
|||||||||
2013 |
2012 |
2013 |
2012 |
||||||||
Reconciliation of Net Income (Loss) Excluding Special Items |
(In millions) |
(In millions) |
|||||||||
Net income (loss) as reported |
$ (1,805) |
$ 262 |
$ (1,638) |
$ (1,876) |
|||||||
Special items: |
|||||||||||
Other revenue special item, net (1) |
(31) |
- |
(31) |
- |
|||||||
Special items, net (2) |
184 |
58 |
282 |
386 |
|||||||
Regional operating special items, net |
5 |
- |
8 |
1 |
|||||||
Nonoperating special items, net (4) |
20 |
(280) |
211 |
(280) |
|||||||
Reorganization items, net (5) |
2,220 |
441 |
2,655 |
2,208 |
|||||||
Non-cash income tax benefit (6) |
(324) |
(569) |
(324) |
(569) |
|||||||
Net income (loss) as adjusted for special items |
$ 269 |
$ (88) |
$ 1,163 |
$ (130) |
|||||||
3 Months Ended |
12 Months Ended |
||||||||||
Reconciliation of Operating Income Excluding Special Items |
2013 |
2012 |
2013 |
2012 |
|||||||
Operating income as reported |
$ 292 |
$ 7 |
$ 1,576 |
$ 148 |
|||||||
Special items: |
|||||||||||
Other revenue special item, net (1) |
(31) |
- |
(31) |
- |
|||||||
Special items, net (2) |
184 |
58 |
282 |
386 |
|||||||
Regional operating special items, net |
5 |
- |
8 |
1 |
|||||||
Operating income as adjusted for special items |
$ 450 |
$ 65 |
$ 1,835 |
$ 535 |
|||||||
American Airlines Group Inc. Stand Alone (7) |
3 Months Ended |
12 Months Ended |
|||||||||
Reconciliation of Operating Cost per ASM Excluding Special |
2013 |
2012 |
2013 |
2012 |
|||||||
Items, Fuel and Profit Sharing - Mainline only |
|||||||||||
Total operating expenses |
$ 6,144 |
$ 5,930 |
$ 24,236 |
$ 24,707 |
|||||||
Less regional expenses: |
|||||||||||
Fuel |
(261) |
(250) |
(1,056) |
(1,012) |
|||||||
Other |
(516) |
(509) |
(2,056) |
(2,016) |
|||||||
Total mainline operating expenses |
5,367 |
5,171 |
21,124 |
21,679 |
|||||||
Special items, net (2) |
(184) |
(58) |
(282) |
(386) |
|||||||
Mainline operating expenses, excluding special items |
5,183 |
5,113 |
20,842 |
21,293 |
|||||||
Aircraft fuel and related taxes |
(1,864) |
(1,913) |
(7,628) |
(7,705) |
|||||||
Mainline operating expenses, excluding special items and fuel |
3,319 |
3,200 |
13,214 |
13,588 |
|||||||
Profit sharing |
(20) |
- |
(85) |
- |
|||||||
Mainline operating expenses, excluding special items, fuel and |
|||||||||||
profit sharing |
$ 3,299 |
$ 3,200 |
$ 13,129 |
$ 13,588 |
|||||||
(In cents) |
|||||||||||
Mainline operating expenses per ASM |
$ 14.01 |
$ 13.80 |
$ 13.67 |
$ 14.20 |
|||||||
Special items, net per ASM (2) |
(0.48) |
(0.16) |
(0.18) |
(0.25) |
|||||||
Mainline operating expenses per ASM, excluding special items |
13.53 |
13.65 |
13.49 |
13.95 |
|||||||
Aircraft fuel and related taxes per ASM |
(4.87) |
(5.11) |
(4.94) |
(5.05) |
|||||||
Mainline operating expenses per ASM, excluding special items |
|||||||||||
and fuel |
8.66 |
8.54 |
8.55 |
8.90 |
|||||||
Profit sharing per ASM |
(0.05) |
- |
(0.05) |
- |
|||||||
Mainline operating expenses per ASM, excluding special items, |
|||||||||||
fuel and profit sharing |
$ 8.61 |
$ 8.54 |
$ 8.50 |
$ 8.90 |
|||||||
Note: Amounts may not recalculate due to rounding. |
|||||||||||
3 Months Ended |
12 Months Ended |
||||||||||
Reconciliation of Operating Cost per ASM Excluding Special |
2013 |
2012 |
2013 |
2012 |
|||||||
Items and Fuel - Regional only |
|||||||||||
Total regional operating expenses |
$ 777 |
$ 759 |
$ 3,112 |
$ 3,028 |
|||||||
Regional operating special items, net |
(5) |
- |
(8) |
(1) |
|||||||
Regional operating expenses, excluding special items |
772 |
759 |
3,104 |
3,027 |
|||||||
Aircraft fuel and related taxes |
(261) |
(250) |
(1,056) |
(1,012) |
|||||||
Regional operating expenses, excluding special items and fuel |
$ 511 |
$ 509 |
$ 2,048 |
$ 2,015 |
|||||||
(In cents) |
|||||||||||
Regional operating expenses per ASM |
$ 22.40 |
$ 22.68 |
$ 22.48 |
$ 22.27 |
|||||||
Regional operating special items, net per ASM (3) |
(0.15) |
- |
(0.06) |
(0.01) |
|||||||
Regional operating expenses per ASM, excluding special items |
22.25 |
22.68 |
22.42 |
22.26 |
|||||||
Aircraft fuel and related taxes per ASM |
(7.53) |
(7.46) |
(7.63) |
(7.44) |
|||||||
Regional operating expenses per ASM, excluding special items and fuel |
$ 14.73 |
$ 15.23 |
$ 14.80 |
$ 14.82 |
|||||||
Note: Amounts may not recalculate due to rounding. |
|||||||||||
American Airlines Group Inc. Stand Alone (7) |
3 Months Ended |
12 Months Ended |
|||||||||
Reconciliation of Operating Cost per ASM Excluding Special |
2013 |
2012 |
2013 |
2012 |
|||||||
Items, Fuel and Profit Sharing - Total Mainline and Regional |
|||||||||||
Total operating expenses |
$ 6,144 |
$ 5,930 |
$ 24,236 |
$ 24,707 |
|||||||
Special items: |
|||||||||||
Special items, net (2) |
(184) |
(58) |
(282) |
(386) |
|||||||
Regional operating special items, net |
(5) |
- |
(8) |
(1) |
|||||||
Total operating expenses, excluding special items |
5,955 |
5,872 |
23,946 |
24,320 |
|||||||
Fuel: |
|||||||||||
Aircraft fuel and related taxes - mainline |
(1,864) |
(1,913) |
(7,628) |
(7,705) |
|||||||
Aircraft fuel and related taxes - regional |
(261) |
(250) |
(1,056) |
(1,012) |
|||||||
Total operating expenses, excluding special items and fuel |
3,830 |
3,709 |
15,262 |
15,603 |
|||||||
Profit sharing |
(20) |
- |
(85) |
- |
|||||||
Total operating expenses, excluding special items, fuel |
|||||||||||
and profit sharing |
$ 3,810 |
$ 3,709 |
$ 15,177 |
$ 15,603 |
|||||||
(In cents) |
|||||||||||
Total operating expenses per ASM |
$ 14.71 |
$ 14.53 |
$ 14.40 |
$ 14.86 |
|||||||
Special items per ASM: |
|||||||||||
Special items, net (2) |
(0.44) |
(0.14) |
(0.17) |
(0.23) |
|||||||
Regional operating special items, net |
(0.01) |
- |
- |
- |
|||||||
Total operating expenses per ASM, excluding special items |
14.26 |
14.39 |
14.22 |
14.63 |
|||||||
Fuel per ASM: |
|||||||||||
Aircraft fuel and related taxes - mainline |
(4.46) |
(4.69) |
(4.53) |
(4.64) |
|||||||
Aircraft fuel and related taxes - regional |
(0.63) |
(0.61) |
(0.63) |
(0.61) |
|||||||
Total operating expenses per ASM, excluding special items |
|||||||||||
and fuel |
9.17 |
9.09 |
9.07 |
9.39 |
|||||||
Profit sharing per ASM |
(0.05) |
- |
(0.05) |
- |
|||||||
Total operating expenses per ASM, excluding special items, |
|||||||||||
fuel and profit sharing |
$ 9.12 |
$ 9.09 |
$ 9.02 |
$ 9.39 |
|||||||
Note: Amounts may not recalculate due to rounding. |
|||||||||||
US Airways Group, Inc. (8) |
3 Months Ended |
12 Months Ended |
|||||||||
2013 |
2012 |
2013 |
2012 |
||||||||
Reconciliation of Net Income Excluding Special Items |
(In millions) |
(In millions) |
|||||||||
Net income (loss) as reported |
$ (155) |
$ 37 |
$ 392 |
$ 637 |
|||||||
Special items: |
|||||||||||
Special items, net (2) |
313 |
9 |
415 |
34 |
|||||||
Regional operating special items, net (3) |
- |
- |
(12) |
3 |
|||||||
Nonoperating special items, net (4) |
14 |
- |
20 |
(137) |
|||||||
Net tax effect of special items |
(5) |
- |
(29) |
- |
|||||||
Net income as adjusted for special items |
$ 167 |
$ 46 |
$ 786 |
$ 537 |
|||||||
3 Months Ended |
12 Months Ended |
||||||||||
Reconciliation of Operating Income Excluding Special Items |
2013 |
2012 |
2013 |
2012 |
|||||||
Operating income (loss) as reported |
$ (4) |
$ 123 |
$ 1,003 |
$ 850 |
|||||||
Special items: |
|||||||||||
Special items, net (2) |
313 |
9 |
415 |
34 |
|||||||
Regional operating special items, net (3) |
- |
- |
(12) |
3 |
|||||||
Operating income as adjusted for special items |
$ 309 |
$ 132 |
$ 1,406 |
$ 887 |
|||||||
US Airways Group, Inc. (8) |
3 Months Ended |
12 Months Ended |
|||||||||
Reconciliation of Operating Cost per ASM Excluding Special |
2013 |
2012 |
2013 |
2012 |
|||||||
Items, Fuel and Profit Sharing - Mainline only |
|||||||||||
Total operating expenses |
$ 3,551 |
$ 3,128 |
$ 13,604 |
$ 12,915 |
|||||||
Less regional expenses: |
|||||||||||
Fuel |
(256) |
(268) |
(1,052) |
(1,098) |
|||||||
Other |
(582) |
(547) |
(2,253) |
(2,219) |
|||||||
Total mainline operating expenses |
2,713 |
2,313 |
10,299 |
9,598 |
|||||||
Special items, net (2) |
(313) |
(9) |
(415) |
(34) |
|||||||
Mainline operating expenses, excluding special items |
2,400 |
2,304 |
9,884 |
9,564 |
|||||||
Aircraft fuel and related taxes |
(833) |
(830) |
(3,481) |
(3,489) |
|||||||
Mainline operating expenses, excluding special items and fuel |
1,567 |
1,474 |
6,403 |
6,075 |
|||||||
Profit sharing |
(29) |
(6) |
(124) |
(61) |
|||||||
Mainline operating expenses, excluding special items, fuel and |
|||||||||||
profit sharing |
$ 1,538 |
$ 1,468 |
$ 6,279 |
$ 6,014 |
|||||||
(In cents) |
|||||||||||
Mainline operating expenses per ASM |
$ 14.51 |
$ 13.18 |
$ 13.31 |
$ 12.93 |
|||||||
Special items, net per ASM (2) |
(1.67) |
(0.05) |
(0.54) |
(0.05) |
|||||||
Mainline operating expenses per ASM, excluding special items |
12.84 |
13.13 |
12.77 |
12.89 |
|||||||
Aircraft fuel and related taxes per ASM |
(4.45) |
(4.73) |
(4.50) |
(4.70) |
|||||||
Mainline operating expenses per ASM, excluding special items |
|||||||||||
and fuel |
8.38 |
8.40 |
8.28 |
8.19 |
|||||||
Profit sharing per ASM |
(0.16) |
(0.04) |
(0.16) |
(0.08) |
|||||||
Mainline operating expenses per ASM, excluding special items, |
|||||||||||
fuel and profit sharing |
$ 8.23 |
$ 8.36 |
$ 8.12 |
$ 8.10 |
|||||||
Note: Amounts may not recalculate due to rounding. |
|||||||||||
3 Months Ended |
12 Months Ended |
||||||||||
Reconciliation of Operating Cost per ASM Excluding Special |
2013 |
2012 |
2013 |
2012 |
|||||||
Items and Fuel - Regional only |
|||||||||||
Total regional operating expenses |
$ 838 |
$ 815 |
$ 3,305 |
$ 3,317 |
|||||||
Regional operating special items, net (3) |
- |
- |
12 |
(3) |
|||||||
Regional operating expenses, excluding special items |
838 |
815 |
3,317 |
3,314 |
|||||||
Aircraft fuel and related taxes |
(256) |
(268) |
(1,052) |
(1,098) |
|||||||
Regional operating expenses, excluding special items and fuel |
$ 582 |
$ 547 |
$ 2,265 |
$ 2,216 |
|||||||
(In cents) |
|||||||||||
Regional operating expenses per ASM |
$ 24.09 |
$ 23.35 |
$ 23.27 |
$ 23.34 |
|||||||
Regional operating special items, net per ASM (3) |
- |
- |
0.09 |
(0.02) |
|||||||
Regional operating expenses per ASM, excluding special items |
24.09 |
23.35 |
23.36 |
23.31 |
|||||||
Aircraft fuel and related taxes per ASM |
(7.35) |
(7.68) |
(7.41) |
(7.72) |
|||||||
Regional operating expenses per ASM, excluding special items and fuel |
$ 16.74 |
$ 15.68 |
$ 15.95 |
$ 15.59 |
|||||||
Note: Amounts may not recalculate due to rounding. |
|||||||||||
US Airways Group, Inc. (8) |
3 Months Ended |
12 Months Ended |
|||||||||
Reconciliation of Operating Cost per ASM Excluding Special |
2013 |
2012 |
2013 |
2012 |
|||||||
Items, Fuel and Profit Sharing - Total Mainline and Regional |
|||||||||||
Total operating expenses |
$ 3,551 |
$ 3,128 |
$ 13,604 |
$ 12,915 |
|||||||
Special items: |
|||||||||||
Special items, net (2) |
(313) |
(9) |
(415) |
(34) |
|||||||
Regional operating special items, net (3) |
- |
- |
12 |
(3) |
|||||||
Total operating expenses, excluding special items |
3,238 |
3,119 |
13,201 |
12,878 |
|||||||
Fuel: |
|||||||||||
Aircraft fuel and related taxes - mainline |
(833) |
(830) |
(3,481) |
(3,489) |
|||||||
Aircraft fuel and related taxes - regional |
(256) |
(268) |
(1,052) |
(1,098) |
|||||||
Total operating expenses, excluding special items and fuel |
2,149 |
2,021 |
8,668 |
8,291 |
|||||||
Profit sharing |
(29) |
(6) |
(124) |
(61) |
|||||||
Total operating expenses, excluding special items, fuel |
|||||||||||
and profit sharing |
$ 2,120 |
$ 2,015 |
$ 8,544 |
$ 8,230 |
|||||||
(In cents) |
|||||||||||
Total operating expenses per ASM |
$ 16.01 |
$ 14.87 |
$ 14.86 |
$ 14.60 |
|||||||
Special items per ASM: |
|||||||||||
Special items, net (2) |
(1.41) |
(0.04) |
(0.45) |
(0.04) |
|||||||
Regional operating special items, net (3) |
- |
- |
0.01 |
- |
|||||||
Total operating expenses per ASM, excluding special items |
14.60 |
14.82 |
14.42 |
14.56 |
|||||||
Fuel per ASM: |
|||||||||||
Aircraft fuel and related taxes - mainline |
(3.75) |
(3.95) |
(3.80) |
(3.95) |
|||||||
Aircraft fuel and related taxes - regional |
(1.15) |
(1.27) |
(1.15) |
(1.24) |
|||||||
Total operating expenses per ASM, excluding special items |
|||||||||||
and fuel |
9.69 |
9.60 |
9.47 |
9.37 |
|||||||
Profit sharing per ASM |
(0.13) |
(0.03) |
(0.14) |
(0.07) |
|||||||
Total operating expenses per ASM, excluding special items, |
|||||||||||
fuel and profit sharing |
$ 9.56 |
$ 9.57 |
$ 9.33 |
$ 9.31 |
|||||||
Note: Amounts may not recalculate due to rounding. |
|||||||||||
American Airlines Group Inc. Combined (9) |
3 Months Ended |
12 Months Ended |
|||||||||
2013 |
2012 |
2013 |
2012 |
||||||||
Reconciliation of Net Income Excluding Special Items |
(In millions, except per share amounts) |
(In millions) |
|||||||||
Net income (loss) as reported |
$ (1,947) |
$ 299 |
$ (1,233) |
$ (1,239) |
|||||||
Special items: |
|||||||||||
Other revenue special item, net (1) |
(31) |
- |
(31) |
- |
|||||||
Special items, net (2) |
497 |
67 |
697 |
420 |
|||||||
Regional operating special items, net |
5 |
- |
(4) |
4 |
|||||||
Nonoperating special items, net (4) |
21 |
(280) |
218 |
(417) |
|||||||
Reorganization items, net (5) |
2,220 |
441 |
2,655 |
2,208 |
|||||||
Non-cash income tax benefit (6) |
(324) |
(569) |
(324) |
(569) |
|||||||
Net tax effect of special items |
(5) |
- |
(29) |
- |
|||||||
Net income (loss) as adjusted for special items |
$ 436 |
$ (42) |
$ 1,949 |
$ 407 |
|||||||
Reconciliation of Diluted Earnings Per Share as Adjusted for |
3 Months Ended |
||||||||||
Special Items and Diluted Shares Outstanding Assuming Shares & |
|||||||||||
'Equity Awards Pursuant to the Plan were Outstanding from |
|||||||||||
October 1, 2013 through December 31, 2013 |
|||||||||||
GAAP weighted average diluted shares outstanding (10) |
231 |
||||||||||
Additional shares outstanding for full quarter (11) |
506 |
||||||||||
Shares withheld in satisfaction of employee tax obligations (12) |
(13) |
||||||||||
Dilutive effect of equity awards for full quarter (13) |
13 |
||||||||||
Assumed conversion of 7.25% notes |
5 |
||||||||||
Adjusted weighted average diluted shares outstanding |
742 |
||||||||||
Net income as adjusted for special items |
$ 436 |
||||||||||
Adjusted weighted average diluted shares outstanding |
742 |
||||||||||
Diluted earnings per share as adjusted for special items and diluted shares |
|||||||||||
outstanding assuming shares & equity awards pursuant to the Plan were |
|||||||||||
outstanding from October 1, 2013 through December 31, 2013 |
$ 0.59 |
||||||||||
American Airlines Group Inc. Combined (9) |
3 Months Ended |
12 Months Ended |
|||||||||
Reconciliation of Operating Income Excluding Special Items |
2013 |
2012 |
2013 |
2012 |
|||||||
Operating income as reported |
$ 288 |
$ 130 |
$ 2,579 |
$ 998 |
|||||||
Special items: |
|||||||||||
Other revenue special item, net (1) |
(31) |
- |
(31) |
- |
|||||||
Special items, net (2) |
497 |
67 |
697 |
420 |
|||||||
Regional operating special items, net |
5 |
- |
(4) |
4 |
|||||||
Operating income as adjusted for special items |
$ 759 |
$ 197 |
$ 3,241 |
$ 1,422 |
|||||||
3 Months Ended |
12 Months Ended |
||||||||||
Reconciliation of Operating Cost per ASM Excluding Special |
2013 |
2012 |
2013 |
2012 |
|||||||
Items, Fuel and Profit Sharing - Mainline only |
|||||||||||
Total operating expenses |
$ 9,695 |
$ 9,058 |
$ 37,840 |
$ 37,622 |
|||||||
Less regional expenses: |
|||||||||||
Fuel |
(517) |
(518) |
(2,108) |
(2,110) |
|||||||
Other |
(1,098) |
(1,056) |
(4,309) |
(4,235) |
|||||||
Total mainline operating expenses |
8,080 |
7,484 |
31,423 |
31,277 |
|||||||
Special items, net (2) |
(497) |
(67) |
(697) |
(420) |
|||||||
Mainline operating expenses, excluding special items |
7,583 |
7,417 |
30,726 |
30,857 |
|||||||
Aircraft fuel and related taxes |
(2,697) |
(2,743) |
(11,109) |
(11,194) |
|||||||
Mainline operating expenses, excluding special items and fuel |
4,886 |
4,674 |
19,617 |
19,663 |
|||||||
Profit sharing |
(49) |
(6) |
(209) |
(61) |
|||||||
Mainline operating expenses, excluding special items, fuel and |
|||||||||||
profit sharing |
$ 4,837 |
$ 4,668 |
$ 19,408 |
$ 19,602 |
|||||||
(In cents) |
|||||||||||
Mainline operating expenses per ASM |
$ 14.17 |
$ 13.60 |
$ 13.55 |
$ 13.79 |
|||||||
Special items, net per ASM (2) |
(0.87) |
(0.12) |
(0.30) |
(0.19) |
|||||||
Mainline operating expenses per ASM, excluding special items |
13.30 |
13.48 |
13.25 |
13.60 |
|||||||
Aircraft fuel and related taxes per ASM |
(4.73) |
(4.99) |
(4.79) |
(4.93) |
|||||||
Mainline operating expenses per ASM, excluding special items |
|||||||||||
and fuel |
8.57 |
8.49 |
8.46 |
8.67 |
|||||||
Profit sharing per ASM |
(0.09) |
(0.01) |
(0.09) |
(0.03) |
|||||||
Mainline operating expenses per ASM, excluding special items, |
|||||||||||
fuel and profit sharing |
$ 8.49 |
$ 8.48 |
$ 8.37 |
$ 8.64 |
|||||||
Note: Amounts may not recalculate due to rounding. |
|||||||||||
3 Months Ended |
12 Months Ended |
||||||||||
Reconciliation of Operating Cost per ASM Excluding Special |
2013 |
2012 |
2013 |
2012 |
|||||||
Items and Fuel - Regional only |
|||||||||||
Total regional operating expenses |
$ 1,615 |
$ 1,574 |
$ 6,417 |
$ 6,345 |
|||||||
Regional operating special items, net |
(5) |
- |
4 |
(4) |
|||||||
Regional operating expenses, excluding special items |
1,610 |
1,574 |
6,421 |
6,341 |
|||||||
Aircraft fuel and related taxes |
(517) |
(518) |
(2,108) |
(2,110) |
|||||||
Regional operating expenses, excluding special items and fuel |
$ 1,093 |
$ 1,056 |
$ 4,313 |
$ 4,231 |
|||||||
(In cents) |
|||||||||||
Regional operating expenses per ASM |
$ 23.24 |
$ 23.02 |
$ 22.88 |
$ 22.81 |
|||||||
Regional operating special items, net per ASM |
(0.07) |
- |
0.02 |
(0.02) |
|||||||
Regional operating expenses per ASM, excluding special items |
23.17 |
23.02 |
22.90 |
22.80 |
|||||||
Aircraft fuel and related taxes per ASM |
(7.44) |
(7.57) |
(7.52) |
(7.59) |
|||||||
Regional operating expenses per ASM, excluding special items and fuel |
$ 15.73 |
$ 15.46 |
$ 15.38 |
$ 15.21 |
|||||||
Note: Amounts may not recalculate due to rounding. |
|||||||||||
American Airlines Group Inc. Combined (9) |
3 Months Ended |
12 Months Ended |
|||||||||
Reconciliation of Operating Cost per ASM Excluding Special |
2013 |
2012 |
2013 |
2012 |
|||||||
Items, Fuel and Profit Sharing - Total Mainline and Regional |
|||||||||||
Total operating expenses |
$ 9,695 |
$ 9,058 |
$ 37,840 |
$ 37,622 |
|||||||
Special items: |
|||||||||||
Special items, net (2) |
(497) |
(67) |
(697) |
(420) |
|||||||
Regional operating special items, net |
(5) |
- |
4 |
(4) |
|||||||
Total operating expenses, excluding special items |
9,193 |
8,991 |
37,147 |
37,198 |
|||||||
Fuel: |
|||||||||||
Aircraft fuel and related taxes - mainline |
(2,697) |
(2,743) |
(11,109) |
(11,194) |
|||||||
Aircraft fuel and related taxes - regional |
(517) |
(518) |
(2,108) |
(2,110) |
|||||||
Total operating expenses, excluding special items and fuel |
5,979 |
5,730 |
23,930 |
23,894 |
|||||||
Profit sharing |
(49) |
(6) |
(209) |
(61) |
|||||||
Total operating expenses, excluding special items, fuel |
|||||||||||
and profit sharing |
$ 5,930 |
$ 5,724 |
$ 23,721 |
$ 23,833 |
|||||||
(In cents) |
|||||||||||
Total operating expenses per ASM |
$ 15.16 |
$ 14.64 |
$ 14.56 |
$ 14.77 |
|||||||
Special items per ASM: |
|||||||||||
Special items, net (2) |
(0.78) |
(0.11) |
(0.27) |
(0.16) |
|||||||
Regional operating special items, net |
(0.01) |
- |
- |
- |
|||||||
Total operating expenses per ASM, excluding special items |
14.37 |
14.54 |
14.29 |
14.61 |
|||||||
Fuel per ASM: |
|||||||||||
Aircraft fuel and related taxes - mainline |
(4.22) |
(4.43) |
(4.27) |
(4.40) |
|||||||
Aircraft fuel and related taxes - regional |
(0.81) |
(0.84) |
(0.81) |
(0.83) |
|||||||
Total operating expenses per ASM, excluding special items |
|||||||||||
and fuel |
9.35 |
9.26 |
9.21 |
9.38 |
|||||||
Profit sharing per ASM |
(0.08) |
(0.01) |
(0.08) |
(0.02) |
|||||||
Total operating expenses per ASM, excluding special items, |
|||||||||||
fuel and profit sharing |
$ 9.27 |
$ 9.25 |
$ 9.13 |
$ 9.36 |
|||||||
Note: Amounts may not recalculate due to rounding. |
|||||||||||
FOOTNOTES: |
|
(1) |
The 2013 fourth quarter and twelve month periods included a credit to revenue related to a change in accounting method resulting from the modification of AAG's AAdvantage miles agreement with Citibank. |
(2) |
American Airlines Group Inc. |
(3) |
The 2013 twelve month period consisted primarily of a credit due to a favorable arbitration ruling related to a vendor contract. |
(4) |
American Airlines Group Inc. and American Airlines Group Inc. Standalone: |
(5) |
The Company recognized reorganization expenses as a result from the filing of voluntary petitions for reorganization under Chapter 11 by certain of its direct and indirect U.S. subsidiaries on November 29, 2011. The 2013 fourth quarter and twelve month periods consisted primarily of a $1.7 billion deemed claim to employees pursuant to the Plan as well as professional fees and estimated allowed claim amounts. |
(6) |
The 2013 fourth quarter and twelve month periods consisted of a $538 million non-cash income tax benefit resulting from gains recorded in Other Comprehensive Income, which was offset in part by a $214 million non-cash charge related to deferred tax liabilities on indefinite lived assets. The 2012 fourth quarter and twelve month period consisted of a $569 million non-cash income tax benefit resulting from gains recorded in Other Comprehensive Income. |
(7) |
As noted on the American Airlines Group Standalone non-GAAP income statement, these tables present the American Airlines Group fourth quarter and full year 2013 and 2012 results on a stand alone basis excluding only the results of US Airways Group for the period from December 9, 2013 to December 31, 2013. Management believes this presentation provides a more meaningful comparison of fourth quarter and full year results. |
(8) |
As noted on the US Airways Group non-GAAP income statement, US Airways Group applied acquisition accounting as of December 9, 2013 and its statements of operations for the period from December 9 through December 31, 2013 reflect related adjustments. As a result, in accordance with GAAP, US Airways Group's consolidated financial statements after December 9, 2013 are deemed not comparable to its financial statements for any period prior to the merger. Accordingly, US Airways Group has combined the results for the predecessor and successor 2013 periods for purposes of these tables as management believes this presentation provides a more meaningful comparison to prior periods. |
(9) |
As noted on the American Airlines Group Combined non-GAAP income statement, these tables present the fourth quarter and full year 2013 and 2012 results on a "combined basis." Combined basis means the Company combines the financial results of American Airlines Group on a stand alone basis excluding the results of US Airways Group for the period from December 9, 2013 to December 31, 2013, with the results of US Airways Group after combining successor and predecessor amounts. Management believes this presentation provides a more meaningful quarter over quarter comparison. |
(10) |
The 2013 fourth quarter GAAP weighted average diluted shares outstanding for American Airlines Group Inc. includes the weighted effect of shares outstanding for both the pre and post merger periods. The shares outstanding for the 69 day pre-merger period (October 1, 2013 through December 8, 2013) consist only of the AMR common stock formerly traded under the symbol: "AAMRQ". In accordance with GAAP, these former AAMRQ shares have been adjusted to retrospectively reflect the two initial distributions made to date pursuant to the Company's Plan, whereby holders of AAMRQ received on December 9, 2013 (the "effective date") an initial distribution of approximately 0.0665 shares of the Company's common stock ("AAL"), and on January 9, 2013, an additional distribution of approximately 0.1319 shares of AAL, for a total of 0.1984 shares of new AAL for each share of AAMRQ previously owned. The shares outstanding for the 23 day post-merger period (December 9, 2013 through December 31, 2013) include the full amount of shares to be issued pursuant to the Plan over the 120 day distribution period. |
(11) |
Represents the additional shares that would have been included in the weighted average shares outstanding assuming the shares to be issued pursuant to the Plan over the 120 day distribution period were outstanding from October 1, 2013 through December 31, 3013. |
(12) |
Represents the shares withheld by the Company during the 2013 fourth quarter in satisfaction of employee tax obligations in connection with the initial distribution of shares on the effective date pursuant to the Plan. |
(13) |
Represents the dilutive effect of all outstanding employee equity awards using the treasury stock method and an assumed stock price of $30 per share. These shares assume that the awards issued on the effective date of the Plan had been issued and outstanding from October 1, 2013 through December 31, 2013 and that the legacy US Airways Group equity awards were also outstanding from October 1, 2013 through December 31, 2013. |
SOURCE
Investor Relations, 817-931-3423, investor.relations@aa.com