| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 34.50 | | | | | $ | 250,125,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 1.38 | | | | | $ | 10,005,000 | | |
Proceeds, before expenses, to the selling stockholder
|
| | | $ | 33.12 | | | | | $ | 240,120,000 | | |
| | | | | 1 | | | |
| | | | | 22 | | | |
| | | | | 59 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 63 | | | |
| | | | | 64 | | | |
| | | | | 67 | | | |
| | | | | 109 | | | |
| | | | | 113 | | | |
| | | | | 134 | | | |
| | | | | 141 | | | |
| | | | | 152 | | | |
| | | | | 158 | | | |
| | | | | 160 | | | |
| | | | | 169 | | | |
| | | | | 171 | | | |
| | | | | 175 | | | |
| | | | | 183 | | | |
| | | | | 183 | | | |
| | | | | 183 | | | |
| | | | | F-1 | | |
| | |
Number of
Options(1) |
| |
Weighted-
Average Exercise Price Per Share |
| ||||||
Vested stock options (time-based vesting)
|
| | | | 1,070,385 | | | | | $ | 5.86 | | |
Unvested stock options (time-based vesting)
|
| | | | 1,252,871 | | | | | $ | 6.79 | | |
Unvested stock options (performance-based vesting)
|
| | | | 3,557,432 | | | | | $ | 6.39 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
(in thousands, except share and per share
data) |
| |
For the three
months ended March 31, 2021 |
| |
For the three
months ended March 31, 2020 |
| |
For the year
ended December 31, 2020 |
| |
For the year
ended December 31, 2019 |
| |
For the period
April 11, 2018 through December 31, 2018 |
| | |
For the period
January 1, 2018 through April 10, 2018 |
| ||||||||||||||||||
Consolidated Statement of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Passenger
|
| | | $ | 104,195 | | | | | $ | 178,486 | | | | | $ | 359,232 | | | | | $ | 688,833 | | | | | $ | 335,824 | | | | | | $ | 172,897 | | |
Cargo
|
| | | | 21,585 | | | | | | — | | | | | | 36,809 | | | | | | — | | | | | | — | | | | | | | — | | |
Other
|
| | | | 1,831 | | | | | | 1,844 | | | | | | 5,445 | | | | | | 12,551 | | | | | | 49,107 | | | | | | | 24,555 | | |
Total Operating Revenue
|
| | | | 127,611 | | | | | | 180,330 | | | | | | 401,486 | | | | | | 701,384 | | | | | | 384,931 | | | | | | | 197,452 | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aircraft Fuel
|
| | | $ | 24,274 | | | | | $ | 55,561 | | | | | $ | 83,392 | | | | | $ | 165,666 | | | | | $ | 119,553 | | | | | | $ | 45,790 | | |
Salaries, Wages, and Benefits.
|
| | | | 44,075 | | | | | | 38,091 | | | | | | 141,641 | | | | | | 140,739 | | | | | | 90,263 | | | | | | | 36,964 | | |
Aircraft Rent(1)
|
| | | | 5,599 | | | | | | 11,032 | | | | | | 30,989 | | | | | | 49,908 | | | | | | 36,831 | | | | | | | 28,329 | | |
Maintenance(2)
|
| | | | 9,210 | | | | | | 6,478 | | | | | | 27,416 | | | | | | 35,286 | | | | | | 15,491 | | | | | | | 9,508 | | |
Sales and Marketing.
|
| | | | 5,110 | | | | | | 8,572 | | | | | | 16,570 | | | | | | 35,388 | | | | | | 17,180 | | | | | | | 10,854 | | |
Depreciation and Amortization(3)
|
| | | | 12,615 | | | | | | 10,527 | | | | | | 48,086 | | | | | | 34,877 | | | | | | 14,405 | | | | | | | 2,526 | | |
Ground Handling
|
| | | | 5,230 | | | | | | 9,292 | | | | | | 20,596 | | | | | | 41,719 | | | | | | 23,828 | | | | | | | 8,619 | | |
Landing Fees and Airport Rent.
|
| | | | 8,785 | | | | | | 11,114 | | | | | | 31,256 | | | | | | 44,400 | | | | | | 25,977 | | | | | | | 10,481 | | |
Special Items, net(4)
|
| | | | (26,871) | | | | | | — | | | | | | (64,563) | | | | | | 7,092 | | | | | | (6,706) | | | | | | | 271 | | |
Other Operating, net
|
| | | | 14,651 | | | | | | 14,433 | | | | | | 48,718 | | | | | | 68,187 | | | | | | 40,877 | | | | | | | 17,994 | | |
Total Operating Expenses
|
| | | | 102,678 | | | | | | 165,100 | | | | | | 384,101 | | | | | | 623,262 | | | | | | 377,699 | | | | | | | 171,336 | | |
Operating Income
|
| | | | 24,933 | | | | | | 15,230 | | | | | | 17,385 | | | | | | 78,122 | | | | | | 7,232 | | | | | | | 26,116 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
(in thousands, except share and per
share data) |
| |
For the three
months ended March 31, 2021 |
| |
For the three
months ended March 31, 2020 |
| |
For the year
ended December 31, 2020 |
| |
For the year
ended December 31, 2019 |
| |
For the period
April 11, 2018 through December 31, 2018 |
| | |
For the period
January 1, 2018 through April 10, 2018 |
| ||||||||||||||||||
Non-operating Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Income
|
| | | $ | 15 | | | | | $ | 251 | | | | | $ | 377 | | | | | $ | 937 | | | | | $ | 258 | | | | | | $ | 96 | | |
Interest Expense
|
| | | | (7,121) | | | | | | (5,616) | | | | | | (22,073) | | | | | | (17,170) | | | | | | (6,060) | | | | | | | (339) | | |
Other, net
|
| | | | (5) | | | | | | (169) | | | | | | (371) | | | | | | (1,729) | | | | | | (1,636) | | | | | | | 37 | | |
Total Non-operating
Expense |
| | | | (7,111) | | | | | | (5,534) | | | | | | (22,067) | | | | | | (17,962) | | | | | | (7,438) | | | | | | | (206) | | |
Income (Loss) before Income
Tax |
| | | | 17,822 | | | | | | 9,696 | | | | | | (4,682) | | | | | | 60,160 | | | | | | (206) | | | | | | | 25,910 | | |
Income Tax Expense
(Benefit) |
| | | | 5,406 | | | | | | 2,445 | | | | | | (778) | | | | | | 14,088 | | | | | | 161 | | | | | | | — | | |
Net Income (Loss)
|
| | | $ | 12,416 | | | | | $ | 7,251 | | | | | $ | (3,904) | | | | | $ | 46,072 | | | | | $ | (367) | | | | | | $ | 25,910 | | |
Net Income (Loss) per share to common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.26 | | | | | $ | 0.16 | | | | | $ | (0.08) | | | | | $ | 0.99 | | | | | $ | (0.01) | | | | | | $ | 0.26 | | |
Diluted
|
| | | $ | 0.24 | | | | | $ | 0.15 | | | | | $ | (0.08) | | | | | $ | 0.96 | | | | | $ | (0.01) | | | | | | $ | 0.26 | | |
Weighted average shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 48,496,077 | | | | | | 46,805,951 | | | | | | 46,805,951 | | | | | | 46,773,038 | | | | | | 46,700,990 | | | | | | | 100,000,000 | | |
Diluted
|
| | | | 52,508,186 | | | | | | 48,225,603 | | | | | | 46,805,951 | | | | | | 47,909,413 | | | | | | 46,700,990 | | | | | | | 100,000,000 | | |
| | |
As of
March 31, 2021 |
| |||
(in thousands)
|
| | | | | | |
Consolidated Balance Sheet Data: | | | | | | | |
Cash and equivalents
|
| | | $ | 269,599 | | |
Total assets
|
| | | | 1,244,202 | | |
Long-term debt and leases, including current portion.
|
| | | | 505,141 | | |
Total stockholders’ equity
|
| | | | 409,960 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
(in thousands)
|
| |
For the three
months ended March 31, 2021 |
| |
For the three
months ended March 31, 2020 |
| |
For the year
ended December 31, 2020 |
| |
For the year
ended December 31, 2019 |
| |
For the period
April 11, 2018 through December 31, 2018 |
| | |
For the period
January 1, 2018 through April 10, 2018 |
| ||||||||||||||||||
Adjusted Net Income (Loss)(1)
|
| | | $ | (4,919) | | | | | $ | 7,591 | | | | | $ | (47,916) | | | | | $ | 53,734 | | | | | $ | (5,871) | | | | | | $ | 26,181 | | |
Adjusted EBITDAR(1)
|
| | | | 19,405 | | | | | | 37,061 | | | | | | 38,930 | | | | | | 171,129 | | | | | | 49,688 | | | | | | | 57,279 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
(in thousands)
|
| |
For the three
months ended March 31, 2021 |
| |
For the three
months ended March 31, 2020 |
| |
For the year
ended December 31, 2020 |
| |
For the year
ended December 31, 2019 |
| |
For the period
April 11, 2018 through December 31, 2018 |
| | |
For the period
January 1, 2018 through April 10, 2018 |
| ||||||||||||||||||
Net income (loss).
|
| | | $ | 12,416 | | | | | $ | 7,251 | | | | | $ | (3,904) | | | | | $ | 46,072 | | | | | $ | (367) | | | | | | $ | 25,910 | | |
Special items, net(a)
|
| | | | (26,871) | | | | | | — | | | | | | (64,563) | | | | | | 7,092 | | | | | | (6,706) | | | | | | | 271 | | |
Stock compensation expense
|
| | | | 2,870 | | | | | | 369 | | | | | | 2,110 | | | | | | 1,888 | | | | | | 373 | | | | | | | — | | |
Loss (gain) on asset transactions, net
|
| | | | — | | | | | | 72 | | | | | | 413 | | | | | | 745 | | | | | | (811) | | | | | | | — | | |
Early repayment of CARES Act Loan
|
| | | | 842 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | |
Income tax receivable agreement expense
|
| | | | 264 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | |
Loss on refinancing credit facility
|
| | | | 382 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | |
Other adjustments(b)
|
| | | | — | | | | | | — | | | | | | 4,881 | | | | | | 226 | | | | | | — | | | | | | | — | | |
Income tax effect of adjusting items, net(c)
|
| | | | 5,178 | | | | | | (101) | | | | | | 13,147 | | | | | | (2,289) | | | | | | 1,640 | | | | | | | — | | |
Adjusted Net Income (Loss) .
|
| | | $ | (4,919) | | | | | $ | 7,591 | | | | | $ | (47,916) | | | | | $ | 53,734 | | | | | $ | (5,871) | | | | | | $ | 26,181 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
(in thousands)
|
| |
For the three
months ended March 31, 2021 |
| |
For the three
months ended March 31, 2020 |
| |
For the year
ended December 31, 2020 |
| |
For the year
ended December 31, 2019 |
| |
For the period
April 11, 2018 through December 31, 2018 |
| | |
For the period
January 1, 2018 through April 10, 2018 |
| ||||||||||||||||||
Net income (loss)
|
| | | $ | 12,416 | | | | | $ | 7,251 | | | | | $ | (3,904) | | | | | $ | 46,072 | | | | | $ | (367) | | | | | | $ | 25,910 | | |
Special items, net(a)
|
| | | | (26,871) | | | | | | — | | | | | | (64,563) | | | | | | 7,092 | | | | | | (6,706) | | | | | | | 271 | | |
Interest expense
|
| | | | 7,121 | | | | | | 5,616 | | | | | | 22,073 | | | | | | 17,170 | | | | | | 6,060 | | | | | | | 339 | | |
Stock compensation expense
|
| | | | 2,870 | | | | | | 369 | | | | | | 2,110 | | | | | | 1,888 | | | | | | 373 | | | | | | | — | | |
Loss (gain) on asset transactions, net
|
| | | | — | | | | | | 72 | | | | | | 413 | | | | | | 745 | | | | | | (811) | | | | | | | — | | |
Other adjustments(b)
|
| | | | — | | | | | | — | | | | | | 4,881 | | | | | | 226 | | | | | | — | | | | | | | — | | |
Interest income
|
| | | | (15) | | | | | | (251) | | | | | | (377) | | | | | | (937) | | | | | | (258) | | | | | | | (96) | | |
Provision for income taxes
|
| | | | 5,406 | | | | | | 2,445 | | | | | | (778) | | | | | | 14,088 | | | | | | 161 | | | | | | | — | | |
Depreciation and
amortization |
| | | | 12,615 | | | | | | 10,527 | | | | | | 48,086 | | | | | | 34,877 | | | | | | 14,405 | | | | | | | 2,526 | | |
Aircraft rent
|
| | | | 5,599 | | | | | | 11,032 | | | | | | 30,989 | | | | | | 49,908 | | | | | | 36,831 | | | | | | | 28,329 | | |
Income tax receivable agreement expense
|
| | | | 264 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | |
Adjusted EBITDAR
|
| | | $ | 19,405 | | | | | $ | 37,061 | | | | | $ | 38,930 | | | | | $ | 171,129 | | | | | $ | 49,688 | | | | | | $ | 57,279 | | |
| | |
Three Months Ended March 31, 2021
|
| |
Three Months Ended March 31, 2020
|
| ||||||||||||||||||||||||||||||||||||
| | |
Scheduled
Service |
| |
Charter
|
| |
Cargo
|
| |
Total
|
| |
Scheduled
Service |
| |
Charter
|
| |
Total
|
| |||||||||||||||||||||
Departures(1) | | | | | 4,323 | | | | | | 1,511 | | | | | | 2,565 | | | | | | 8,452 | | | | | | 5,806 | | | | | | 1,636 | | | | | | 7,523 | | |
Block hours(1)
|
| | | | 15,207 | | | | | | 3,331 | | | | | | 8,242 | | | | | | 26,932 | | | | | | 20,242 | | | | | | 3,612 | | | | | | 24,087 | | |
Aircraft miles(1)
|
| | | | 6,233,184 | | | | | | 1,222,451 | | | | | | 3,285,525 | | | | | | 10,784,543 | | | | | | 8,157,586 | | | | | | 1,311,533 | | | | | | 9,534,560 | | |
ASMs (in thousands)(1)
|
| | | | 1,158,012 | | | | | | 211,721 | | | | | | * | | | | | | 1,376,796 | | | | | | 1,508,196 | | | | | | 236,863 | | | | | | 1,757,067 | | |
TRASM (in cents)(2)
|
| | | | * | | | | | | * | | | | | | * | | | | | | 7.70 | | | | | | * | | | | | | * | | | | | | 10.26 | | |
Average passenger aircraft available for service(2)
|
| | | | * | | | | | | * | | | | | | * | | | | | | 27.7 | | | | | | * | | | | | | * | | | | | | 26.6 | | |
Passenger aircraft at end of period(2)
|
| | | | * | | | | | | * | | | | | | * | | | | | | 31 | | | | | | * | | | | | | * | | | | | | 32 | | |
Cargo aircraft at end of period
|
| | | | * | | | | | | * | | | | | | * | | | | | | 12 | | | | | | * | | | | | | * | | | | | | — | | |
Average daily aircraft utilization (in hours)(2)
|
| | | | * | | | | | | * | | | | | | * | | | | | | 6.7 | | | | | | * | | | | | | * | | | | | | 8.2 | | |
Average stage length
|
| | | | * | | | | | | * | | | | | | * | | | | | | 1,278 | | | | | | * | | | | | | * | | | | | | 1,272 | | |
Passengers(3) | | | | | 553,032 | | | | | | * | | | | | | * | | | | | | * | | | | | | 813,938 | | | | | | * | | | | | | * | | |
RPMs (in thousands)(3)
|
| | | | 774,999 | | | | | | * | | | | | | * | | | | | | * | | | | | | 1,149,906 | | | | | | * | | | | | | * | | |
PRASM (in cents)(3)
|
| | | | 4.72 | | | | | | * | | | | | | * | | | | | | * | | | | | | 7.57 | | | | | | * | | | | | | * | | |
Load factor(3)
|
| | | | 66.9% | | | | | | * | | | | | | * | | | | | | * | | | | | | 76.2% | | | | | | * | | | | | | * | | |
Average fare(3)
|
| | | $ | 98.77 | | | | | | * | | | | | | * | | | | | | * | | | | | $ | 140.34 | | | | | | * | | | | | | * | | |
Ancillary revenue per passenger(3)
|
| | | $ | 42.98 | | | | | | * | | | | | | * | | | | | | * | | | | | $ | 43.04 | | | | | | * | | | | | | * | | |
Charter revenue per block hour
|
| | | | * | | | | | $ | 7,747 | | | | | | * | | | | | | * | | | | | | * | | | | | $ | 8,092 | | | | | | * | | |
Fuel gallons consumed (in thousands)
|
| | | | 11,557 | | | | | | 2,357 | | | | | | * | | | | | | 13,993 | | | | | | 15,751 | | | | | | 2,700 | | | | | | 18,571 | | |
Fuel cost per gallon, excl. derivatives
|
| | | | * | | | | | | * | | | | | | * | | | | | $ | 1.91 | | | | | | * | | | | | | * | | | | | $ | 1.82 | | |
Employees at end of period
|
| | | | * | | | | | | * | | | | | | * | | | | | | 1,768 | | | | | | * | | | | | | * | | | | | | 1,640 | | |
CASM (in cents)(4)
|
| | | | * | | | | | | * | | | | | | * | | | | | | 7.46 | | | | | | * | | | | | | * | | | | | | 9.40 | | |
Non-GAAP Operating Metric: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted CASM (in cents)(4)(5)
|
| | | | * | | | | | | * | | | | | | * | | | | | | 6.15 | | | | | | * | | | | | | * | | | | | | 6.20 | | |
| | |
Fiscal Year 2020
|
| |
Fiscal Year 2019
|
| |
Fiscal Year 2018
|
| |
Fiscal Year 2017
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Scheduled
Service |
| |
Charter
|
| |
Cargo
|
| |
Total
|
| |
Scheduled
Service |
| |
Charter
|
| |
Total
|
| |
Scheduled
Service |
| |
Charter
|
| |
Total
|
| |
Scheduled
Service |
| |
Charter
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
Departures(1) | | | | | 14,117 | | | | | | 5,581 | | | | | | 4,642 | | | | | | 24,518 | | | | | | 24,311 | | | | | | 9,035 | | | | | | 33,586 | | | | | | 19,772 | | | | | | 8,254 | | | | | | 28,194 | | | | | | 20,357 | | | | | | 7,981 | | | | | | 28,469 | | |
Block hours(1)
|
| | | | 45,988 | | | | | | 12,113 | | | | | | 13,847 | | | | | | 72,424 | | | | | | 80,719 | | | | | | 19,852 | | | | | | 101,137 | | | | | | 68,143 | | | | | | 17,335 | | | | | | 85,883 | | | | | | 68,060 | | | | | | 16,941 | | | | | | 85,298 | | |
Aircraft miles(1)
|
| | | | 18,685,265 | | | | | | 4,539,429 | | | | | | 5,666,642 | | | | | | 29,030,711 | | | | | | 32,217,934 | | | | | | 7,356,628 | | | | | | 39,738,483 | | | | | | 27,584,857 | | | | | | 6,369,866 | | | | | | 34,095,663 | | | | | | 27,723,331 | | | | | | 6,358,418 | | | | | | 34,181,885 | | |
ASMs (in thousands)(1)
|
| | | | 3,466,240 | | | | | | 819,855 | | | | | | * | | | | | | 4,311,142 | | | | | | 5,747,391 | | | | | | 1,288,725 | | | | | | 7,064,563 | | | | | | 4,433,110 | | | | | | 1,007,391 | | | | | | 5,463,229 | | | | | | 4,255,233 | | | | | | 979,756 | | | | | | 5,250,474 | | |
TRASM (in cents)(2)
|
| | | | * | | | | | | * | | | | | | * | | | | | | 8.46 | | | | | | * | | | | | | * | | | | | | 9.93 | | | | | | * | | | | | | * | | | | | | 10.66 | | | | | | * | | | | | | * | | | | | | 10.65 | | |
Average passenger aircraft available for service(2)
|
| | | | * | | | | | | * | | | | | | * | | | | | | 27.4 | | | | | | * | | | | | | * | | | | | | 25.4 | | | | | | * | | | | | | * | | | | | | 21.2 | | | | | | * | | | | | | * | | | | | | 21.1 | | |
Passenger aircraft at end of
period(2) |
| | | | * | | | | | | * | | | | | | * | | | | | | 43.0 | | | | | | * | | | | | | * | | | | | | 31.0 | | | | | | * | | | | | | * | | | | | | 30.0 | | | | | | * | | | | | | * | | | | | | 26.0 | | |
Average daily aircraft utilization (in hours)(2)
|
| | | | * | | | | | | * | | | | | | * | | | | | | 5.1 | | | | | | * | | | | | | * | | | | | | 9.6 | | | | | | * | | | | | | * | | | | | | 9.7 | | | | | | * | | | | | | * | | | | | | 9.8 | | |
Average stage length
|
| | | | * | | | | | | * | | | | | | * | | | | | | 1,179 | | | | | | * | | | | | | * | | | | | | 1,187 | | | | | | * | | | | | | * | | | | | | 1,212 | | | | | | * | | | | | | * | | | | | | 1,203 | | |
Passengers(3) | | | | | 1,679,242 | | | | | | * | | | | | | * | | | | | | * | | | | | | 3,565,939 | | | | | | * | | | | | | * | | | | | | 2,614,929 | | | | | | * | | | | | | * | | | | | | 2,502,082 | | | | | | * | | | | | | * | | |
RPMs (in thousands)(3)
|
| | | | 2,250,974 | | | | | | * | | | | | | * | | | | | | * | | | | | | 4,473,347 | | | | | | * | | | | | | * | | | | | | 3,653,007 | | | | | | * | | | | | | * | | | | | | 3,419,527 | | | | | | * | | | | | | * | | |
PRASM (in cents)(3)
|
| | | | 5.57 | | | | | | * | | | | | | * | | | | | | * | | | | | | 6.89 | | | | | | * | | | | | | * | | | | | | 8.05 | | | | | | * | | | | | | * | | | | | | 8.74 | | | | | | * | | | | | | | | |
Load factor(3)
|
| | | | 64.9% | | | | | | * | | | | | | * | | | | | | * | | | | | | 82.5% | | | | | | * | | | | | | * | | | | | | 82.4% | | | | | | * | | | | | | * | | | | | | 80.4% | | | | | | * | | | | | | * | | |
Average fare(3)
|
| | | $ | 114.96 | | | | | | * | | | | | | * | | | | | | * | | | | | $ | 111.08 | | | | | | * | | | | | | * | | | | | $ | 136.42 | | | | | | * | | | | | | * | | | | | $ | 148.60 | | | | | | * | | | | | | * | | |
Ancillary revenue per passenger(3)
|
| | | $ | 40.53 | | | | | | * | | | | | | * | | | | | | * | | | | | $ | 33.14 | | | | | | * | | | | | | * | | | | | $ | 21.70 | | | | | | * | | | | | | * | | | | | $ | 13.34 | | | | | | * | | | | | | * | | |
Charter revenue per block hour
|
| | | | * | | | | | $ | 8,101 | | | | | | * | | | | | | * | | | | | | * | | | | | $ | 8,793 | | | | | | * | | | | | | * | | | | | $ | 8,767 | | | | | | * | | | | | | * | | | | | $ | 7,818 | | | | | | * | | |
Fuel gallons consumed (in thousands)
|
| | | | 34,769 | | | | | | 9,075 | | | | | | * | | | | | | 43,844 | | | | | | 63,240 | | | | | | 14,802 | | | | | | 78,042 | | | | | | 52,303 | | | | | | 12,678 | | | | | | 64,981 | | | | | | 52,104 | | | | | | 12,551 | | | | | | 64,656 | | |
Fuel cost per gallon, excl.
derivatives |
| | | | * | | | | | | * | | | | | | * | | | | | $ | 1.60 | | | | | | * | | | | | | * | | | | | $ | 2.26 | | | | | | * | | | | | | * | | | | | $ | 2.34 | | | | | | * | | | | | | * | | | | | $ | 1.85 | | |
Employees at end of period
|
| | | | * | | | | | | * | | | | | | * | | | | | | 1,699 | | | | | | * | | | | | | * | | | | | | 1,532 | | | | | | * | | | | | | * | | | | | | 1,549 | | | | | | * | | | | | | * | | | | | | 1,889 | | |
CASM (in cents)(4)
|
| | | | * | | | | | | * | | | | | | * | | | | | | 8.91 | | | | | | * | | | | | | * | | | | | | 8.82 | | | | | | * | | | | | | * | | | | | | 10.05 | | | | | | | | | | | | * | | | | | | 10.09 | | |
Non-GAAP Operating Metric: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted CASM (in cents)(4)(5)
|
| | | | * | | | | | | * | | | | | | * | | | | | | 7.57 | | | | | | * | | | | | | * | | | | | | 6.31 | | | | | | * | | | | | | * | | | | | | 7.05 | | | | | | * | | | | | | * | | | | | | 7.80 | | |
| | |
For the three months ended March 31,
|
| |
For the year ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(in
thousands) |
| |
Per ASM
(in cents) |
| |
(in
thousands) |
| |
Per ASM
(in cents) |
| |
(in
thousands) |
| |
Per ASM
(in cents) |
| |
(in
thousands) |
| |
Per ASM
(in cents) |
| |
(in
thousands) |
| |
Per ASM
(in cents) |
| |
(in
thousands) |
| |
Per ASM
(in cents) |
| ||||||||||||||||||||||||||||||||||||
CASM
|
| | | $ | 102,678 | | | | | | 7.46 | | | | | $ | 165,100 | | | | | | 9.40 | | | | | $ | 384,101 | | | | | | 8.91 | | | | | $ | 623,262 | | | | | | 8.82 | | | | | $ | 549,035 | | | | | | 10.05 | | | | | $ | 530,008 | | | | | | 10.09 | | |
Aircraft fuel
|
| | | | 24,274 | | | | | | 1.76 | | | | | | 55,561 | | | | | | 3.17 | | | | | | 83,392 | | | | | | 1.93 | | | | | | 165,666 | | | | | | 2.35 | | | | | | 165,343 | | | | | | 3.03 | | | | | | 118,382 | | | | | | 2.25 | | |
Cargo expenses
|
| | | | 17,195 | | | | | | 1.25 | | | | | | — | | | | | | — | | | | | | 31,429 | | | | | | 0.73 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sun Country Vacations
|
| | | | 214 | | | | | | 0.02 | | | | | | 188 | | | | | | 0.01 | | | | | | 589 | | | | | | 0.01 | | | | | | 2,448 | | | | | | 0.03 | | | | | | 4,543 | | | | | | 0.08 | | | | | | 2,083 | | | | | | 0.04 | | |
Special items, net
|
| | | | (26,871) | | | | | | (1.95) | | | | | | — | | | | | | — | | | | | | (64,563) | | | | | | (1.50) | | | | | | 7,092 | | | | | | 0.10 | | | | | | (6,435) | | | | | | (0.12) | | | | | | — | | | | | | — | | |
Stock compensation expense
|
| | | | 2,870 | | | | | | 0.21 | | | | | | 369 | | | | | | 0.02 | | | | | | 2,110 | | | | | | 0.05 | | | | | | 1,888 | | | | | | 0.03 | | | | | | 373 | | | | | | 0.01 | | | | | | — | | | | | | — | | |
Income tax receivable agreement expense
|
| | | | 264 | | | | | | 0.03 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other adjustments .
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,881 | | | | | | 0.12 | | | | | | 226 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted CASM
|
| | | $ | 84,732 | | | | | | 6.15 | | | | | $ | 108,982 | | | | | | 6.20 | | | | | $ | 326,263 | | | | | | 7.57 | | | | | $ | 445,942 | | | | | | 6.31 | | | | | $ | 385,211 | | | | | | 7.05 | | | | | $ | 409,543 | | | | | | 7.80 | | |
| | |
As of
March 31, 2021 |
| |||
| | |
(in thousands,
except share data) |
| |||
Cash and equivalents
|
| | | $ | 269,599 | | |
Total debt
|
| | | | 303,341 | | |
Stockholders’ Equity: | | | | | | | |
Common stock–$0.01 par value; 995,000,000 shares authorized, 57,153,467 shares issued and outstanding
|
| | | | 572 | | |
Preferred stock–$0.01 par value; 5,000,000 shares authorized, no shares issued and outstanding
|
| | | | — | | |
Additional paid-in capital
|
| | | | 473,848 | | |
Retained earnings (deficit).
|
| | | | (64,460) | | |
Total stockholders’ equity
|
| | | | 409,960 | | |
Total capitalization .
|
| | | $ | 713,301 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||||||||
(in thousands, except share and per share data)
|
| |
For the three
months ended March 31, 2021 |
| |
For the three
months ended March 31, 2020 |
| |
For the year
ended December 31, 2020 |
| |
For the year
ended December 31, 2019 |
| |
For the
Period April 11, 2018 through December 31, 2018 |
| | |
For the
period January 1, 2018 through April 10, 2018 |
| |
For the year
ended December 31, 2017 |
| |||||||||||||||||||||
Consolidated Statement of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Passenger
|
| | | $ | 104,195 | | | | | $ | 178,486 | | | | | $ | 359,232 | | | | | $ | 688,833 | | | | | $ | 335,824 | | | | | | $ | 172,897 | | | | | $ | 502,081 | | |
Cargo
|
| | | | 21,585 | | | | | | — | | | | | | 36,809 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | |
Other
|
| | | | 1,831 | | | | | | 1,844 | | | | | | 5,445 | | | | | | 12,551 | | | | | | 49,107 | | | | | | | 24,555 | | | | | | 57,595 | | |
Total Operating Revenue
|
| | | | 127,611 | | | | | | 180,330 | | | | | | 401,486 | | | | | | 701,384 | | | | | | 384,931 | | | | | | | 197,452 | | | | | | 559,676 | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aircraft Fuel
|
| | | $ | 24,274 | | | | | $ | 55,561 | | | | | $ | 83,392 | | | | | $ | 165,666 | | | | | $ | 119,553 | | | | | | $ | 45,790 | | | | | $ | 118,382 | | |
Salaries, Wages, and Benefits
|
| | | | 44,075 | | | | | | 38,091 | | | | | | 141,641 | | | | | | 140,739 | | | | | | 90,263 | | | | | | | 36,964 | | | | | | 124,446 | | |
Aircraft Rent(1)
|
| | | | 5,599 | | | | | | 11,032 | | | | | | 30,989 | | | | | | 49,908 | | | | | | 36,831 | | | | | | | 28,329 | | | | | | 81,141 | | |
Maintenance(2)
|
| | | | 9,210 | | | | | | 6,478 | | | | | | 27,416 | | | | | | 35,286 | | | | | | 15,491 | | | | | | | 9,508 | | | | | | 35,371 | | |
Sales and Marketing
|
| | | | 5,110 | | | | | | 8,572 | | | | | | 16,570 | | | | | | 35,388 | | | | | | 17,180 | | | | | | | 10,854 | | | | | | 36,320 | | |
Depreciation and Amortization(3)
|
| | | | 12,615 | | | | | | 10,527 | | | | | | 48,086 | | | | | | 34,877 | | | | | | 14,405 | | | | | | | 2,526 | | | | | | 10,301 | | |
Ground Handling
|
| | | | 5,230 | | | | | | 9,292 | | | | | | 20,596 | | | | | | 41,719 | | | | | | 23,828 | | | | | | | 8,619 | | | | | | — | | |
Landing Fees and Airport Rent
|
| | | | 8,785 | | | | | | 11,114 | | | | | | 31,256 | | | | | | 44,400 | | | | | | 25,977 | | | | | | | 10,481 | | | | | | — | | |
Special Items, net(4)
|
| | | | (26,871) | | | | | | — | | | | | | (64,563) | | | | | | 7,092 | | | | | | (6,706) | | | | | | | 271 | | | | | | — | | |
Other Operating, net
|
| | | | 14,651 | | | | | | 14,433 | | | | | | 48,718 | | | | | | 68,187 | | | | | | 40,877 | | | | | | | 17,994 | | | | | | 124,047 | | |
Total Operating Expenses
|
| | | | 102,678 | | | | | | 165,100 | | | | | | 384,101 | | | | | | 623,262 | | | | | | 377,699 | | | | | | | 171,336 | | | | | | 530,008 | | |
Operating Income
|
| | | | 24,933 | | | | | | 15,230 | | | | | | 17,385 | | | | | | 78,122 | | | | | | 7,232 | | | | | | | 26,116 | | | | | | 29,668 | | |
Non-operating Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Income
|
| | | $ | 15 | | | | | $ | 251 | | | | | $ | 377 | | | | | $ | 937 | | | | | $ | 258 | | | | | | $ | 96 | | | | | $ | 418 | | |
Interest Expense .
|
| | | | (7,121) | | | | | | (5,616) | | | | | | (22,073) | | | | | | (17,170) | | | | | | (6,060) | | | | | | | (339) | | | | | | (1,134) | | |
Other, net
|
| | | | (5) | | | | | | (169) | | | | | | (371) | | | | | | (1,729) | | | | | | (1,636) | | | | | | | 37 | | | | | | (506) | | |
Total Non-operating Expense
|
| | | | (7,111) | | | | | | (5,534) | | | | | | (22,067) | | | | | | (17,962) | | | | | | (7,438) | | | | | | | (206) | | | | | | (1,222) | | |
Income (Loss) before Income Tax
|
| | | | 17,822 | | | | | | 9,696 | | | | | | (4,682) | | | | | | 60,160 | | | | | | (206) | | | | | | | 25,910 | | | | | | 28,446 | | |
Income Tax Expense (Benefit)
|
| | | | 5,406 | | | | | | 2,445 | | | | | | (778) | | | | | | 14,088 | | | | | | 161 | | | | | | | — | | | | | | — | | |
Net Income (Loss)
|
| | | $ | 12,416 | | | | | $ | 7,251 | | | | | $ | (3,904) | | | | | $ | 46,072 | | | | | $ | (367) | | | | | | $ | 25,910 | | | | | $ | 28,446 | | |
Net Income (Loss) per share to common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.26 | | | | | $ | 0.16 | | | | | $ | (0.08) | | | | | $ | 0.99 | | | | | $ | (0.01) | | | | | | $ | 0.26 | | | | | | | | |
Diluted
|
| | | $ | 0.24 | | | | | $ | 0.15 | | | | | $ | (0.08) | | | | | $ | 0.96 | | | | | $ | (0.01) | | | | | | $ | 0.26 | | | | | | | | |
Shares used for computation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 48,496,077 | | | | | | 46,805,951 | | | | | | 46,805,951 | | | | | | 46,773,038 | | | | | | 46,700,900 | | | | | | | 100,000,000 | | | | | | | | |
Diluted
|
| | | | 52,508,186 | | | | | | 48,225,603 | | | | | | 46,805,951 | | | | | | 47,909,413 | | | | | | 46,700,900 | | | | | | | 100,000,000 | | | | | | | | |
| | |
As of March 31,
2021 |
| |
As of December 31,
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| ||||||||||||||||||
(in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Cash and equivalents
|
| | | $ | 269,599 | | | | | $ | 62,028 | | | | | $ | 51,006 | | | | | $ | 29,600 | | | | | $ | 4,276 | | |
Total assets
|
| | | | 1,244,202 | | | | | | 1,053,267 | | | | | | 1,007,876 | | | | | | 675,832 | | | | | | 216,828 | | |
Long-term debt and finance lease obligations, including current portion(1)
|
| | | | 406,629 | | | | | | 389,633 | | | | | | 284,272 | | | | | | 150,246 | | | | | | 11,273 | | |
Stockholders’ equity
|
| | | | 409,960 | | | | | | 283,817 | | | | | | 283,724 | | | | | | 235,647 | | | | | | 34,442 | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Change
|
| |||||||||||||||
(in thousands, except percentages)
|
| | | | | | | | | | | | | |
$
|
| |
%
|
| ||||||
Operating Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Scheduled Service
|
| | | $ | 54,620 | | | | | $ | 114,228 | | | | | $ | (59,608) | | | | | | (52)% | | |
Charter Service
|
| | | | 25,805 | | | | | | 29,227 | | | | | | (3,422) | | | | | | (12)% | | |
Ancillary
|
| | | | 23,770 | | | | | | 35,031 | | | | | | (11,261) | | | | | | (32)% | | |
Passenger
|
| | | | 104,195 | | | | | | 178,486 | | | | | | (74,291) | | | | | | (42)% | | |
Cargo
|
| | | | 21,585 | | | | | | — | | | | | | 21,585 | | | | | | na | | |
Other
|
| | | | 1,831 | | | | | | 1,844 | | | | | | (13) | | | | | | (1)% | | |
Total Operating Revenue
|
| | | | 127,611 | | | | | | 180,330 | | | | | | (52,719) | | | | | | (29)% | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Aircraft Fuel
|
| | | | 24,274 | | | | | | 55,561 | | | | | | (31,287) | | | | | | (56)% | | |
Salaries, Wages, and Benefits
|
| | | | 44,075 | | | | | | 38,091 | | | | | | 5,984 | | | | | | 16% | | |
Aircraft Rent
|
| | | | 5,599 | | | | | | 11,032 | | | | | | (5,433) | | | | | | (49)% | | |
Maintenance
|
| | | | 9,210 | | | | | | 6,478 | | | | | | 2,732 | | | | | | 42% | | |
Sales and Marketing
|
| | | | 5,110 | | | | | | 8,572 | | | | | | (3,462) | | | | | | (40)% | | |
Depreciation and Amortization
|
| | | | 12,615 | | | | | | 10,527 | | | | | | 2,088 | | | | | | 20% | | |
Ground Handling
|
| | | | 5,230 | | | | | | 9,292 | | | | | | (4,062) | | | | | | (44)% | | |
Landing Fees and Airport Rent
|
| | | | 8,785 | | | | | | 11,114 | | | | | | (2,329) | | | | | | (21)% | | |
Special Items, net
|
| | | | (26,871) | | | | | | — | | | | | | (26,871) | | | | | | na | | |
Other Operating, net
|
| | | | 14,651 | | | | | | 14,433 | | | | | | 218 | | | | | | 2% | | |
Total Operating Expenses
|
| | | | 102,678 | | | | | | 165,100 | | | | | | (62,422) | | | | | | (38)% | | |
Operating Income
|
| | | | 24,933 | | | | | | 15,230 | | | | | | 9,703 | | | | | | 64% | | |
Non-operating Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Income
|
| | | | 15 | | | | | | 251 | | | | | | (236) | | | | | | (94)% | | |
Interest Expense
|
| | | | (7,121) | | | | | | (5,616) | | | | | | (1,505) | | | | | | 27% | | |
Other, net
|
| | | | (5) | | | | | | (169) | | | | | | 164 | | | | | | (97)% | | |
Total Non-operating Expense, net
|
| | | | (7,111) | | | | | | (5,534) | | | | | | (1,577) | | | | | | 28% | | |
Income before Income Tax
|
| | | | 17,822 | | | | | | 9,696 | | | | | | 8,126 | | | | | | 84% | | |
Income Tax Expense
|
| | | | 5,406 | | | | | | 2,445 | | | | | | 2,961 | | | | | | 121% | | |
Net Income
|
| | | $ | 12,416 | | | | | $ | 7,251 | | | | | $ | 5,165 | | | | | | 71% | | |
| | |
Three Months Ended March 31,
|
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
Passengers (thousands)
|
| | | | 553,032 | | | | | | 813,938 | | | | | | (260,906) | | | | | | (32)% | | |
Average base fare per passenger
|
| | | $ | 98.77 | | | | | $ | 140.34 | | | | | | (41.57) | | | | | | (30)% | | |
RPMs (thousands)
|
| | | | 774,999 | | | | | | 1,149,906 | | | | | | (374,907) | | | | | | (33)% | | |
ASMs (thousands)
|
| | | | 1,158,012 | | | | | | 1,508,196 | | | | | | (350,184) | | | | | | (23)% | | |
PRASM (cents)
|
| | | | 4.72 | | | | | | 7.57 | | | | | | (2.85) | | | | | | (38)% | | |
Passenger load factor
|
| | | | 66.9% | | | | | | 76.2% | | | | | | (9.3)pts | | | |
N/A
|
|
| | |
Three Months Ended March 31, 2021(1)
|
| |
Three Months Ended
March 31, 2020 |
| ||||||||||||||||||||||||
(in thousands, except percentages)
|
| |
Passenger
|
| |
Cargo
|
| |
Total
|
| |
Passenger
|
| |
$ Change
|
| |||||||||||||||
Operating Revenues
|
| | | $ | 106,026 | | | | | $ | 21,585 | | | | | $ | 127,611 | | | | | $ | 180,330 | | | | | | (74,304) | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aircraft Fuel
|
| | | | 24,253 | | | | | | 21 | | | | | | 24,274 | | | | | | 55,561 | | | | | | (31,308) | | |
Salaries, Wages, and Benefits
|
| | | | 32,839 | | | | | | 11,236 | | | | | | 44,075 | | | | | | 38,091 | | | | | | (5,252) | | |
Aircraft Rent
|
| | | | 5,599 | | | | | | — | | | | | | 5,599 | | | | | | 11,032 | | | | | | (5,433) | | |
Maintenance
|
| | | | 6,603 | | | | | | 2,607 | | | | | | 9,210 | | | | | | 6,478 | | | | | | 125 | | |
Sales and Marketing
|
| | | | 5,110 | | | | | | — | | | | | | 5,110 | | | | | | 8,572 | | | | | | (3,462) | | |
Depreciation and Amortization
|
| | | | 12,589 | | | | | | 26 | | | | | | 12,615 | | | | | | 10,527 | | | | | | 2,062 | | |
Ground Handling
|
| | | | 5,230 | | | | | | — | | | | | | 5,230 | | | | | | 9,292 | | | | | | (4,062) | | |
Landing Fees and Airport Rent
|
| | | | 8,655 | | | | | | 130 | | | | | | 8,785 | | | | | | 11,114 | | | | | | (2,459) | | |
Special Items, net
|
| | | | (18,206) | | | | | | (8,665) | | | | | | (26,871) | | | | | | — | | | | | | (18,206) | | |
Other Operating, net
|
| | | | 10,580 | | | | | | 4,071 | | | | | | 14,651 | | | | | | 14,433 | | | | | | (3,853) | | |
Total Operating Expenses
|
| | | | 93,252 | | | | | | 9,426 | | | | | | 102,678 | | | | | | 165,100 | | | | | | (71,848) | | |
Operating Income
|
| | | $ | 12,774 | | | | | $ | 12,159 | | | | | $ | 24,933 | | | | | $ | 15,230 | | | | | $ | (2,456) | | |
Adjustment for Special Items
|
| | | | (18,206) | | | | | | (8,665) | | | | | | (26,871) | | | | | | | | | | | | | | |
Adjusted Operating Income (Loss)
|
| | | $ | (5,432) | | | | | $ | 3,494 | | | | | $ | (1,938) | | | | | | | | | | | | | | |
Adjusted Operating Margin %
|
| | | | (5)% | | | | | | 16% | | | | | | (2)% | | | | | | | | | | | | | | |
| | |
For the year ended December 31,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Change
|
| |||||||||||||||
(in thousands, except percentages)
|
| | | | | | | | | | | | | |
$
|
| |
%
|
| ||||||
Operating Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Passenger
|
| | | $ | 359,232 | | | | | $ | 688,833 | | | | | | (329,601) | | | | | | (48)% | | |
Cargo
|
| | | | 36,809 | | | | | | — | | | | | | NM(2) | | | | | | NM(2) | | |
Other
|
| | | | 5,445 | | | | | | 12,551 | | | | | | (7,106) | | | | | | (57)% | | |
Total Operating Revenue
|
| | | | 401,486 | | | | | | 701,384 | | | | | | (299,898) | | | | | | (43)% | | |
Operating Expenses: | | | | | | ||||||||||||||||||||
Aircraft Fuel
|
| | | | 83,392 | | | | | | 165,666 | | | | | | (82,274) | | | | | | (50)% | | |
Salaries, Wages, and Benefits .
|
| | | | 141,641 | | | | | | 140,739 | | | | | | 902 | | | | | | 1% | | |
Aircraft Rent
|
| | | | 30,989 | | | | | | 49,908 | | | | | | (18,919) | | | | | | (38)% | | |
Maintenance
|
| | | | 27,416 | | | | | | 35,286 | | | | | | (7,870) | | | | | | (22)% | | |
Sales and Marketing
|
| | | | 16,570 | | | | | | 35,388 | | | | | | (18,818) | | | | | | (53)% | | |
Depreciation and Amortization
|
| | | | 48,086 | | | | | | 34,877 | | | | | | 13,209 | | | | | | 38% | | |
Ground Handling
|
| | | | 20,596 | | | | | | 41,719 | | | | | | (21,123) | | | | | | (51)% | | |
Landing Fees and Airport Rent
|
| | | | 31,256 | | | | | | 44,400 | | | | | | (13,144) | | | | | | (30)% | | |
Special Items, net
|
| | | | (64,563) | | | | | | 7,092 | | | | | | (71,655) | | | | | | NM(2) | | |
Other Operating, net
|
| | | | 48,718 | | | | | | 68,187 | | | | | | (19,469) | | | | | | (29)% | | |
Total Operating Expenses
|
| | | | 384,101 | | | | | | 623,262 | | | | | | (239,161) | | | | | | (38)% | | |
Operating Income
|
| | | | 17,385 | | | | | | 78,122 | | | | | | (60,737) | | | | | | (78)% | | |
Non-operating Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Income
|
| | | | 377 | | | | | | 937 | | | | | | (560) | | | | | | (60)% | | |
Interest Expense
|
| | | | (22,073) | | | | | | (17,170) | | | | | | (4,903) | | | | | | (29)% | | |
Other, net
|
| | | | (371) | | | | | | (1,729) | | | | | | 1,358 | | | | | | 79% | | |
Total Non-operating Expense, net
|
| | | | (22,067) | | | | | | (17,962) | | | | | | (4,105) | | | | | | (23)% | | |
Income (Loss) before Income Tax
|
| | | | (4,682) | | | | | | 60,160 | | | | | | (64,842) | | | | | | (108)% | | |
Income Tax Expense (Benefit)
|
| | | | (778) | | | | | | 14,088 | | | | | | (14,866) | | | | | | (106)% | | |
Net Income (Loss)
|
| | | $ | (3,904) | | | | | $ | 46,072 | | | | | $ | (49,976) | | | | | | (109)% | | |
Non-GAAP Financial Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted Net Income (Loss)(1)
|
| | | $ | (47,916) | | | | | $ | 53,734 | | | | | $ | (101,650) | | | | | | (189)% | | |
Adjusted EBITDAR(1)
|
| | | $ | 38,930 | | | | | $ | 171,129 | | | | | $ | (132,199) | | | | | | (77)% | | |
| | |
For the year ended December 31,
|
| |||||||||||||||||||||
(in thousands, except percentages)
|
| |
2020
|
| |
2019
|
| |
Change
|
| |||||||||||||||
| | | | | | | | | | | | | | |
$
|
| |
%
|
| ||||||
Scheduled service
|
| | | $ | 193,047 | | | | | $ | 396,113 | | | | | $ | (203,066) | | | | | | (51)% | | |
Charter service
|
| | | | 98,130 | | | | | | 174,562 | | | | | | (76,432) | | | | | | (44)% | | |
Ancillary
|
| | | | 68,055 | | | | | | 118,158 | | | | | | (50,103) | | | | | | (42)% | | |
Passenger
|
| | | | 359,232 | | | | | | 688,833 | | | | | | (329,601) | | | | | | (48)% | | |
Cargo
|
| | | | 36,809 | | | | | | — | | | | | | 36,809 | | | | | | NM(1) | | |
Other
|
| | | | 5,445 | | | | | | 12,551 | | | | | | (7,106) | | | | | | (57)% | | |
Total operating revenue
|
| | | $ | 401,486 | | | | | $ | 701,384 | | | | | $ | (299,898) | | | | | | (43)% | | |
| | |
For the year ended December 31,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Change
|
| |||||||||||||||
(in thousands, except percentages)
|
| | | | | | | | | | | | | |
$
|
| |
%
|
| ||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Aircraft fuel
|
| | | $ | 83,392 | | | | | $ | 165,666 | | | | | $ | (82,274) | | | | | | (50)% | | |
Salaries, wages and benefits.
|
| | | | 141,641 | | | | | | 140,739 | | | | | | 902 | | | | | | 1% | | |
Aircraft rent
|
| | | | 30,989 | | | | | | 49,908 | | | | | | (18,919) | | | | | | (38)% | | |
Maintenance
|
| | | | 27,416 | | | | | | 35,286 | | | | | | (7,870) | | | | | | (22)% | | |
Sales and marketing
|
| | | | 16,570 | | | | | | 35,388 | | | | | | (18,818) | | | | | | (53)% | | |
Depreciation and amortization
|
| | | | 48,086 | | | | | | 34,877 | | | | | | 13,209 | | | | | | 38% | | |
Ground handling
|
| | | | 20,596 | | | | | | 41,719 | | | | | | (21,123) | | | | | | (51)% | | |
Landing fees and airport rent
|
| | | | 31,256 | | | | | | 44,400 | | | | | | (13,144) | | | | | | (30)% | | |
Special items, net
|
| | | | (64,563) | | | | | | 7,092 | | | | | | (71,655) | | | | | | NM(1) | | |
Other operating, net
|
| | | | 48,718 | | | | | | 68,187 | | | | | | (19,469) | | | | | | (29)% | | |
Total operating expenses
|
| | | $ | 384,101 | | | | | $ | 623,262 | | | | | $ | (239,161) | | | | | | (38)% | | |
| | |
For the year ended December 31,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Change
|
| |||||||||||||||
(in thousands, except percentages)
|
| | | | | | | | | | | | | |
$
|
| |
%
|
| ||||||
Non-operating Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Income
|
| | | $ | 377 | | | | | $ | 937 | | | | | $ | (560) | | | | | | (60)% | | |
Interest Expense
|
| | | | (22,073) | | | | | | (17,170) | | | | | | (4,903) | | | | | | (29)% | | |
Other, net
|
| | | | (371) | | | | | | (1,729) | | | | | | 1,358 | | | | | | 79% | | |
Total Non-operating Expense, Net
|
| | | | (22,067) | | | | | | (17,962) | | | | | | (4,105) | | | | | | (23)% | | |
Income (Loss) Before Income Tax
|
| | | | (4,682) | | | | | | 60,160 | | | | | | (64,842) | | | | | | (108)% | | |
Income Tax Expense (Benefit)
|
| | | | (778) | | | | | | 14,088 | | | | | | (14,866) | | | | | | NM(1) | | |
Net Income (Loss)
|
| | | $ | (3,904) | | | | | $ | 46,072 | | | | | $ | (49,976) | | | | | | NM(1) | | |
| | |
For the year ended December 31, 2020(1)
|
| |||||||||||||||
(in thousands)
|
| |
Passenger
|
| |
Cargo
|
| |
Total
|
| |||||||||
Operating revenues:
|
| | | $ | 364,677 | | | | | $ | 36,809 | | | | | $ | 401,486 | | |
Operating expenses: | | | | | |||||||||||||||
Aircraft fuel
|
| | | | 83,392 | | | | | | — | | | | | | 83,392 | | |
Salaries, wages and benefits
|
| | | | 121,189 | | | | | | 20,452 | | | | | | 141,641 | | |
Aircraft rent
|
| | | | 30,989 | | | | | | — | | | | | | 30,989 | | |
Maintenance
|
| | | | 22,457 | | | | | | 4,959 | | | | | | 27,416 | | |
Sales and marketing
|
| | | | 16,570 | | | | | | — | | | | | | 16,570 | | |
Depreciation and amortization
|
| | | | 48,086 | | | | | | — | | | | | | 48,086 | | |
Ground handling
|
| | | | 20,596 | | | | | | — | | | | | | 20,596 | | |
Landing fees and airport rent
|
| | | | 30,975 | | | | | | 281 | | | | | | 31,256 | | |
Special items, net
|
| | | | (53,842) | | | | | | (10,721) | | | | | | (64,563) | | |
Other operating, net
|
| | | | 41,880 | | | | | | 6,838 | | | | | | 48,718 | | |
Total operating expenses
|
| | | | 362,292 | | | | | | 21,809 | | | | | | 384,101 | | |
Operating income
|
| | | $ | 2,385 | | | | | $ | 15,000 | | | | | $ | 17,385 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
For the year
ended December 31, 2019 |
| |
For the period
April 11, 2018 through December 31, 2018 |
| | |
For the
period January 1, 2018 through April 10, 2018 |
| |||||||||
(in thousands)
|
| | | | | | | | | | | | | | | | | | | |
Operating Revenues: | | | | | | | | | | | | | | | | | | | | |
Passenger
|
| | | $ | 688,833 | | | | | $ | 335,824 | | | | | | $ | 172,897 | | |
Other
|
| | | | 12,551 | | | | | | 49,107 | | | | | | | 24,555 | | |
Total Operating Revenue
|
| | | | 701,384 | | | | | | 384,931 | | | | | | | 197,452 | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | |
Aircraft Fuel
|
| | | | 165,666 | | | | | | 119,553 | | | | | | | 45,790 | | |
Salaries, Wages, and Benefits
|
| | | | 140,739 | | | | | | 90,263 | | | | | | | 36,964 | | |
Aircraft Rent(1)
|
| | | | 49,908 | | | | | | 36,831 | | | | | | | 28,329 | | |
Maintenance(2) | | | | | 35,286 | | | | | | 15,491 | | | | | | | 9,508 | | |
Sales and Marketing
|
| | | | 35,388 | | | | | | 17,180 | | | | | | | 10,854 | | |
Depreciation and Amortization(3)
|
| | | | 34,877 | | | | | | 14,405 | | | | | | | 2,526 | | |
Ground Handling
|
| | | | 41,719 | | | | | | 23,828 | | | | | | | 8,619 | | |
Landing Fees and Airport Rent
|
| | | | 44,400 | | | | | | 25,977 | | | | | | | 10,481 | | |
Special Items, net
|
| | | | 7,092 | | | | | | (6,706) | | | | | | | 271 | | |
Other Operating, net
|
| | | | 68,187 | | | | | | 40,877 | | | | | | | 17,994 | | |
Total Operating Expenses
|
| | | | 623,262 | | | | | | 377,699 | | | | | | | 171,336 | | |
Operating Income
|
| | | | 78,122 | | | | | | 7,232 | | | | | | | 26,116 | | |
Non-operating Income (Expense): | | | | | | | | | | | | | | | | | | | | |
Interest Income
|
| | | | 937 | | | | | | 258 | | | | | | | 96 | | |
Interest Expense
|
| | | | (17,170) | | | | | | (6,060) | | | | | | | (339) | | |
Other, net
|
| | | | (1,729) | | | | | | (1,636) | | | | | | | 37 | | |
Total Non-operating Expense, net
|
| | | | (17,962) | | | | | | (7,438) | | | | | | | (206) | | |
Income (Loss) Before Income Tax
|
| | | | 60,160 | | | | | | (206) | | | | | | | 25,910 | | |
Income Tax Expense
|
| | | | 14,088 | | | | | | 161 | | | | | | | — | | |
Net Income (Loss)
|
| | | $ | 46,072 | | | | | $ | (367) | | | | | | $ | 25,910 | | |
Non-GAAP Financial Data: | | | | | | | | | | | | | | | | | | | | |
Adjusted Net Income (Loss)(4)
|
| | | $ | 53,734 | | | | | $ | (5,871) | | | | | | $ | 26,181 | | |
Adjusted EBITDAR(4)
|
| | | $ | 171,129 | | | | | $ | 49,688 | | | | | | $ | 57,279 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
For the year
ended December 31, 2019 |
| |
For the period
April 11, 2018 through December 31, 2018 |
| | |
For the
period January 1, 2018 through April 10, 2018 |
| |||||||||
(in thousands)
|
| | | | | | | | | | | | | | | | | | | |
Operating revenues: | | | | | | | | | | | | | | | | | | | | |
Scheduled service
|
| | | $ | 396,113 | | | | | $ | 224,507 | | | | | | $ | 132,234 | | |
Charter service
|
| | | | 174,562 | | | | | | 111,317 | | | | | | | 40,663 | | |
Ancillary(1) | | | | | 118,158 | | | | | | — | | | | | | | — | | |
Passenger
|
| | | | 688,833 | | | | | | 335,824 | | | | | | | 172,897 | | |
Ancillary(1) | | | | | — | | | | | | 41,065 | | | | | | | 15,670 | | |
Other
|
| | | | 12,551 | | | | | | 8,042 | | | | | | | 8,885 | | |
Total operating revenues
|
| | | $ | 701,384 | | | | | $ | 384,931 | | | | | | $ | 197,452 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
For the year
ended December 31, 2019 |
| |
For the period
April 11, 2018 through December 31, 2018 |
| | |
For the
period January 1, 2018 through April 10, 2018 |
| |||||||||
(in thousands)
|
| | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | |
Aircraft fuel
|
| | | $ | 165,666 | | | | | $ | 119,553 | | | | | | $ | 45,790 | | |
Salaries, wages and benefits
|
| | | | 140,739 | | | | | | 90,263 | | | | | | | 36,964 | | |
Aircraft rent
|
| | | | 49,908 | | | | | | 36,831 | | | | | | | 28,329 | | |
Maintenance
|
| | | | 35,286 | | | | | | 15,491 | | | | | | | 9,508 | | |
Sales and marketing
|
| | | | 35,388 | | | | | | 17,180 | | | | | | | 10,854 | | |
Depreciation and amortization
|
| | | | 34,877 | | | | | | 14,405 | | | | | | | 2,526 | | |
Ground handling
|
| | | | 41,719 | | | | | | 23,828 | | | | | | | 8,619 | | |
Landing fees and airport rent
|
| | | | 44,400 | | | | | | 25,977 | | | | | | | 10,481 | | |
Special items, net
|
| | | | 7,092 | | | | | | (6,706) | | | | | | | 271 | | |
Other operating
|
| | | | 68,187 | | | | | | 40,877 | | | | | | | 17,994 | | |
Total operating expenses
|
| | | $ | 623,262 | | | | | $ | 377,699 | | | | | | $ | 171,336 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
For the year
ended December 31, 2019 |
| |
For the period
April 11, 2018 through December 31, 2018 |
| | |
For the
period January 1, 2018 through April 10, 2018 |
| |||||||||
(in thousands)
|
| | | | | | | | | | | | | | | | | | | |
Non-Operating income (expense): | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 937 | | | | | $ | 258 | | | | | | $ | 96 | | |
Interest expense
|
| | | | (17,170) | | | | | | (6,060) | | | | | | | (339) | | |
Other, net
|
| | | | (1,729) | | | | | | (1,636) | | | | | | | 37 | | |
Total non-operating expense, net
|
| | | | (17,962) | | | | | | (7,438) | | | | | | | (206) | | |
Income (loss) before income tax
|
| | | | 60,160 | | | | | | (206) | | | | | | | 25,910 | | |
Income tax expense
|
| | | | 14,088 | | | | | | 161 | | | | | | | — | | |
Net income (loss)
|
| | | $ | 46,072 | | | | | $ | (367) | | | | | | $ | 25,910 | | |
| | |
For the three months ended
March 31, |
| |
For the year ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
(in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted Operating Income Margin reconciliation: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating revenues
|
| | | $ | 127,611 | | | | | $ | 180,330 | | | | | $ | 401,486 | | | | | $ | 701,384 | | |
Operating Income
|
| | | $ | 24,933 | | | | | $ | 15,230 | | | | | $ | 17,385 | | | | | $ | 78,122 | | |
Stock compensation expense .
|
| | | | 2,870 | | | | | | 369 | | | | | | 2,110 | | | | | | 1,888 | | |
Special Items, net(a)
|
| | | | (26,871) | | | | | | — | | | | | | (64,563) | | | | | | 7,092 | | |
Income tax receivable agreement expense(b)
|
| | | | 264 | | | | | | — | | | | | | — | | | | | | — | | |
Other adjustments(a)
|
| | | | 7 | | | | | | — | | | | | | — | | | | | | 226 | | |
Adjusted Operating Income
|
| | | $ | 1,196 | | | | | $ | 15,599 | | | | | $ | (45,068) | | | | | $ | 87,328 | | |
Operating Income Margin
|
| | | | 19.5% | | | | | | 8.4% | | | | | | 4.3% | | | | | | 11.1% | | |
Adjusted Operating Income Margin
|
| | | | 0.9% | | | | | | 8.7% | | | | | | (11.2)% | | | | | | 12.5% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
(in thousands)
|
| |
For the three
months ended March 31, 2021 |
| |
For the three
months ended March 31, 2020 |
| |
For the year
ended December 31, 2020 |
| |
For the year
ended December 31, 2019 |
| |
For the period
April 11, 2018 through December 31, 2018 |
| | |
For the period
January 1, 2018 through April 10, 2018 |
| ||||||||||||||||||
Net income (loss).
|
| | | $ | 12,416 | | | | | $ | 7,251 | | | | | $ | (3,904) | | | | | $ | 46,072 | | | | | $ | (367) | | | | | | $ | 25,910 | | |
Special items, net(a)
|
| | | | (26,871) | | | | | | — | | | | | | (64,563) | | | | | | 7,092 | | | | | | (6,706) | | | | | | | 271 | | |
Stock compensation expense
|
| | | | 2,870 | | | | | | 369 | | | | | | 2,110 | | | | | | 1,888 | | | | | | 373 | | | | | | | — | | |
Loss (gain) on asset transactions, net
|
| | | | — | | | | | | 72 | | | | | | 413 | | | | | | 745 | | | | | | (811) | | | | | | | — | | |
Early repayment of CARES Act Loan
|
| | | | 842 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | |
Income tax receivable agreement expense
|
| | | | 264 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | |
Loss on refinancing credit facility
|
| | | | 382 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | |
Other adjustments(b)
|
| | | | — | | | | | | — | | | | | | 4,881 | | | | | | 226 | | | | | | — | | | | | | | — | | |
Income tax effect of adjusting items, net(c)
|
| | | | 5,178 | | | | | | (101) | | | | | | 13,147 | | | | | | (2,289) | | | | | | 1,640 | | | | | | | — | | |
Adjusted Net Income (Loss) .
|
| | | $ | (4,919) | | | | | $ | 7,591 | | | | | $ | (47,916) | | | | | $ | 53,734 | | | | | $ | (5,871) | | | | | | $ | 26,181 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
(in thousands)
|
| |
For the three
months ended March 31, 2021 |
| |
For the three
months ended March 31, 2020 |
| |
For the year
ended December 31, 2020 |
| |
For the year
ended December 31, 2019 |
| |
For the period
April 11, 2018 through December 31, 2018 |
| | |
For the period
January 1, 2018 through April 10, 2018 |
| ||||||||||||||||||
Net income (loss)
|
| | | $ | 12,416 | | | | | $ | 7,251 | | | | | $ | (3,904) | | | | | $ | 46,072 | | | | | $ | (367) | | | | | | $ | 25,910 | | |
Special items, net(a)
|
| | | | (26,871) | | | | | | — | | | | | | (64,563) | | | | | | 7,092 | | | | | | (6,706) | | | | | | | 271 | | |
Interest expense
|
| | | | 7,121 | | | | | | 5,616 | | | | | | 22,073 | | | | | | 17,170 | | | | | | 6,060 | | | | | | | 339 | | |
Stock compensation expense
|
| | | | 2,870 | | | | | | 369 | | | | | | 2,110 | | | | | | 1,888 | | | | | | 373 | | | | | | | — | | |
Loss (gain) on asset transactions, net
|
| | | | — | | | | | | 72 | | | | | | 413 | | | | | | 745 | | | | | | (811) | | | | | | | — | | |
Other adjustments(b)
|
| | | | — | | | | | | — | | | | | | 4,881 | | | | | | 226 | | | | | | — | | | | | | | — | | |
Interest income
|
| | | | (15) | | | | | | (251) | | | | | | (377) | | | | | | (937) | | | | | | (258) | | | | | | | (96) | | |
Provision for income taxes
|
| | | | 5,406 | | | | | | 2,445 | | | | | | (778) | | | | | | 14,088 | | | | | | 161 | | | | | | | — | | |
Depreciation and
amortization |
| | | | 12,615 | | | | | | 10,527 | | | | | | 48,086 | | | | | | 34,877 | | | | | | 14,405 | | | | | | | 2,526 | | |
Aircraft rent
|
| | | | 5,599 | | | | | | 11,032 | | | | | | 30,989 | | | | | | 49,908 | | | | | | 36,831 | | | | | | | 28,329 | | |
Income tax receivable agreement expense
|
| | | | 264 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | |
Adjusted EBITDAR
|
| | | $ | 19,405 | | | | | $ | 37,061 | | | | | $ | 38,930 | | | | | $ | 171,129 | | | | | $ | 49,688 | | | | | | $ | 57,279 | | |
| | |
For the three months ended March 31,
|
| |
For the year ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
(in
thousands) |
| |
Per ASM
(in cents) |
| |
(in
thousands) |
| |
Per ASM
(in cents) |
| |
(in
thousands) |
| |
Per ASM
(in cents) |
| |
(in
thousands) |
| |
Per ASM
(in cents) |
| |
(in
thousands) |
| |
Per ASM
(in cents) |
| ||||||||||||||||||||||||||||||
CASM
|
| | | $ | 102,678 | | | | | | 7.46 | | | | | $ | 165,100 | | | | | | 9.40 | | | | | $ | 384,101 | | | | | | 8.91 | | | | | $ | 623,262 | | | | | | 8.82 | | | | | $ | 549,035 | | | | | | 10.05 | | |
Aircraft fuel
|
| | | | 24,274 | | | | | | 1.76 | | | | | | 55,561 | | | | | | 3.17 | | | | | | 83,392 | | | | | | 1.93 | | | | | | 165,666 | | | | | | 2.35 | | | | | | 165,343 | | | | | | 3.03 | | |
Cargo expenses
|
| | | | 17,195 | | | | | | 1.25 | | | | | | — | | | | | | — | | | | | | 31,429 | | | | | | 0.73 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sun Country Vacations
|
| | | | 214 | | | | | | 0.02 | | | | | | 188 | | | | | | 0.01 | | | | | | 589 | | | | | | 0.01 | | | | | | 2,448 | | | | | | 0.03 | | | | | | 4,543 | | | | | | 0.08 | | |
Special items, net
|
| | | | (26,871) | | | | | | (1.95) | | | | | | — | | | | | | — | | | | | | (64,563) | | | | | | (1.50) | | | | | | 7,092 | | | | | | 0.10 | | | | | | (6,435) | | | | | | (0.12) | | |
Stock compensation expense
|
| | | | 2,870 | | | | | | 0.21 | | | | | | 369 | | | | | | 0.02 | | | | | | 2,110 | | | | | | 0.05 | | | | | | 1,888 | | | | | | 0.03 | | | | | | 373 | | | | | | 0.01 | | |
Income tax receivable agreement expense
|
| | | | 264 | | | | | | 0.03 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other adjustments .
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,881 | | | | | | 0.12 | | | | | | 226 | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted CASM
|
| | | $ | 84,732 | | | | | | 6.15 | | | | | $ | 108,982 | | | | | | 6.20 | | | | | $ | 326,263 | | | | | | 7.57 | | | | | $ | 445,942 | | | | | | 6.31 | | | | | $ | 385,211 | | | | | | 7.05 | | |
| | |
As of March 31,
2021 |
| |
As of December 31,
2020 |
| |
As of December 31,
2019 |
| |
As of December 31,
2018 |
| ||||||||||||
(in thousands, except debt to capital amounts)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash and equivalents .
|
| | | $ | 269,599 | | | | | $ | 62,028 | | | | | $ | 51,006 | | | | | $ | 29,600 | | |
Investments
|
| | | | 5,777 | | | | | | 5,624 | | | | | | 5,694 | | | | | | 5,947 | | |
Long-term debt, net of current portion
|
| | | | 274,109 | | | | | | 256,345 | | | | | | 73,720 | | | | | | 49,823 | | |
Stockholders’ equity.
|
| | | | 409,960 | | | | | | 283,817 | | | | | | 283,724 | | | | | | 235,647 | | |
Debt-to-capital including aircraft operating and finance lease obligations(1)
|
| | | | 0.55 | | | | | | 0.65 | | | | | | 0.62 | | | | | | 0.60 | | |
| | |
For the three months ended
March 31, |
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Net cash provided by operating activities
|
| | | $ | 15,839 | | | | | $ | 13,858 | | |
Net cash used in investing activities
|
| | | | (54,552) | | | | | | (75,048) | | |
Net cash provided by financing activities
|
| | | | 243,968 | | | | | | 54,855 | | |
| | |
For the year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
(in thousands)
|
| | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | $ | 374 | | | | | $ | 63,272 | | |
Net cash used in investing activities
|
| | | | (96,028) | | | | | | (69,564) | | |
Net cash provided by financing activities
|
| | | | 101,539 | | | | | | 27,329 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
(in thousands)
|
| |
For the year ended
December 31, 2019 |
| |
For the period
April 11, 2018 through December 31, 2018 |
| | |
For the period
January 1, 2018 through April 10, 2018 |
| |||||||||
Net cash provided by operating activities.
|
| | | $ | 63,272 | | | | | $ | 13,764 | | | | | | $ | 4,583 | | |
Net cash used in investing activities.
|
| | | | (69,564) | | | | | | (80,823) | | | | | | | (2,594) | | |
Net cash provided by (used in) financing activities.
|
| | | | 27,329 | | | | | | 102,193 | | | | | | | (10,680) | | |
(in thousands)
|
| |
2021
|
| |
2022 - 2023
|
| |
2024 - 2025
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||
Current and long-term debt(1)
|
| | | $ | 26,928 | | | | | $ | 72,665 | | | | | $ | 132,469 | | | | | $ | 53,739 | | | | | $ | 285,801 | | |
Interest obligations(2)
|
| | | | 14,678 | | | | | | 25,651 | | | | | | 12,737 | | | | | | 3,146 | | | | | | 56,212 | | |
Operating lease obligations(3)
|
| | | | 41,969 | | | | | | 71,082 | | | | | | 37,038 | | | | | | 13,293 | | | | | | 163,382 | | |
Finance lease obligations.
|
| | | | 17,572 | | | | | | 30,920 | | | | | | 37,666 | | | | | | 52,949 | | | | | | 139,107 | | |
Total
|
| | | $ | 101,147 | | | | | $ | 200,318 | | | | | $ | 219,910 | | | | | $ | 123,127 | | | | | $ | 644,502 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Gallons consumed (in thousands)
|
| | | | 43,844 | | | | | | 78,042 | | | | | | 64,981 | | |
Average price per gallon
|
| | | $ | 1.60 | | | | | $ | 2.26 | | | | | $ | 2.34 | | |
Employee Groups
|
| |
Number of
Employees |
| |
Representative
|
| |
Status of
Agreement/Amendable Date |
|
Pilots | | |
395
|
| |
Air Line Pilots Association
(ALPA) |
| |
Amendable in October 2021
|
|
Flight Attendants | | |
466
|
| |
International Brotherhood of
Teamsters (IBT) |
| |
Currently amendable
(commenced as of December 2019) |
|
Dispatchers | | |
21
|
| |
Transport Workers Union
(TWU) |
| |
Amendable in November 2024
|
|
Name
|
| |
Age
|
| |
Position
|
|
Jude Bricker
|
| |
47
|
| | Chief Executive Officer; Director | |
Dave Davis
|
| |
54
|
| | President and Chief Financial Officer; Director | |
Gregory Mays
|
| |
52
|
| | Chief Operating Officer and Executive Vice President | |
Eric Levenhagen
|
| |
39
|
| | Chief Administrative Officer, General Counsel and Secretary | |
Jeffrey Mader
|
| |
60
|
| | Chief Information Officer and Executive Vice President | |
Brian Davis
|
| |
41
|
| | Chief Marketing Officer and Senior Vice President | |
Grant Whitney
|
| |
44
|
| | Chief Revenue Officer and Executive Vice President | |
John Gyurci
|
| |
50
|
| | Vice President, Finance, and Chief Accounting Officer | |
Bill Trousdale
|
| |
52
|
| | Vice President, Financial Planning & Analysis, and Treasurer | |
Patrick Kearney
|
| |
28
|
| | Director | |
Thomas C. Kennedy
|
| |
55
|
| | Director | |
Antoine Munfakh
|
| |
38
|
| | Director | |
Kerry Philipovitch
|
| |
50
|
| | Director | |
David Siegel
|
| |
59
|
| | Chairman; Director | |
Juan Carlos Zuazua
|
| |
41
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus ($)
|
| |
Stock
Awards ($)(2) |
| |
Option
Awards ($)(3) |
| |
All Other
Compensation ($)(4) |
| |
Total ($)
|
| |||||||||||||||||||||
Jude Bricker
|
| | | | 2020 | | | | | $ | 200,000 | | | | | $ | 340,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 23,777 | | | | | $ | 563,777 | | |
Chief Executive Officer
|
| | | | 2019 | | | | | $ | 200,000 | | | | | $ | 338,300 | | | | | $ | — | | | | | $ | — | | | | | $ | 28,970 | | | | | $ | 567,270 | | |
Dave Davis
|
| | | | 2020 | | | | | $ | 360,000 | | | | | $ | 270,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 14,456 | | | | | $ | 644,456 | | |
President and Chief Financial Officer
|
| | | | 2019 | | | | | $ | 360,000 | | | | | $ | 182,275 | | | | | $ | — | | | | | $ | 549,098 | | | | | $ | 17,662 | | | | | $ | 1,109,035 | | |
Gregory Mays(1)
|
| | | | 2020 | | | | | $ | 300,000 | | | | | $ | 56,250 | | | | | $ | 56,194 | | | | | $ | — | | | | | $ | 14,663 | | | | | $ | 427,107 | | |
Chief Operating Officer
|
| | | | 2019 | | | | | $ | 162,500 | | | | | $ | 91,300 | | | | | $ | — | | | | | $ | 988,950 | | | | | $ | 90,038 | | | | | $ | 1,332,788 | | |
Executive
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable (2) (3) |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) (2) (4) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| ||||||||||||
JudeBricker
|
| | | | 310,339 | | | | | | 310,320 | | | | | | 991,405 | | | | | $ | 5.30 | | | |
11/21/2028
|
|
DaveDavis(1)
|
| | | | 124,135 | | | | | | 124,116 | | | | | | 396,566 | | | | | $ | 5.30 | | | |
4/17/2028
|
|
| | | | | 12,938 | | | | | | 38,797 | | | | | | 82,618 | | | | | $ | 15.17 | | | |
11/19/2029
|
|
GregoryMays
|
| | | | 51,716 | | | | | | 155,169 | | | | | | 330,474 | | | | | $ | 5.30 | | | |
7/1/2029
|
|
|
Months Post-IPO
(“MOIC Test Date”) |
| |
% of Performance-Based
Options Eligible to Vest |
| |
Vested Amount Based on
3.0x TRMOIC |
| |
Vested Amount Based on
5.0x TRMOIC |
|
|
12
|
| |
25%
|
| |
7.5%
|
| |
25%
|
|
|
18
|
| |
37.5%
|
| |
11.25%
|
| |
37.5%
|
|
|
24
|
| |
50%
|
| |
15.0%
|
| |
50%
|
|
|
30
|
| |
62.5%
|
| |
18.75%
|
| |
62.5%
|
|
|
36
|
| |
75%
|
| |
22.5%
|
| |
75%
|
|
Name
|
| |
Fees earned
or Paid in Cash ($)(1) |
| |
Stock
Awards ($)(2) |
| |
Option
Awards(2) |
| |
All Other
Compensation ($)(3) |
| |
Total ($)
|
| |||||||||||||||
David Siegel(4)
|
| | | $ | 60,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,458 | | | | | $ | 62,458 | | |
Juan Carlos ZuaZua
|
| | | $ | 50,000 | | | | | $ | — | | | | | $ | 38,743 | | | | | $ | — | | | | | $ | 88,743 | | |
Kerry Philipovitch
|
| | | $ | — | | | | | $ | 49,987 | | | | | $ | — | | | | | $ | — | | | | | $ | 49,987 | | |
| | |
Shares of Common Stock
Beneficially Owned Before the Offering |
| |
Shares of Common Stock
Beneficially Owned After the Offering Assuming Underwriters’ Option is Not Exercised |
| |
Shares of Common Stock
Beneficially Owned After the Offering Assuming Underwriters’ Option is Exercised |
| |||||||||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| ||||||||||||||||||
5% Stockholders and Selling Stockholder
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
SCA Horus Holdings, LLC(1)
|
| | | | 40,900,020 | | | | | | 71.6% | | | | | | 33,650,020 | | | | | | 58.9% | | | | | | 32,562,520 | | | | | | 57.0% | | |
Named Executive Officers and Directors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jude Bricker(2)
|
| | | | 1,592,710 | | | | | | 2.8% | | | | | | 1,592,710 | | | | | | 2.8% | | | | | | 1,592,710 | | | | | | 2.8% | | |
Dave Davis(3)
|
| | | | 199,120 | | | | | | * | | | | | | 199,120 | | | | | | * | | | | | | 199,120 | | | | | | * | | |
Gregory Mays(4)
|
| | | | 53,974 | | | | | | * | | | | | | 53,974 | | | | | | * | | | | | | 53,974 | | | | | | * | | |
Thomas C. Kennedy
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Patrick Kearney(1)(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Antoine Munfakh(1)(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kerry Philipovitch
|
| | | | 5,139 | | | | | | * | | | | | | 5,139 | | | | | | * | | | | | | 5,139 | | | | | | * | | |
David Siegel(6)
|
| | | | 321,708 | | | | | | * | | | | | | 321,708 | | | | | | * | | | | | | 321,708 | | | | | | * | | |
Juan Carlos Zuazua(7)
|
| | | | 10,444 | | | | | | * | | | | | | 10,444 | | | | | | * | | | | | | 10,444 | | | | | | * | | |
All current directors and executive officers as a group (15 persons)(8)
|
| | | | 2,552,634 | | | | | | 4.4% | | | | | | 2,552,634 | | | | | | 4.4% | | | | | | 2,552,634 | | | | | | 4.4% | | |
Name
|
| |
Number of
Shares |
| |||
Barclays Capital Inc.
|
| | | | 2,546,907 | | |
Morgan Stanley & Co. LLC
|
| | | | 2,097,453 | | |
Deutsche Bank Securities Inc.
|
| | | | 1,273,453 | | |
Goldman Sachs & Co. LLC
|
| | | | 380,625 | | |
Nomura Securities International, Inc.
|
| | | | 317,188 | | |
Apollo Global Securities, LLC
|
| | | | 444,063 | | |
AmeriVet Securities, Inc.
|
| | | | 63,437 | | |
Siebert Williams Shank & Co., LLC
|
| | | | 63,437 | | |
Tribal Capital Markets, LLC
|
| | | | 63,437 | | |
Total:
|
| | | | 7,250,000 | | |
| | |
Total
|
| |||||||||||||||
|
Per
Share |
| |
No
Exercise |
| |
Full
Exercise |
| |||||||||||
Public offering price
|
| | | $ | 34.50 | | | | | $ | 250,125,000 | | | | | $ | 287,643,750 | | |
Underwriting discounts and commissions to be paid by the selling
stockholder: |
| | | $ | 1.38 | | | | | $ | 10,005,000 | | | | | $ | 11,505,750 | | |
Proceeds, before expenses, to the selling stockholder
|
| | | $ | 33.12 | | | | | $ | 240,120,000 | | | | | $ | 276,138,000 | | |
| | |
PAGE
|
| |||
| | | | F-2 | | | |
Audited Consolidated Financial Statements | | | | | | | |
| | | | F-3 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-9 | | | |
Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| | | | F-48 | | | |
| | | | F-50 | | | |
| | | | F-51 | | | |
| | | | F-52 | | | |
| | | | F-53 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash and Equivalents
|
| | | $ | 62,028 | | | | | $ | 51,006 | | |
Restricted Cash
|
| | | | 8,335 | | | | | | 13,472 | | |
Investments
|
| | | | 5,624 | | | | | | 5,694 | | |
Accounts Receivable, net of an allowance for credit losses of $224 and $630, respectively
|
| | | | 28,690 | | | | | | 22,408 | | |
Short-term Lessor Maintenance Deposits
|
| | | | 3,101 | | | | | | 1,970 | | |
Inventory, net of a reserve for obsolescence of $996 and $550, respectively
|
| | | | 5,407 | | | | | | 5,273 | | |
Prepaid Expenses
|
| | | | 8,002 | | | | | | 7,717 | | |
Derivative Assets
|
| | | | — | | | | | | 2,233 | | |
Other Current Assets
|
| | | | 5,553 | | | | | | 2,752 | | |
Total Current Assets
|
| | | | 126,740 | | | | | | 112,525 | | |
Property & Equipment, net: | | | | | | | | | | | | | |
Aircraft and Flight Equipment
|
| | | | 331,685 | | | | | | 142,100 | | |
Leasehold Improvements and Ground Equipment
|
| | | | 13,526 | | | | | | 12,701 | | |
Computer Hardware and Software
|
| | | | 7,845 | | | | | | 8,702 | | |
Finance Lease Assets
|
| | | | 117,833 | | | | | | 201,026 | | |
Rotable Parts
|
| | | | 8,691 | | | | | | 8,276 | | |
Property & Equipment
|
| | | | 479,580 | | | | | | 372,805 | | |
Accumulated Depreciation & Amortization
|
| | | | (65,065) | | | | | | (27,728) | | |
Total Property & Equipment, net
|
| | | | 414,515 | | | | | | 345,077 | | |
Other Assets: | | | | | | | | | | | | | |
Goodwill
|
| | | | 222,223 | | | | | | 222,223 | | |
Other Intangible Assets, net
|
| | | | 93,110 | | | | | | 97,110 | | |
Operating Lease Right-of-use Assets
|
| | | | 121,269 | | | | | | 147,148 | | |
Aircraft Lease Deposits
|
| | | | 10,253 | | | | | | 17,970 | | |
Long-term Lessor Maintenance Deposits
|
| | | | 22,584 | | | | | | 28,266 | | |
Deferred Tax Asset
|
| | | | 36,216 | | | | | | 35,428 | | |
Other Assets
|
| | | | 6,357 | | | | | | 2,129 | | |
Total Other Assets
|
| | | | 512,012 | | | | | | 550,274 | | |
Total Assets
|
| | | $ | 1,053,267 | | | | | $ | 1,007,876 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | |||||
Accounts Payable
|
| | | $ | 34,035 | | | | | $ | 43,900 | | |
Accrued Salaries, Wages, and Benefits
|
| | | | 16,368 | | | | | | 16,621 | | |
Accrued Transportation Taxes
|
| | | | 5,883 | | | | | | 13,729 | | |
Air Traffic Liabilities
|
| | | | 101,075 | | | | | | 116,660 | | |
Derivative Liabilities
|
| | | | 1,174 | | | | | | — | | |
Over-market Liabilities
|
| | | | 9,281 | | | | | | 10,421 | | |
Finance Lease Obligations
|
| | | | 11,460 | | | | | | 92,318 | | |
Loyalty Program Liabilities
|
| | | | 7,016 | | | | | | 14,092 | | |
Operating Lease Obligations
|
| | | | 34,492 | | | | | | 30,611 | | |
Current Maturities of Long-term Debt
|
| | | | 26,118 | | | | | | 13,197 | | |
Other Current Liabilities
|
| | | | 6,841 | | | | | | 2,002 | | |
Total Current Liabilities
|
| | | | 253,743 | | | | | | 353,551 | | |
Long-term Liabilities: | | | | | | | | | | | | | |
Over-market Liabilities
|
| | | | 28,128 | | | | | | 37,409 | | |
Finance Lease Obligations
|
| | | | 95,710 | | | | | | 105,037 | | |
Loyalty Program Liabilities
|
| | | | 15,053 | | | | | | 8,800 | | |
Operating Lease Obligations
|
| | | | 112,707 | | | | | | 141,879 | | |
Long-term Debt
|
| | | | 256,345 | | | | | | 73,720 | | |
Other Long-term Liabilities
|
| | | | 7,764 | | | | | | 3,756 | | |
Total Long-term Liabilities
|
| | | | 515,707 | | | | | | 370,601 | | |
Total Liabilities
|
| | | | 769,450 | | | | | | 724,152 | | |
Commitments and Contingencies (Note 17) | | | | | | | | | | | | | |
Stockholders’ Equity: | | | | | | | | | | | | | |
Common Stock
|
| | | | 239,162 | | | | | | 239,141 | | |
At December 31, 2020, common stock $0.01 par value, 94,443,000 shares authorized, 46,839,659 issued. At December 31, 2019, common stock with no par value, 94,443,000 shares authorized, 6,800,065 issued, and warrants to acquire common stock at an exercise price of approximately $0.0005 of 40,005,885
|
| | | | | | | | | | | | |
Loans to Stockholders
|
| | | | (3,500) | | | | | | (3,500) | | |
Additional Paid In Capital
|
| | | | 9,831 | | | | | | 5,855 | | |
Retained Earnings
|
| | | | 38,324 | | | | | | 42,228 | | |
Total Stockholders’ Equity
|
| | | | 283,817 | | | | | | 283,724 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 1,053,267 | | | | | $ | 1,007,876 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
Year Ended December 31,
|
| |
For the Period
April 11, 2018 to December 31, 2018 |
| | |
For the Period
January 1, 2018 to April 10, 2018 |
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |||||||||||||||||||
Operating Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Passenger
|
| | | $ | 359,232 | | | | | $ | 688,833 | | | | | $ | 335,824 | | | | | | $ | 172,897 | | |
Cargo
|
| | | | 36,809 | | | | | | — | | | | | | — | | | | | | | — | | |
Other
|
| | | | 5,445 | | | | | | 12,551 | | | | | | 49,107 | | | | | | | 24,555 | | |
Total Operating Revenue
|
| | | | 401,486 | | | | | | 701,384 | | | | | | 384,931 | | | | | | | 197,452 | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aircraft Fuel
|
| | | | 83,392 | | | | | | 165,666 | | | | | | 119,553 | | | | | | | 45,790 | | |
Salaries, Wages, and Benefits
|
| | | | 141,641 | | | | | | 140,739 | | | | | | 90,263 | | | | | | | 36,964 | | |
Aircraft Rent
|
| | | | 30,989 | | | | | | 49,908 | | | | | | 36,831 | | | | | | | 28,329 | | |
Maintenance
|
| | | | 27,416 | | | | | | 35,286 | | | | | | 15,491 | | | | | | | 9,508 | | |
Sales and Marketing
|
| | | | 16,570 | | | | | | 35,388 | | | | | | 17,180 | | | | | | | 10,854 | | |
Depreciation and Amortization
|
| | | | 48,086 | | | | | | 34,877 | | | | | | 14,405 | | | | | | | 2,526 | | |
Ground Handling
|
| | | | 20,596 | | | | | | 41,719 | | | | | | 23,828 | | | | | | | 8,619 | | |
Landing Fees and Airport Rent
|
| | | | 31,256 | | | | | | 44,400 | | | | | | 25,977 | | | | | | | 10,481 | | |
Special Items, net
|
| | | | (64,563) | | | | | | 7,092 | | | | | | (6,706) | | | | | | | 271 | | |
Other Operating, net
|
| | | | 48,718 | | | | | | 68,187 | | | | | | 40,877 | | | | | | | 17,994 | | |
Total Operating Expenses
|
| | | | 384,101 | | | | | | 623,262 | | | | | | 377,699 | | | | | | | 171,336 | | |
Operating Income
|
| | | | 17,385 | | | | | | 78,122 | | | | | | 7,232 | | | | | | | 26,116 | | |
Non-operating Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Income
|
| | | | 377 | | | | | | 937 | | | | | | 258 | | | | | | | 96 | | |
Interest Expense
|
| | | | (22,073) | | | | | | (17,170) | | | | | | (6,060) | | | | | | | (339) | | |
Other, net
|
| | | | (371) | | | | | | (1,729) | | | | | | (1,636) | | | | | | | 37 | | |
Total Non-operating Expense, net
|
| | | | (22,067) | | | | | | (17,962) | | | | | | (7,438) | | | | | | | (206) | | |
Income / (Loss) before Income Tax
|
| | | | (4,682) | | | | | | 60,160 | | | | | | (206) | | | | | | | 25,910 | | |
Income Tax Expense / (Benefit)
|
| | | | (778) | | | | | | 14,088 | | | | | | 161 | | | | | | | — | | |
Net Income / (Loss)
|
| | | $ | (3,904) | | | | | $ | 46,072 | | | | | $ | (367) | | | | | | $ | 25,910 | | |
Net Income / (Loss) per share to common
stockholders: |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.08) | | | | | $ | 0.99 | | | | | $ | (0.01) | | | | | | $ | 0.26 | | |
Diluted
|
| | | $ | (0.08) | | | | | $ | 0.96 | | | | | $ | (0.01) | | | | | | $ | 0.26 | | |
Shares used for computation: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 46,806,042 | | | | | | 46,773,038 | | | | | | 46,700,990 | | | | | | | 100,000,000 | | |
Diluted
|
| | | | 46,806,042 | | | | | | 47,909,413 | | | | | | 46,700,990 | | | | | | | 100,000,000 | | |
Pro Forma Income Tax Expense
|
| | | | | | | | | | | | | | | | | | | | | | $ | 6,036 | | |
Pro Forma Net Income
|
| | | | | | | | | | | | | | | | | | | | | | $ | 19,874 | | |
Pro Forma Net Income per share–Basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | $ | 0.20 | | |
Pro Forma shares used for computation–Basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | 100,000,000 | | |
| | |
Year Ended December 31, 2018
|
| |||||||||||||||
Predecessor
|
| |
Shares
|
| |
Total
|
| |
|
| |
|
| ||||||
January 1, 2018
|
| | | | 100,000,000 | | | | | $ | 34,422 | | | | | | | | |
Net Income
|
| | | | — | | | | | | 25,910 | | | | | | | | |
Distributions to Stockholder
|
| | | | — | | | | | | (10,549) | | | | | | | | |
April 10, 2018
|
| | | | 100,000,000 | | | | | $ | 49,783 | | | | | | | | |
Successor
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Warrants
|
| |
Shares
|
| |
Capital
Contribution |
| |
Loans to
Stockholders |
| |
APIC
|
| |
Retained
Earnings |
| |
Total
|
| |||||||||||||||||||||
Capital Purchase on April 11, 2018–Warrants
|
| | | | 40,005,885 | | | | | | — | | | | | $ | 165,711 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 165,711 | | |
Capital Purchase on April 11, 2018–Shares
|
| | | | — | | | | | | 5,326,755 | | | | | | 22,064 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 22,064 | | |
Additional Capital
Contribution |
| | | | — | | | | | | — | | | | | | 43,866 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 43,866 | | |
Stockholders Capital Contribution
|
| | | | — | | | | | | 1,416,645 | | | | | | 7,500 | | | | | | (3,500) | | | | | | — | | | | | | — | | | | | $ | 4,000 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (367) | | | | | $ | (367) | | |
Stock-based Compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 373 | | | | | | — | | | | | $ | 373 | | |
December 31, 2018
|
| | | | 40,005,885 | | | | | | 6,743,400 | | | | | $ | 239,141 | | | | | $ | (3,500) | | | | | $ | 373 | | | | | $ | (367) | | | | | $ | 235,647 | | |
| | |
2019
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Warrants
|
| |
Shares
|
| |
Capital
Contribution |
| |
Loans to
Stockholders |
| |
APIC
|
| |
Retained
Earnings |
| |
Total
|
| |||||||||||||||||||||
December 31, 2018
|
| | | | 40,005,885 | | | | | | 6,743,400 | | | | | $ | 239,141 | | | | | $ | (3,500) | | | | | $ | 373 | | | | | $ | (367) | | | | | $ | 235,647 | | |
Cumulative Effect of New Revenue Standard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,477) | | | | | | (3,477) | | |
Shares Granted to
Stockholders |
| | | | — | | | | | | 56,665 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 46,072 | | | | | | 46,072 | | |
Amazon Warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,594 | | | | | | — | | | | | | 3,594 | | |
Stock-based Compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,888 | | | | | | — | | | | | | 1,888 | | |
December 31, 2019
|
| | | | 40,005,885 | | | | | | 6,800,065 | | | | | $ | 239,141 | | | | | $ | (3,500) | | | | | $ | 5,855 | | | | | $ | 42,228 | | | | | $ | 283,724 | | |
| | |
2020
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Warrants
|
| |
Shares
|
| |
Capital
Contribution |
| |
Loans to
Stockholders |
| |
APIC
|
| |
Retained
Earnings |
| |
Total
|
| |||||||||||||||||||||
December 31, 2019
|
| | | | 40,005,885 | | | | | | 6,800,065 | | | | | $ | 239,141 | | | | | $ | (3,500) | | | | | $ | 5,855 | | | | | $ | 42,228 | | | | | $ | 283,724 | | |
Exercise of Apollo Warrants
|
| | | | (40,005,885) | | | | | | 40,005,885 | | | | | | 21 | | | | | | — | | | | | | — | | | | | | — | | | | | | 21 | | |
Net Income (Loss) .
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,904) | | | | | | (3,904) | | |
Amazon Warrants .
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,866 | | | | | | — | | | | | | 1,866 | | |
Stock-based Compensation
|
| | | | — | | | | | | 33,709 | | | | | | — | | | | | | — | | | | | | 2,110 | | | | | | — | | | | | | 2,110 | | |
December 31, 2020
|
| | | | — | | | | | | 46,839,659 | | | | | $ | 239,162 | | | | | $ | (3,500) | | | | | $ | 9,831 | | | | | $ | 38,324 | | | | | $ | 283,817 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
Year Ended December 31,
|
| |
For the Period
April 11, 2018 to December 31, 2018 |
| | |
For the Period
January 1, 2018 to April 10, 2018 |
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |||||||||||||||||||
Net Income / (Loss)
|
| | | $ | (3,904) | | | | | $ | 46,072 | | | | | $ | (367) | | | | | | $ | 25,910 | | |
Adjustments to reconcile Net Income / (Loss) to Cash from Operating Activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and Amortization
|
| | | | 48,086 | | | | | | 34,877 | | | | | | 14,405 | | | | | | | 2,526 | | |
Reduction in Operating Lease Right-of-use Assets
|
| | | | 25,880 | | | | | | 33,541 | | | | | | — | | | | | | | — | | |
Loss on Asset Transactions, net
|
| | | | 413 | | | | | | 1,249 | | | | | | (811) | | | | | | | — | | |
Unrealized Loss (Gain) on Fuel Derivatives
|
| | | | 12,206 | | | | | | (10,791) | | | | | | 12,006 | | | | | | | — | | |
Amortization of Over-market Liabilities
|
| | | | (10,421) | | | | | | (14,064) | | | | | | (17,275) | | | | | | | — | | |
Deferred Income Taxes
|
| | | | (789) | | | | | | 14,022 | | | | | | 147 | | | | | | | — | | |
Amazon Warrants Vested
|
| | | | 1,866 | | | | | | — | | | | | | — | | | | | | | — | | |
Stock-based Compensation Expense
|
| | | | 2,110 | | | | | | 1,888 | | | | | | 373 | | | | | | | — | | |
Amortization of Debt Issuance Costs
|
| | | | 1,523 | | | | | | 481 | | | | | | 252 | | | | | | | — | | |
Changes in Operating Assets and Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts Receivable
|
| | | | (6,282) | | | | | | (11,353) | | | | | | 20,732 | | | | | | | 8,148 | | |
Due From Predecessor Parent
|
| | | | — | | | | | | — | | | | | | — | | | | | | | (7,370) | | |
Inventory
|
| | | | (614) | | | | | | (869) | | | | | | 156 | | | | | | | (293) | | |
Prepaid Expenses
|
| | | | 15 | | | | | | 2,278 | | | | | | (6,171) | | | | | | | (5,519) | | |
Lessor Maintenance Deposits
|
| | | | (9,415) | | | | | | (17,466) | | | | | | (14,193) | | | | | | | (3,148) | | |
Aircraft Lease Deposits
|
| | | | 1,290 | | | | | | (1,179) | | | | | | 133 | | | | | | | (1,151) | | |
Other Assets
|
| | | | (5,447) | | | | | | (566) | | | | | | (718) | | | | | | | — | | |
Accounts Payable
|
| | | | (7,174) | | | | | | 9,037 | | | | | | (9,710) | | | | | | | 21,690 | | |
Accrued Transportation Taxes
|
| | | | (7,845) | | | | | | 3,359 | | | | | | (1,868) | | | | | | | 1,287 | | |
Air Traffic Liabilities
|
| | | | (15,584) | | | | | | 11,309 | | | | | | 33,470 | | | | | | | (33,983) | | |
Loyalty Program Liabilities
|
| | | | (823) | | | | | | (5,925) | | | | | | (13,216) | | | | | | | 71 | | |
Reduction in Operating Lease Obligations
|
| | | | (28,352) | | | | | | (34,365) | | | | | | — | | | | | | | — | | |
Other Liabilities
|
| | | | 3,635 | | | | | | 1,737 | | | | | | (3,581) | | | | | | | (3,585) | | |
Net Cash Provided by Operating Activities
|
| | | | 374 | | | | | | 63,272 | | | | | | 13,764 | | | | | | | 4,583 | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchases of Property & Equipment
|
| | | | (96,298) | | | | | | (69,816) | | | | | | (78,687) | | | | | | | (2,577) | | |
Proceeds from the sale of Property &
Equipment |
| | | | 200 | | | | | | — | | | | | | — | | | | | | | — | | |
Purchase of Investments
|
| | | | (927) | | | | | | (3,394) | | | | | | (5,372) | | | | | | | (118) | | |
Proceeds from the Sale of Investments
|
| | | | 997 | | | | | | 3,646 | | | | | | 3,236 | | | | | | | 101 | | |
Net Cash Used in Investing Activities
|
| | | | (96,028) | | | | | | (69,564) | | | | | | (80,823) | | | | | | | (2,594) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash Contributions from Stockholders
|
| | | | — | | | | | | — | | | | | | 47,866 | | | | | | | — | | |
Cash Distributions to Stockholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | | (10,549) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
Year Ended December 31,
|
| |
For the Period
April 11, 2018 to December 31, 2018 |
| | |
For the Period
January 1, 2018 to April 10, 2018 |
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |||||||||||||||||||
Proceeds Received from Exercise of Apollo Warrants
|
| | | | 21 | | | | | | — | | | | | | — | | | | | | | — | | |
Proceeds from Borrowings
|
| | | | 265,307 | | | | | | 41,630 | | | | | | 63,341 | | | | | | | — | | |
Proceeds received for Amazon Warrants
|
| | | | — | | | | | | 4,667 | | | | | | — | | | | | | | — | | |
Repayment of Finance Lease Obligations
|
| | | | (89,697) | | | | | | (8,258) | | | | | | (3,160) | | | | | | | (49) | | |
Repayment of Borrowings
|
| | | | (69,906) | | | | | | (10,153) | | | | | | (5,854) | | | | | | | (82) | | |
Debt Issuance Costs
|
| | | | (4,186) | | | | | | (557) | | | | | | — | | | | | | | — | | |
Net Cash Provided by (Used in) Financing Activities
|
| | | | 101,539 | | | | | | 27,329 | | | | | | 102,193 | | | | | | | (10,680) | | |
Net Increase / (Decrease) in Cash, Cash Equivalents and Restricted Cash
|
| | | | 5,885 | | | | | | 21,037 | | | | | | 35,133 | | | | | | | (8,691) | | |
Cash, Cash Equivalents and Restricted Cash–Beginning of the Period
|
| | | | 64,478 | | | | | | 43,441 | | | | | | 8,308 | | | | | | | 16,999 | | |
Cash, Cash Equivalents and Restricted Cash–End
of the Period |
| | | $ | 70,363 | | | | | $ | 64,478 | | | | | $ | 43,441 | | | | | | $ | 8,308 | | |
Supplemental information: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash Payments for Interest
|
| | | $ | 20,304 | | | | | $ | 16,424 | | | | | $ | 4,364 | | | | | | $ | 402 | | |
Cash Payments for Income Taxes, net
|
| | | $ | 47 | | | | | $ | 385 | | | | | $ | 11 | | | | | | $ | — | | |
Non-cash transactions: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease Deposits Applied Against the Purchase
of Aircraft |
| | | $ | 19,976 | | | | | $ | — | | | | | $ | — | | | | | | $ | — | | |
Aircraft and Flight Equipment Acquired through Finance Leases
|
| | | $ | — | | | | | $ | 108,978 | | | | | $ | 84,773 | | | | | | $ | — | | |
Right-of-use Assets Acquired through Operating Leases
|
| | | $ | — | | | | | $ | 5,470 | | | | | $ | — | | | | | | $ | — | | |
Purchases of Property & Equipment in Accounts Payable
|
| | | $ | 734 | | | | | $ | 991 | | | | | $ | — | | | | | | $ | — | | |
Loans to Stockholders
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,500 | | | | | | $ | — | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
December 31, 2020
|
| |
December 31, 2019
|
| |
December 31, 2018
|
| | |
April 10, 2018
|
| ||||||||||||
Cash and Equivalents
|
| | | $ | 62,028 | | | | | $ | 51,006 | | | | | $ | 29,600 | | | | | | $ | — | | |
Restricted Cash
|
| | | | 8,335 | | | | | | 13,472 | | | | | | 13,841 | | | | | | | 8,308 | | |
Total Cash, Cash Equivalents and Restricted Cash
|
| | | $ | 70,363 | | | | | $ | 64,478 | | | | | $ | 43,441 | | | | | | $ | 8,308 | | |
| Airframes | | | 10-25 years (depending on age) | |
| Engines—Core | | | 7 or 12 years (based on remaining cycles) | |
| Engines—Initial Greentime (time remaining until the first scheduled major maintenance event) | | | 1st scheduled maintenance event | |
|
Leasehold Improvements, Aircraft, other
|
| | 3-25 years (or life of lease, if shorter) | |
|
Office and Ground Equipment
|
| | 5-7 years | |
|
Computer Hardware and Software
|
| | 3-5 years | |
|
Property and Equipment under Finance Leases
|
| | 3-25 years (or life of lease, if shorter) | |
|
Rotable Parts
|
| | 6-16 years (average remaining life of aircraft fleet) | |
Employee Group
|
| |
Number of
Active Employees Represented |
| |
Union
|
| |
Date on which
Collective Bargaining Agreement Becomes Amendable |
| ||||||
Sun Country Pilots
|
| | | | 395 | | | | | | ALPA | | | |
October 31, 2020
|
|
Sun Country Flight Attendants
|
| | | | 466 | | | | | | IBT | | | |
December 31, 2019
|
|
Sun Country Dispatchers
|
| | | | 22 | | | | | | TWU | | | |
November 30, 2024
|
|
| Assets: | | | | | | | |
|
Restricted Cash
|
| | | $ | 8,308 | | |
|
Investments
|
| | | | 3,810 | | |
|
Accounts Receivable
|
| | | | 31,796 | | |
|
Inventory
|
| | | | 5,295 | | |
|
Prepaid Expenses
|
| | | | 7,617 | | |
|
Property and Equipment
|
| | | | 38,511 | | |
|
Goodwill
|
| | | | 222,223 | | |
|
Other Intangible Assets
|
| | | | 104,000 | | |
|
Aircraft Lease Deposits
|
| | | | 17,923 | | |
|
Deferred Tax Asset
|
| | | | 49,634 | | |
|
Other Assets
|
| | | | 1,071 | | |
|
Total Assets
|
| | | | 490,188 | | |
| Liabilities: | | | | | | | |
|
Accounts Payable
|
| | | | 50,016 | | |
|
Accrued Salaries, Wages, and Benefits
|
| | | | 9,006 | | |
|
Accrued Transportation Taxes
|
| | | | 12,237 | | |
|
Air Traffic Liabilities
|
| | | | 72,235 | | |
|
Over-market Liabilities
|
| | | | 108,017 | | |
|
Finance Lease Obligations
|
| | | | 10,038 | | |
|
Loyalty Program Liabilities
|
| | | | 37,165 | | |
|
Long-term Debt
|
| | | | 941 | | |
|
Other Liabilities
|
| | | | 2,758 | | |
|
Total Liabilities
|
| | | | 302,413 | | |
|
Total Purchase Price
|
| | | $ | 187,775 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
|
Year Ended December 31,
|
| |
For the Period
April 11, 2018 to |
| | |
For the Period
January 1, 2018 to |
| |||||||||||||||||
|
2020
|
| |
2019
|
| |
December 31, 2018
|
| | |
April 10, 2018
|
| ||||||||||||||
Scheduled service . . . . . . . . . . . . . . .
|
| | | $ | 193,047 | | | | | $ | 396,113 | | | | | $ | 224,507 | | | | | | $ | 132,234 | | |
Charter service . . . . . . . . . . . . . . . . .
|
| | | | 98,130 | | | | | | 174,562 | | | | | | 111,317 | | | | | | | 40,663 | | |
Ancillary(1) . . . . . . . . . . . . . . . . . . . .
|
| | | | 68,055 | | | | | | 118,158 | | | | | | — | | | | | | | — | | |
Passenger . . . . . . . . . . . . . . . . .
|
| | | | 359,232 | | | | | | 688,833 | | | | | | 335,824 | | | | | | | 172,897 | | |
Cargo . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 36,809 | | | | | | — | | | | | | — | | | | | | | — | | |
Ancillary(1) . . . . . . . . . . . . . . . . . . . .
|
| | | | — | | | | | | — | | | | | | 41,065 | | | | | | | 15,670 | | |
Other . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 5,445 | | | | | | 12,551 | | | | | | 8,042 | | | | | | | 8,885 | | |
Total Operating Revenue . . . . .
|
| | | $ | 401,486 | | | | | $ | 701,384 | | | | | $ | 384,931 | | | | | | $ | 197,452 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
|
Year Ended December 31,
|
| |
For the Period
April 11, 2018 to |
| | |
For the Period
January 1, 2018 to |
| |||||||||||||||||
|
2020
|
| |
2019
|
| |
December 31, 2018
|
| | |
April 10, 2018
|
| ||||||||||||||
Domestic . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 382,463 | | | | | $ | 666,332 | | | | | $ | 368,456 | | | | | | $ | 173,995 | | |
Latin America . . . . . . . . . . . . . . . . . .
|
| | | | 18,515 | | | | | | 33,716 | | | | | | 15,628 | | | | | | | 23,003 | | |
Other . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 508 | | | | | | 1,336 | | | | | | 847 | | | | | | | 454 | | |
Total Operating Revenue . . . . .
|
| | | $ | 401,486 | | | | | $ | 701,384 | | | | | $ | 384,931 | | | | | | $ | 197,452 | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Contract Assets | | | | | | | | | | | | | |
Costs to fulfill contract with Amazon . . . . . . . . . . . . . . . .
|
| | | $ | 3,614 | | | | | $ | — | | |
Air Traffic Liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 101,075 | | | | | $ | 116,660 | | |
Loyalty Program Liabilities . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 22,069 | | | | | | 22,892 | | |
Amazon Deferred Start-up Costs Payments Received . . .
|
| | | | 5,240 | | | | | | 1,633 | | |
Total Contract Liabilities . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 128,384 | | | | | $ | 141,185 | | |
| | |
2020
|
| |
2019
|
| ||||||
Balance—December 31, 2018 . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | | | | | | $ | 23,950 | | |
ASC 606 adoption adjustment (January 1, 2019) . . . . . . . .
|
| | | | | | | | | | 4,867 | | |
Balance—January 1 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 22,892 | | | | | $ | 28,817 | | |
Loyalty Points Earned . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 4,015 | | | | | | 6,483 | | |
Loyalty Points Redeemed(1) . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | (4,838) | | | | | | (12,408) | | |
Balance—December 31 . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 22,069 | | | | | $ | 22,892 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
|
Year Ended December 31,
|
| |
For the Period
April 11, 2018 to |
| | |
For the Period
January 1, 2018 to |
| |||||||||||||||||
|
2020
|
| |
2019
|
| |
December 31, 2018
|
| | |
April 10, 2018
|
| ||||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income / (Loss) . . . . . . . . . . . . . .
|
| | | $ | (3,904) | | | | | $ | 46,072 | | | | | $ | (367) | | | | | | $ | 25,910 | | |
Denominator:
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted Average Common Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Outstanding—Basic . . . . . . . . . . .
|
| | | | 46,806,042 | | | | | | 46,773,038 | | | | | | 46,700,990 | | | | | | | 100,000,000 | | |
Dilutive effects of Warrants . . . . . . .
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | |
Dilutive effect of Stock Options and
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Warrants(1) . . . . . . . . . . . . . . . . . . .
|
| | | | — | | | | | | 1,136,375 | | | | | | — | | | | | | | — | | |
Weighted Average Common Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Outstanding—Diluted . . . . . . . . . .
|
| | | | 46,806,042 | | | | | | 47,909,413 | | | | | | 46,700,990 | | | | | | | 100,000,000 | | |
Basic earnings / (loss) per share . . . .
|
| | | $ | (0.08) | | | | | $ | 0.99 | | | | | $ | (0.01) | | | | | | $ | 0.26 | | |
Diluted earnings / (loss) per share . .
|
| | | $ | (0.08) | | | | | $ | 0.96 | | | | | $ | (0.01) | | | | | | $ | 0.26 | | |
| | |
December 31, 2019
|
| |
Additions
|
| |
Removals
|
| |
December 31, 2020
|
| ||||||||||||
Passenger: | | | | | | | | | | | | | | | | | | | | | | | | | |
Owned .
|
| | | | 5 | | | | | | 9 | | | | | | — | | | | | | 14 | | |
Finance leases .
|
| | | | 10 | | | | | | — | | | | | | (5) | | | | | | 5 | | |
Operating leases . .
|
| | | | 14 | | | | | | — | | | | | | (2) | | | | | | 12 | | |
Seasonal leases . .
|
| | | | 2 | | | | | | — | | | | | | (2) | | | | | | — | | |
Sun Country Airlines’ Fleet
|
| | | | 31 | | | | | | 9 | | | | | | (9) | | | | | | 31 | | |
Cargo Aircraft Operated for Amazon
|
| | | | — | | | | | | 12 | | | | | | — | | | | | | 12 | | |
Total Aircraft Operated
|
| | | | 31 | | | | | | 21 | | | | | | (9) | | | | | | 43 | | |
| | |
December 31, 2018
|
| |
Additions
|
| |
Removals
|
| |
December 31, 2019
|
| ||||||||||||
Owned
|
| | | | 3 | | | | | | 2 | | | | | | — | | | | | | 5 | | |
Finance leases
|
| | | | 5 | | | | | | 5 | | | | | | — | | | | | | 10 | | |
Operating leases
|
| | | | 19 | | | | | | — | | | | | | (5) | | | | | | 14 | | |
Seasonal leases
|
| | | | 3 | | | | | | 2 | | | | | | (3) | | | | | | 2 | | |
Sun Country Airlines’ Fleet
|
| | | | 30 | | | | | | 9 | | | | | | (8) | | | | | | 31 | | |
| | |
December 31, 2020
|
| |||||||||||||||
|
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |||||||||||
Goodwill . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 222,223 | | | | | $ | — | | | | | $ | 222,223 | | |
Intangible Assets with Finite Lives: | | | | | | | | | | | | | | | | | | | |
Customer Relationships . . . . . . . . . . . . . . . .
|
| | | | 48,000 | | | | | | (10,890) | | | | | | 37,110 | | |
Intangible Assets with Indefinite Lives: | | | | | | | | | | | | | | | | | | | |
Tradename . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 56,000 | | | | | | — | | | | | | 56,000 | | |
Total Other Intangible Assets . . . . . . . . . . .
|
| | | | 104,000 | | | | | | (10,890) | | | | | | 93,110 | | |
Total Goodwill and Other Intangible Assets . . . .
|
| | | $ | 326,223 | | | | | $ | (10,890) | | | | | $ | 315,333 | | |
| | |
December 31, 2019
|
| |||||||||||||||
|
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |||||||||||
Goodwill . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 222,223 | | | | | $ | — | | | | | $ | 222,223 | | |
Intangible Assets with Finite Lives: | | | | | | | | | | | | | | | | | | | |
Customer Relationships . . . . . . . . . . . . . . . .
|
| | | | 48,000 | | | | | | (6,890) | | | | | | 41,110 | | |
Intangible Assets with Indefinite Lives:
|
| | | | | | | | | | | | | | | | | | |
Tradename . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 56,000 | | | | | | — | | | | | | 56,000 | | |
Total Other Intangible Assets . . . . . . . . . . .
|
| | | | 104,000 | | | | | | (6,890) | | | | | | 97,110 | | |
Total Goodwill and Other Intangible Assets . . . .
|
| | | $ | 326,223 | | | | | $ | (6,890) | | | | | $ | 319,333 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Notes payable under the Company’s 2019-1 EETC agreement dated
December 2019, with original loan amounts of $248,587 payable in bi-annual installments through December 2027. These notes bear interest at an annual rate of between 4.13% and 6.95% and are secured by the equipment for which the loan was used |
| | | $ | 227,347 | | | | | $ | 28,280 | | |
U. S. Department of the Treasury CARES Act Loan (see terms and conditions above)
|
| | | | 45,419 | | | | | | — | | |
Notes payable to Wilmington Trust Company dated October and
November 2018, with original loan amounts totaling $55,671 payable in monthly installments through November 2023. These notes bore interest at an annual rate of 8.45%. They were refinanced in January 2020 through 2019-1 EETC notes |
| | | | — | | | | | | 46,617 | | |
Note payable to Wilmington Trust Company dated February 2019, with an original loan amount of $12,750 payable in monthly installments of $151 through January 2024, and then final lump sum payment of $2,825 in February 2024. This note bears interest at an annual rate of 8.45% and is secured by the equipment for which the loan was used
|
| | | | 9,813 | | | | | | 11,237 | | |
Note payable to Wilmington Trust Company dated November 2018, with an original loan amount of $3,671 payable in monthly installments of $44 through October 2023, and then final lump sum payment of $1,101 in November 2023. This note bears interest at an annual rate of 8.45% and is secured by the equipment for which the loan was used
|
| | | | 2,693 | | | | | | 3,105 | | |
Note payable to Alliance Bank dated February 2019, with an original loan amount of $600 payable in monthly installments of $5 through March 2029. This note bears interest at an annual rate of 5.0%
|
| | | | 519 | | | | | | 569 | | |
Notes payable to Riverland Bank dated between April 2015 and May 2016, with
original loan amounts totaling $734 payable in monthly installments with expirations between April 2020 and April 2021. The notes bear interest at an annual rate of 5.15% and are secured by the equipment for which the loan was used |
| | | | 10 | | | | | | 97 | | |
Total Debt
|
| | | | 285,801 | | | | | | 89,905 | | |
Less: Unamortized debt issuance costs
|
| | | | (3,338) | | | | | | (2,988) | | |
Less: Current Maturities of Long-term Debt
|
| | | | (26,118) | | | | | | (13,197) | | |
Total Long-term Debt
|
| | | $ | 256,345 | | | | | $ | 73,720 | | |
Year Ending December 31
|
| |
Debt Principal
Payments |
| |
Amortization of Debt
Issuance Costs |
| |
Net Debt
|
| |||||||||
2021
|
| | | $ | 26,928 | | | | | $ | (810) | | | | | $ | 26,118 | | |
2022
|
| | | | 28,846 | | | | | | (752) | | | | | | 28,094 | | |
2023
|
| | | | 43,819 | | | | | | (678) | | | | | | 43,141 | | |
2024
|
| | | | 67,659 | | | | | | (554) | | | | | | 67,105 | | |
2025
|
| | | | 64,810 | | | | | | (342) | | | | | | 64,468 | | |
Thereafter
|
| | | | 53,739 | | | | | | (202) | | | | | | 53,537 | | |
Total
|
| | | $ | 285,801 | | | | | $ | (3,338) | | | | | $ | 282,463 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Carrying Amount
|
| | | $ | 285,801 | | | | | $ | 89,905 | | |
Fair Value
|
| | | $ | 279,119 | | | | | $ | 96,342 | | |
| | |
Classification
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Assets | | | | | | | | | | | | | | | | |
Finance lease assets, net
|
| | Property and Equipment, net | | | | $ | 104,815 | | | | | $ | 194,328 | | |
Operating lease assets
|
| | Operating Lease Right-of-use Assets | | | | | 121,269 | | | | | | 147,148 | | |
Total lease assets
|
| | | | | | $ | 226,084 | | | | | $ | 341,476 | | |
Liabilities | | | | | | | | | | | | | | | | |
Current: | | | | | | | | | | | | | | | | |
Finance lease liabilities
|
| |
Short-term Finance Lease Obligations
|
| | | $ | 11,460 | | | | | $ | 92,318 | | |
Operating lease liabilities
|
| |
Short-term Operating Lease
Obligations |
| | | | 34,492 | | | | | | 30,611 | | |
Long-term: | | | | | | | | | | | | | | | | |
Finance lease liabilities
|
| |
Long-term Finance Lease Obligations
|
| | | | 95,710 | | | | | | 105,037 | | |
Operating lease liabilities
|
| |
Long-term Operating Lease
Obligations |
| | | | 112,707 | | | | | | 141,879 | | |
Total lease liabilities
|
| | | | | | $ | 254,369 | | | | | $ | 369,845 | | |
| | |
Finance
|
| |
Operating Leases
|
| ||||||||||||||||||||||||
|
Leases
|
| |
Aircraft
|
| |
Real Estate
|
| |
Other
|
| |
Total
|
| |||||||||||||||||
2021 | | | | $ | 17,572 | | | | | $ | 38,076 | | | | | $ | 2,218 | | | | | $ | 1,675 | | | | | $ | 41,969 | | |
2022
|
| | | | 15,460 | | | | | | 32,842 | | | | | | 1,962 | | | | | | 1,561 | | | | | | 36,365 | | |
2023
|
| | | | 15,460 | | | | | | 32,592 | | | | | | 1,466 | | | | | | 659 | | | | | | 34,717 | | |
2024
|
| | | | 25,177 | | | | | | 24,476 | | | | | | 1,466 | | | | | | — | | | | | | 25,942 | | |
2025 . . .
|
| | | | 12,489 | | | | | | 9,630 | | | | | | 1,466 | | | | | | — | | | | | | 11,096 | | |
Thereafter
|
| | | | 52,949 | | | | | | 8,222 | | | | | | 5,071 | | | | | | — | | | | | | 13,293 | | |
Total Minimum Lease Payments
|
| | | | 139,107 | | | | | | 145,838 | | | | | | 13,649 | | | | | | 3,895 | | | | | | 163,382 | | |
Less: Amount Representing Interest
|
| | | | (31,937) | | | | | | (18,034) | | | | | | (2,662) | | | | | | (265) | | | | | | (20,961) | | |
Present Value of Minimum Lease Payments
|
| | | | 107,170 | | | | | | 127,804 | | | | | | 10,987 | | | | | | 3,630 | | | | | | 142,421 | | |
Plus: Tennant Improvements
|
| | | | — | | | | | | — | | | | | | 4,778 | | | | | | — | | | | | | 4,778 | | |
Less: Short-term Obligations
|
| | | | (11,460) | | | | | | (30,880) | | | | | | (2,105) | | | | | | (1,507) | | | | | | (34,492) | | |
Long-term Lease Obligations
|
| | | $ | 95,710 | | | | | $ | 96,924 | | | | | $ | 13,660 | | | | | $ | 2,123 | | | | | $ | 112,707 | | |
| | | | | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | | | | |
Year Ended
December 31, |
| |
For the Period
April 11, 2018 to December 31, 2018 |
| | |
For the Period
January 1, 2018 to April 10, 2018 |
| |||||||||||||||
| | |
Classification
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||
Finance lease cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of leased assets
|
| | Depreciation and Amortization | | | | $ | 11,948 | | | | | $ | 13,104 | | | | | $ | 4,475 | | | | | | $ | 119 | | |
Interest on lease
liabilities |
| | Interest Expense | | | | | 8,659 | | | | | | 10,741 | | | | | | 4,754 | | | | | | | 293 | | |
Operating lease cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Included in ROU
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
asset—Aircraft
|
| | Aircraft Rent(1) | | | | | 30,717 | | | | | | 40,043 | | | | | | 33,315 | | | | | | | 16,177 | | |
Included in ROU asset—Other
|
| |
Ground Handling, Landing Fees and Airport Rent & Other Operating
|
| | | | 4,872 | | | | | | 5,415 | | | | | | 3,832 | | | | | | | 1,648 | | |
Short-term
|
| | Aircraft Rent | | | | | 1,813 | | | | | | 5,345 | | | | | | 2,622 | | | | | | | 6,148 | | |
Variable—Aircraft
|
| | Aircraft Rent(1) | | | | | (1,541) | | | | | | 4,520 | | | | | | 894 | | | | | | | 6,004 | | |
Variable—Other
|
| | Landing Fees & Airport Rentals | | | | | 1,049 | | | | | | 1,345 | | | | | | 702 | | | | | | | 440 | | |
Total Lease cost
|
| | | | | | $ | 57,517 | | | | | $ | 80,513 | | | | | $ | 50,594 | | | | | | $ | 30,829 | | |
| | |
For the Year Ended
December 31, |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
Operating Cash Flows for Operating Leases . . . . . . . . .
|
| | | $ | 34,576 | | | | | $ | 50,081 | | |
Operating Cash Flows for Finance Leases . . . . . . . . . .
|
| | | $ | 8,659 | | | | | $ | 10,741 | | |
Financing Cash Flows for Finance Leases . . . . . . . . . .
|
| | | $ | 89,697 | | | | | $ | 8,258 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
|
Weighted-average remaining lease term | | | | | | | |
Operating Leases . . . . . . . . . . . . . . . . .
|
| |
4.8 years
|
| |
6.0 years
|
|
Finance Leases . . . . . . . . . . . . . . . . . . .
|
| |
8.6 years
|
| |
6.0 years
|
|
Weighted-average discount rates | | | | | | | |
Operating Leases . . . . . . . . . . . . . . . . .
|
| |
6.0%
|
| |
5.8%
|
|
Finance Leases . . . . . . . . . . . . . . . . . . .
|
| |
6.1%
|
| |
6.0%
|
|
| | |
Time-Based Stock Options
|
| |||||||||||||||||||||
|
Number of
shares |
| |
Weighted
average exercise price per share |
| |
Weighted
average grant date fair value |
| |
Weighted
average remaining contractual term (years) |
| ||||||||||||||
Outstanding as of December 31, 2018 . . . . . . . . . . . . .
|
| | | | 2,243,588 | | | | | $ | 5.29 | | | | | $ | 2.39 | | | | | | 9.8 | | |
Granted . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 472,253 | | | | | $ | 7.93 | | | | | $ | 3.14 | | | | | | | | |
Forfeited . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | (434,533) | | | | | $ | 5.29 | | | | | $ | 2.39 | | | | | | | | |
Outstanding as of December 31, 2019 . . . . . . . . . . . . .
|
| | | | 2,281,308 | | | | | $ | 5.84 | | | | | $ | 2.54 | | | | | | 9.0 | | |
Granted . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 221,941 | | | | | $ | 17.99 | | | | | $ | 7.02 | | | | | | | | |
Forfeited . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | (173,788) | | | | | $ | 14.65 | | | | | $ | 5.70 | | | | | | | | |
Outstanding as of December 31, 2020 . . . . . . . . . . . . .
|
| | | | 2,329,461 | | | | | $ | 6.36 | | | | | $ | 2.74 | | | | | | 7.6 | | |
Exercisable as of December 31, 2020 . . . . . . . . . . . . .
|
| | | | 1,054,059 | | | | | $ | 5.64 | | | | | $ | 2.50 | | | | | | | | |
Vested or expected to vest, December 31, 2020 . . . . .
|
| | | | 2,329,461 | | | | | $ | 6.36 | | | | | $ | 2.74 | | | | | | | | |
| | |
Performance-Based Stock Options
|
| |||||||||||||||||||||
|
Number of
shares |
| |
Weighted
average exercise price per share |
| |
Weighted
average grant date fair value |
| |
Weighted
average remaining contractual term (years) |
| ||||||||||||||
Outstanding as of December 31, 2018 . . . . . . . . . . . . .
|
| | | | 3,583,923 | | | | | $ | 5.29 | | | | | $ | 1.50 | | | | | | 9.8 | | |
Granted . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 746,836 | | | | | $ | 7.96 | | | | | $ | 2.01 | | | | | | | | |
Forfeited . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | (827,812) | | | | | $ | 5.29 | | | | | $ | 1.50 | | | | | | | | |
Outstanding as of December 31, 2019
|
| | | | 3,502,947 | | | | | $ | 5.86 | | | | | $ | 1.61 | | | | | | 9.0 | | |
Granted . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 346,984 | | | | | $ | 17.99 | | | | | $ | 4.36 | | | | | | | | |
Forfeited . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | (272,679) | | | | | $ | 14.65 | | | | | $ | 3.59 | | | | | | | | |
Outstanding as of December 31, 2020 . . . . . . . . . . . . .
|
| | | | 3,577,252 | | | | | $ | 6.38 | | | | | $ | 1.72 | | | | | | 7.6 | | |
Exercisable as of December 31, 2020 . . . . . . . . . . . . .
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | | | |
Vested or expected to vest, December 31, 2020 . . . . .
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | | | |
| | |
2020
|
| |
2019
|
|
Expected Term . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| |
5.59 years
|
| |
5.67 years
|
|
Expected Volatility . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| |
38.8%
|
| |
33.9%
|
|
Risk-free Interest Rate . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| |
1.7%
|
| |
1.7%
|
|
Expected Dividend Yield . . . . . . . . . . . . . . . . . . . . . . . .
|
| |
—
|
| |
—
|
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Balance—January 1
|
| | | $ | 2,233 | | | | | $ | (12,006) | | |
Non-cash gains (losses)
|
| | | | (12,206) | | | | | | 10,791 | | |
Contract settlements
|
| | | | 8,800 | | | | | | 3,448 | | |
Balance—December 31
|
| | | $ | (1,173) | | | | | $ | 2,233 | | |
| | |
Year Ended December 31,
|
| |
For the Period
April 11, 2018 to December 31, 2018 |
| ||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||
Non-cash gains (losses)
|
| | | $ | (12,206) | | | | | $ | 10,791 | | | | | $ | (12,006) | | |
Cash Premiums Paid
|
| | | | (2,053) | | | | | | (665) | | | | | | (2,280) | | |
Total Fuel Derivative gains (losses)
|
| | | $ | (14,259) | | | | | $ | 10,126 | | | | | $ | (14,286) | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Fuel Derivative Contracts
|
| | | $ | — | | | | | $ | 1,173 | | | | | $ | — | | | | | $ | 1,173 | | |
Total Liabilities measured at fair value on a recurring basis
|
| | | $ | — | | | | | $ | 1,173 | | | | | $ | — | | | | | $ | 1,173 | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Fuel Derivative Contracts
|
| | | $ | — | | | | | $ | 2,233 | | | | | $ | — | | | | | $ | 2,233 | | |
Total Assets measured at fair value on a recurring basis
|
| | | $ | — | | | | | $ | 2,233 | | | | | $ | — | | | | | $ | 2,233 | | |
| | |
Successor
|
| |||||||||||||||
|
Year Ended December 31,
|
| |
For the period
April 11, 2018 to December 31, 2018 |
| ||||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||
Current: | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
State and Local
|
| | | | 10 | | | | | | 66 | | | | | | — | | |
Total Current Tax Expense
|
| | | | 10 | | | | | | 66 | | | | | | — | | |
Deferred: | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | | (597) | | | | | | 12,509 | | | | | | 129 | | |
State and Local
|
| | | | (191) | | | | | | 1,513 | | | | | | 32 | | |
Total Deferred Tax Expense / (Benefit)
|
| | | | (788) | | | | | | 14,022 | | | | | | 161 | | |
Total Income Tax Expense / (Benefit)
|
| | | $ | (778) | | | | | $ | 14,088 | | | | | $ | 161 | | |
| | |
Successor
|
| |||||||||||||||
|
Year Ended December 31,
|
| |
For the period
April 11, 2018 to December 31, 2018 |
| ||||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||
Expected Provision at Federal Statutory
|
| | | | | | | | | | | | | | | | | | |
Tax Rate
|
| | | | 21.0% | | | | | | 21.0% | | | | | | 21.0% | | |
State Tax, net of Federal Impact
|
| | | | 3.1% | | | | | | 2.1% | | | | | | (12.0)% | | |
Employee Parking
|
| | | | (3.3)% | | | | | | 0.2% | | | | | | (40.4)% | | |
Meals and Entertainment
|
| | | | (2.2)% | | | | | | 0.2% | | | | | | (42.9)% | | |
Other Permanent Adjustments
|
| | | | (2.0)% | | | | | | 0.0% | | | | | | (3.6)% | | |
Effective Tax Rate
|
| | | | 16.6% | | | | | | 23.5% | | | | | | (77.9)% | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Deferred Tax Assets: | | | | | | | | | | | | | |
Net Operating Loss
|
| | | $ | 75,389 | | | | | $ | 24,680 | | |
Operating Lease Obligations
|
| | | | 32,942 | | | | | | 38,629 | | |
Finance Lease Obligations
|
| | | | 20,095 | | | | | | 45,392 | | |
Goodwill and Other Intangible Assets
|
| | | | 12,586 | | | | | | 15,325 | | |
Loyalty Program Liabilities
|
| | | | 4,911 | | | | | | 5,064 | | |
Accrued Maintenance
|
| | | | 4,434 | | | | | | 7,481 | | |
Other
|
| | | | 4,318 | | | | | | 2,769 | | |
Total Deferred Tax Assets
|
| | | | 154,675 | | | | | | 139,340 | | |
Deferred Tax Liabilities: | | | | | | | | | | | | | |
Accelerated Depreciation
|
| | | | (67,105) | | | | | | (24,858) | | |
Operating Lease Right-of-use Assets
|
| | | | (27,892) | | | | | | (33,844) | | |
Finance Lease Assets
|
| | | | (23,462) | | | | | | (44,696) | | |
Unrealized Gain on Fuel Derivatives
|
| | | | — | | | | | | (514) | | |
Total Deferred Tax Liabilities
|
| | | | (118,459) | | | | | | (103,912) | | |
Total Net Deferred Tax Assets
|
| | | $ | 36,216 | | | | | $ | 35,428 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
|
Year Ended December 31,
|
| |
For the Period
April 11, 2018 to December 31, 2018 |
| | |
For the Period
January 1, 2018 to April 10, 2018 |
| |||||||||||||||||
|
2020
|
| |
2019
|
| |||||||||||||||||||||
Non-Discretionary
|
| | | $ | 1,040 | | | | | $ | 908 | | | | | $ | 592 | | | | | | $ | 308 | | |
Discretionary
|
| | | | 4,263 | | | | | | 4,246 | | | | | | 2,436 | | | | | | | 1,026 | | |
Total 401(k) Contributions
|
| | | $ | 5,303 | | | | | $ | 5,154 | | | | | $ | 3,028 | | | | | | $ | 1,334 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
|
Year Ended December 31,
|
| |
For the Period
April 11, 2018 to December 31, 2018 |
| | |
For the Period
January 1, 2018 to April 10, 2018 |
| |||||||||||||||||
|
2020
|
| |
2019
|
| |||||||||||||||||||||
CARES Act grant recognition(1)
|
| | | $ | (62,312) | | | | | $ | — | | | | | $ | — | | | | | | $ | — | | |
CARES Act employee retention credit(2)
|
| | | | (2,328) | | | | | | — | | | | | | — | | | | | | | — | | |
Contractual obligations for retired technology(3)
|
| | | | — | | | | | | 7,578 | | | | | | — | | | | | | | — | | |
Sale of airport slot rights(4)
|
| | | | — | | | | | | (1,200) | | | | | | — | | | | | | | — | | |
Sun Country Rewards program
modifications(5) |
| | | | — | | | | | | — | | | | | | (8,463) | | | | | | | — | | |
Early-out payments and other outsourcing expenses(6)
|
| | | | — | | | | | | — | | | | | | 1,757 | | | | | | | 271 | | |
Other(7) | | | | | 77 | | | | | | 714 | | | | | | — | | | | | | | — | | |
Total Special Items, net
|
| | | $ | (64,563) | | | | | $ | 7,092 | | | | | $ | (6,706) | | | | | | $ | 271 | | |
| | |
Year Ended December 31, 2020
|
| |||||||||||||||
|
Passenger
|
| |
Cargo
|
| |
Consolidated
|
| |||||||||||
Operating Revenues . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 364,677 | | | | | $ | 36,809 | | | | | $ | 401,486 | | |
Non-Fuel Operating Expenses . . . . . . . . . . . . . .
|
| | | | 332,742 | | | | | | 32,530 | | | | | | 365,272 | | |
Aircraft Fuel . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 83,392 | | | | | | — | | | | | | 83,392 | | |
Special Items, net . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | (53,842) | | | | | | (10,721) | | | | | | (64,563) | | |
Total Operating Expenses . . . . . . . . . . . . . . . . . . . . .
|
| | | | 362,292 | | | | | | 21,809 | | | | | | 384,101 | | |
Operating Income . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 2,385 | | | | | $ | 15,000 | | | | | $ | 17,385 | | |
Interest Income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | | | | | | | | | | | | $ | 377 | | |
Interest Expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | | | | | | | | | | | | | (22,073) | | |
Other Non-operating Income (Expense), net . . . . . . .
|
| | | | | | | | | | | | | | | | (371) | | |
Income / (Loss) before Income Tax . . . . . . . . . . . . . .
|
| | | | | | | | | | | | | | | $ | (4,682) | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
ASSETS | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash and Equivalents . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | — | | | | | $ | 7 | | |
Total Current Assets . . . . . . . . . . . . . . . . . .
|
| | | | — | | | | | | 7 | | |
Other Assets: | | | | | | | | | | | | | |
Investment in Subsidiary . . . . . . . . . . . . . . . . . . .
|
| | | | 282,569 | | | | | | 284,185 | | |
Other Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 1,429 | | | | | | — | | |
Total Other Assets . . . . . . . . . . . . . . . . . . . .
|
| | | | 283,998 | | | | | | 284,185 | | |
Total Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 283,998 | | | | | $ | 284,192 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Other Current Liabilities . . . . . . . . . . . . . . . . . . .
|
| | | $ | 181 | | | | | $ | 468 | | |
Total Current Liabilities . . . . . . . . . . . . . . . .
|
| | | | 181 | | | | | | 468 | | |
Total Liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 181 | | | | | | 468 | | |
Stockholders’ Equity: | | | | | | | | | | | | | |
Common Stock . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 239,162 | | | | | | 239,141 | | |
Loans to Stockholders . . . . . . . . . . . . . . . . . . . . . .
|
| | | | (3,500) | | | | | | (3,500) | | |
Additional Paid In Capital . . . . . . . . . . . . . . . . . . .
|
| | | | 9,831 | | | | | | 5,855 | | |
Retained Earnings . . . . . . . . . . . . . . . . . . . . .
|
| | | | 38,324 | | | | | | 42,228 | | |
Total Stockholders’ Equity . . . . . . . . . . . . . .
|
| | | | 283,817 | | | | | | 283,724 | | |
Total Liabilities and Stockholders’ Equity . . . . . . .
|
| | | $ | 283,998 | | | | | $ | 284,192 | | |
| | |
Year Ended December 31,
|
| |
For the Period
April 11, 2018 to December 31, 2018 |
| ||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||
Operating Expenses: | | | | | | | | | | | | | | | | | | | |
Other Operating, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 179 | | | | | $ | 439 | | | | | $ | 564 | | |
Total Operating Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 179 | | | | | | 439 | | | | | | 564 | | |
Operating Income / (Loss)
|
| | | | (179) | | | | | | (439) | | | | | | (564) | | |
Non-operating Income (Expense): | | | | | | | | | | | | | | | | | | | |
Equity in Income / (Loss) of Subsidiaries
|
| | | | (3,725) | | | | | | 46,283 | | | | | | 197 | | |
Other, net
|
| | | | — | | | | | | 228 | | | | | | — | | |
Total Non-operating Income/ (Expense), net . . . . . . . . . . . .
|
| | | | (3,725) | | | | | | 46,511 | | | | | | 197 | | |
Income / (Loss) before Income Tax
|
| | | | (3,904) | | | | | | 46,072 | | | | | | (367) | | |
Income Tax Expense / (Benefit) . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | — | | | | | | — | | | | | | — | | |
Net Income / (Loss)
|
| | | $ | (3,904) | | | | | $ | 46,072 | | | | | $ | (367) | | |
| | |
Year Ended December 31,
|
| |
For the Period
April 11, 2018 to December 31, 2018 |
| ||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | | | | | | | |
Net Cash Provided by Operating Activities
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | | | | | | | |
Net Payments to Subsidiary
|
| | | | (28) | | | | | | — | | | | | | (47,866) | | |
Net Cash Used in Investing Activities
|
| | | | (28) | | | | | | — | | | | | | (47,866) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | | | | | | | |
Cash Contributions from Stockholders
|
| | | | — | | | | | | — | | | | | | 47,866 | | |
Net Payments from Subsidiary
|
| | | | — | | | | | | 7 | | | | | | — | | |
Proceeds Received from Exercise of Apollo Warrants
|
| | | | 21 | | | | | | — | | | | | | — | | |
Net Cash Provided by Financing Activities
|
| | | | 21 | | | | | | 7 | | | | | | 47,866 | | |
Net Increase / (Decrease) in Cash, Cash Equivalents and Restricted
Cash |
| | | | (7) | | | | | | 7 | | | | | | — | | |
Cash, Cash Equivalents and Restricted Cash—Beginning of the Period
|
| | |
|
7
|
| | | |
|
—
|
| | | |
|
—
|
| |
Cash, Cash Equivalents and Restricted Cash—End of the Period
|
| | | $ | — | | | | | $ | 7 | | | | | $ | — | | |
| | |
First
Quarter |
| |
Second
Quarter |
| |
Third
Quarter |
| |
Fourth
Quarter |
| ||||||||||||
2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Revenues
|
| | | $ | 180,330 | | | | | $ | 35,376 | | | | | $ | 77,973 | | | | | $ | 107,807 | | |
Operating Income / (Loss)
|
| | | | 15,230 | | | | | | (2,234) | | | | | | 8,817 | | | | | | (4,428) | | |
Net Income / (Loss)
|
| | | $ | 7,251 | | | | | $ | (6,040) | | | | | $ | 2,927 | | | | | $ | (8,042) | | |
Earnings / (Loss) Per Share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.16 | | | | | $ | (0.13) | | | | | $ | 0.06 | | | | | $ | (0.17) | | |
Diluted
|
| | | $ | 0.15 | | | | | $ | (0.13) | | | | | $ | 0.06 | | | | | $ | (0.17) | | |
| | |
First
Quarter |
| |
Second
Quarter |
| |
Third
Quarter |
| |
Fourth
Quarter |
| ||||||||||||
2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Revenues
|
| | | $ | 196,669 | | | | | $ | 169,373 | | | | | $ | 171,478 | | | | | $ | 163,864 | | |
Operating Income
|
| | | | 46,502 | | | | | | 9,541 | | | | | | 10,475 | | | | | | 11,604 | | |
Net Income
|
| | | $ | 33,368 | | | | | $ | 3,713 | | | | | $ | 3,973 | | | | | $ | 5,018 | | |
Earnings Per Share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.71 | | | | | $ | 0.08 | | | | | $ | 0.08 | | | | | $ | 0.11 | | |
Diluted
|
| | | $ | 0.71 | | | | | $ | 0.08 | | | | | $ | 0.08 | | | | | $ | 0.10 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash and Equivalents
|
| | | $ | 269,599 | | | | | $ | 62,028 | | |
Restricted Cash
|
| | | | 6,019 | | | | | | 8,335 | | |
Investments
|
| | | | 5,777 | | | | | | 5,624 | | |
Accounts Receivable, net of an allowance for credit losses of $293 and $224, respectively
|
| | | | 25,897 | | | | | | 28,690 | | |
Short-term Lessor Maintenance Deposits
|
| | | | 1,723 | | | | | | 3,101 | | |
Inventory, net of a reserve for obsolescence of $1,089 and $996, respectively
|
| | | | 5,457 | | | | | | 5,407 | | |
Prepaid Expenses
|
| | | | 11,678 | | | | | | 8,002 | | |
Derivative Assets
|
| | | | 1,205 | | | | | | — | | |
Other Current Assets
|
| | | | 804 | | | | | | 5,553 | | |
Total Current Assets
|
| | | | 328,159 | | | | | | 126,740 | | |
Property & Equipment, net: | | | | | | | | | | | | | |
Aircraft and Flight Equipment
|
| | | | 384,950 | | | | | | 331,685 | | |
Leasehold Improvements and Ground Equipment
|
| | | | 13,856 | | | | | | 13,526 | | |
Computer Hardware and Software
|
| | | | 7,949 | | | | | | 7,845 | | |
Finance Lease Assets
|
| | | | 117,833 | | | | | | 117,833 | | |
Rotable Parts
|
| | | | 8,808 | | | | | | 8,691 | | |
Property & Equipment
|
| | | | 533,396 | | | | | | 479,580 | | |
Accumulated Depreciation & Amortization
|
| | | | (76,467) | | | | | | (65,065) | | |
Total Property & Equipment, net
|
| | | | 456,929 | | | | | | 414,515 | | |
Other Assets: | | | | | | | | | | | | | |
Goodwill
|
| | | | 222,223 | | | | | | 222,223 | | |
Other Intangible Assets, net
|
| | | | 92,110 | | | | | | 93,110 | | |
Operating Lease Right-of-use Assets
|
| | | | 80,587 | | | | | | 121,269 | | |
Aircraft Lease Deposits
|
| | | | 8,027 | | | | | | 10,253 | | |
Long-term Lessor Maintenance Deposits
|
| | | | 18,855 | | | | | | 22,584 | | |
Deferred Tax Asset
|
| | | | 30,810 | | | | | | 36,216 | | |
Other Assets
|
| | | | 6,502 | | | | | | 6,357 | | |
Total Other Assets
|
| | | | 459,114 | | | | | | 512,012 | | |
Total Assets
|
| | | $ | 1,244,202 | | | | | $ | 1,053,267 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Accounts Payable
|
| | | $ | 34,171 | | | | | $ | 34,035 | | |
Accrued Salaries, Wages, and Benefits
|
| | | | 16,870 | | | | | | 16,368 | | |
Accrued Transportation Taxes
|
| | | | 10,402 | | | | | | 5,883 | | |
Air Traffic Liabilities
|
| | | | 94,733 | | | | | | 101,075 | | |
Derivative Liabilities
|
| | | | — | | | | | | 1,174 | | |
Over-market Liabilities
|
| | | | 5,487 | | | | | | 9,281 | | |
Finance Lease Obligations
|
| | | | 9,995 | | | | | | 11,460 | | |
Loyalty Program Liabilities
|
| | | | 7,115 | | | | | | 7,016 | | |
Operating Lease Obligations
|
| | | | 20,672 | | | | | | 34,492 | | |
Current Maturities of Long-term Debt
|
| | | | 29,232 | | | | | | 26,118 | | |
Other Current Liabilities
|
| | | | 8,963 | | | | | | 6,841 | | |
Total Current Liabilities
|
| | | | 237,640 | | | | | | 253,743 | | |
Long-term Liabilities: | | | | | | | | | | | | | |
Over-market Liabilities
|
| | | | 16,113 | | | | | | 28,128 | | |
Finance Lease Obligations
|
| | | | 93,293 | | | | | | 95,710 | | |
Loyalty Program Liabilities
|
| | | | 13,659 | | | | | | 15,053 | | |
Operating Lease Obligations
|
| | | | 77,840 | | | | | | 112,707 | | |
Long-term Debt
|
| | | | 274,109 | | | | | | 256,345 | | |
Income Tax Receivable Agreement Liability
|
| | | | 115,200 | | | | | | — | | |
Other Long-term Liabilities
|
| | | | 6,388 | | | | | | 7,764 | | |
Total Long-term Liabilities
|
| | | | 596,602 | | | | | | 515,707 | | |
Total Liabilities
|
| | | | 834,242 | | | | | | 769,450 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Stockholders’ Equity: | | | | | | | | | | | | | |
Common Stock
|
| | | | 572 | | | | | | 468 | | |
Common stock with $0.01 par value, 995,000,000 shares authorized, 57,153,467 and 46,839,659 issued at March 31, 2021 and December 31, 2020, respectively.
|
| | | | | | | | | | | | |
Loans to Stockholders
|
| | | | — | | | | | | (3,500) | | |
Additional Paid In Capital
|
| | | | 473,848 | | | | | | 248,525 | | |
Retained Earnings / (Deficit)
|
| | | | (64,460) | | | | | | 38,324 | | |
Total Stockholders’ Equity
|
| | | | 409,960 | | | | | | 283,817 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 1,244,202 | | | | | $ | 1,053,267 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Operating Revenues: | | | | | | | | | | | | | |
Passenger
|
| | | $ | 104,195 | | | | | $ | 178,486 | | |
Cargo
|
| | | | 21,585 | | | | | | — | | |
Other
|
| | | | 1,831 | | | | | | 1,844 | | |
Total Operating Revenue
|
| | | | 127,611 | | | | | | 180,330 | | |
Operating Expenses: | | | | | | | | | | | | | |
Aircraft Fuel
|
| | | | 24,274 | | | | | | 55,561 | | |
Salaries, Wages, and Benefits
|
| | | | 44,075 | | | | | | 38,091 | | |
Aircraft Rent
|
| | | | 5,599 | | | | | | 11,032 | | |
Maintenance
|
| | | | 9,210 | | | | | | 6,478 | | |
Sales and Marketing
|
| | | | 5,110 | | | | | | 8,572 | | |
Depreciation and Amortization
|
| | | | 12,615 | | | | | | 10,527 | | |
Ground Handling
|
| | | | 5,230 | | | | | | 9,292 | | |
Landing Fees and Airport Rent
|
| | | | 8,785 | | | | | | 11,114 | | |
Special Items, net
|
| | | | (26,871) | | | | | | — | | |
Other Operating, net
|
| | | | 14,651 | | | | | | 14,433 | | |
Total Operating Expenses
|
| | | | 102,678 | | | | | | 165,100 | | |
Operating Income
|
| | | | 24,933 | | | | | | 15,230 | | |
Non-operating Income (Expense): | | | | | | | | | | | | | |
Interest Income
|
| | | | 15 | | | | | | 251 | | |
Interest Expense
|
| | | | (7,121) | | | | | | (5,616) | | |
Other, net
|
| | | | (5) | | | | | | (169) | | |
Total Non-operating Expense, net
|
| | | | (7,111) | | | | | | (5,534) | | |
Income before Income Tax
|
| | | | 17,822 | | | | | | 9,696 | | |
Income Tax Expense
|
| | | | 5,406 | | | | | | 2,445 | | |
Net Income
|
| | | $ | 12,416 | | | | | $ | 7,251 | | |
Net Income per share to common stockholders: | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.26 | | | | | $ | 0.16 | | |
Diluted
|
| | | $ | 0.24 | | | | | $ | 0.15 | | |
Shares used for computation: | | | | | | | | | | | | | |
Basic
|
| | | | 48,496,077 | | | | | | 46,805,951 | | |
Diluted
|
| | | | 52,508,186 | | | | | | 48,225,603 | | |
| | |
Three Months Ended March 31, 2020
|
| |||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
Common Stock
|
| |
Loans to
Stockholders |
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| | | | | | | ||||||||||||||||||
| | |
Warrants
|
| |
Shares
|
| |
Amount
|
| |
Total
|
| ||||||||||||||||||||||||||||||
December 31, 2019
|
| | | | 40,005,885 | | | | | | 6,800,065 | | | | | $ | 68 | | | | | $ | (3,500) | | | | | $ | 244,928 | | | | | $ | 42,228 | | | | | $ | 283,724 | | |
Exercise of Apollo Warrants
|
| | | | (40,005,885) | | | | | | 40,005,885 | | | | | | 400 | | | | | | — | | | | | | (379) | | | | | | — | | | | | | 21 | | |
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,251 | | | | | | 7,251 | | |
Stock-based Compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 369 | | | | | | — | | | | | | 369 | | |
March 31, 2020
|
| | | | — | | | | | | 46,805,950 | | | | | $ | 468 | | | | | $ | (3,500) | | | | | $ | 244,918 | | | | | $ | 49,479 | | | | | $ | 291,365 | | |
| | |
Three Months Ended March 31, 2021
|
| |||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
Common Stock
|
| |
Loans to
Stockholders |
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| | | | | | | ||||||||||||||||||
| | |
Warrants
|
| |
Shares
|
| |
Amount
|
| |
Total
|
| ||||||||||||||||||||||||||||||
December 31, 2020
|
| | | | — | | | | | | 46,839,659 | | | | | $ | 468 | | | | | $ | (3,500) | | | | | $ | 248,525 | | | | | $ | 38,324 | | | | | $ | 283,817 | | |
Shares Surrendered by Stockholders
|
| | | | — | | | | | | (140,737) | | | | | | (1) | | | | | | 3,500 | | | | | | (3,499) | | | | | | — | | | | | | — | | |
Initial Public Offering
|
| | | | — | | | | | | 10,454,545 | | | | | | 105 | | | | | | — | | | | | | 224,552 | | | | | | — | | | | | | 224,657 | | |
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,416 | | | | | | 12,416 | | |
Income Tax Receivable Agreement
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (115,200) | | | | | | (115,200) | | |
Amazon Warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,400 | | | | | | — | | | | | | 1,400 | | |
Stock-based Compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,870 | | | | | | — | | | | | | 2,870 | | |
March 31, 2021
|
| | | | — | | | | | | 57,153,467 | | | | | $ | 572 | | | | | $ | — | | | | | $ | 473,848 | | | | | $ | (64,460) | | | | | $ | 409,960 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net Income
|
| | | $ | 12,416 | | | | | $ | 7,251 | | |
Adjustments to reconcile Net Income to Cash from Operating Activities:
|
| | | | | | | | | | | | |
Depreciation and Amortization
|
| | | | 12,615 | | | | | | 10,527 | | |
Reduction in Operating Lease Right-of-use Assets
|
| | | | 5,401 | | | | | | 6,951 | | |
Non-Cash Loss on Asset Transactions, net
|
| | | | (8,729) | | | | | | 72 | | |
Unrealized Loss (Gain) on Fuel Derivatives
|
| | | | (2,386) | | | | | | 21,752 | | |
Amortization of Over-market Liabilities
|
| | | | (2,004) | | | | | | (2,913) | | |
Deferred Income Taxes
|
| | | | 5,406 | | | | | | 2,471 | | |
Amazon Warrants Vested
|
| | | | 1,400 | | | | | | — | | |
Stock-based Compensation Expense
|
| | | | 2,870 | | | | | | 369 | | |
Amortization of Debt Issuance Costs
|
| | | | 1,496 | | | | | | 708 | | |
Changes in Operating Assets and Liabilities: | | | | | | | | | | | | | |
Accounts Receivable
|
| | | | 2,358 | | | | | | 5,322 | | |
Inventory
|
| | | | (173) | | | | | | (367) | | |
Prepaid Expenses
|
| | | | (3,676) | | | | | | (403) | | |
Lessor Maintenance Deposits
|
| | | | (2,219) | | | | | | (5,476) | | |
Aircraft Lease Deposits
|
| | | | 2,226 | | | | | | 600 | | |
Other Assets
|
| | | | 233 | | | | | | (2,313) | | |
Accounts Payable
|
| | | | 626 | | | | | | 7,107 | | |
Accrued Transportation Taxes
|
| | | | 4,519 | | | | | | (10,539) | | |
Air Traffic Liabilities
|
| | | | (6,343) | | | | | | (21,903) | | |
Loyalty Program Liabilities
|
| | | | (1,295) | | | | | | (570) | | |
Reduction in Operating Lease Obligations
|
| | | | (10,722) | | | | | | (7,803) | | |
Other Liabilities
|
| | | | 1,820 | | | | | | 3,015 | | |
Net Cash Provided by Operating Activities
|
| | | | 15,839 | | | | | | 13,858 | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Purchases of Property & Equipment
|
| | | | (54,399) | | | | | | (75,250) | | |
Purchase of Investments
|
| | | | (337) | | | | | | — | | |
Proceeds from the Sale of Investments
|
| | | | 184 | | | | | | 202 | | |
Net Cash Used in Investing Activities
|
| | | | (54,552) | | | | | | (75,048) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Cash Received from Stock Offering
|
| | | | 235,894 | | | | | | — | | |
Costs of Stock Offering
|
| | | | (7,226) | | | | | | — | | |
Proceeds Received from Exercise of Apollo Warrants
|
| | | | — | | | | | | 21 | | |
Proceeds from Borrowings
|
| | | | 68,000 | | | | | | 108,777 | | |
Repayment of Finance Lease Obligations
|
| | | | (3,911) | | | | | | (4,256) | | |
Repayment of Borrowings
|
| | | | (46,068) | | | | | | (47,255) | | |
Debt Issuance Costs
|
| | | | (2,721) | | | | | | (2,432) | | |
Net Cash Provided by Financing Activities
|
| | | | 243,968 | | | | | | 54,855 | | |
Net Increase / (Decrease) in Cash, Cash Equivalents and Restricted Cash
|
| | | | 205,255 | | | | | | (6,335) | | |
Cash, Cash Equivalents and Restricted Cash—Beginning of the Period
|
| | |
|
70,363
|
| | | |
|
64,478
|
| |
Cash, Cash Equivalents and Restricted Cash—End of the Period
|
| | | $ | 275,618 | | | | | $ | 58,143 | | |
Supplemental information: | | | | | | | | | | | | | |
Cash Payments for Interest
|
| | | $ | 2,728 | | | | | $ | 3,278 | | |
Cash Payments (Receipts) for Income Taxes, net
|
| | | $ | (7) | | | | | $ | (55) | | |
Non-cash transactions:
|
| | | | | | | | | | | | |
Lease Deposits Applied Against the Purchase of Aircraft
|
| | | $ | 2,766 | | | | | $ | — | | |
Purchases of Property & Equipment in Accounts Payable
|
| | | $ | 243 | | | | | $ | 1,186 | | |
Costs of Stock Offering in Accounts Payable
|
| | | $ | 1,829 | | | | | $ | — | | |
| | |
March 31, 2021
|
| |
March 31, 2020
|
| ||||||
Cash and Equivalents
|
| | | $ | 269,599 | | | | | $ | 53,112 | | |
Restricted Cash
|
| | | | 6,019 | | | | | | 5,031 | | |
Total Cash, Cash Equivalents and Restricted Cash
|
| | | $ | 275,618 | | | | | $ | 58,143 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Scheduled service
|
| | | $ | 54,620 | | | | | $ | 114,228 | | |
Charter service
|
| | | | 25,805 | | | | | | 29,227 | | |
Ancillary
|
| | | | 23,770 | | | | | | 35,031 | | |
Passenger
|
| | | | 104,195 | | | | | | 178,486 | | |
Cargo
|
| | | | 21,585 | | | | | | — | | |
Other
|
| | | | 1,831 | | | | | | 1,844 | | |
Total Operating Revenue
|
| | | $ | 127,611 | | | | | $ | 180,330 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Domestic
|
| | | $ | 119,312 | | | | | $ | 163,038 | | |
Latin America
|
| | | | 7,877 | | | | | | 17,076 | | |
Other
|
| | | | 422 | | | | | | 216 | | |
Total Operating Revenue
|
| | | $ | 127,611 | | | | | $ | 180,330 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Contract Assets
|
| | | | | | | | | | | | |
Costs to fulfill contract with Amazon
|
| | | $ | 3,312 | | | | | $ | 3,614 | | |
Air Traffic Liabilities
|
| | | $ | 94,733 | | | | | $ | 101,075 | | |
Loyalty Program Liabilities
|
| | | | 20,774 | | | | | | 22,068 | | |
Amazon Deferred Start-up Costs
|
| | | | 5,010 | | | | | | 5,240 | | |
Total Contract Liabilities
|
| | | $ | 120,517 | | | | | $ | 128,383 | | |
| | |
2021
|
| |
2020
|
| ||||||
Balance—January 1
|
| | | $ | 22,069 | | | | | $ | 22,892 | | |
Loyalty Points Earned
|
| | | | 857 | | | | | | 1,635 | | |
Loyalty Points Redeemed(1)
|
| | | | (2,152) | | | | | | (2,206) | | |
Balance—March 31
|
| | | $ | 20,774 | | | | | $ | 22,321 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net Income
|
| | | $ | 12,416 | | | | | $ | 7,251 | | |
Denominator: | | | | | | | | | | | | | |
Weighted Average Common Shares Outstanding—Basic
|
| | | | 48,496,077 | | | | | | 46,805,951 | | |
Dilutive effect of Stock Options and Warrants(1)
|
| | | | 4,012,109 | | | | | | 1,419,652 | | |
Weighted Average Common Shares Outstanding—Diluted
|
| | | | 52,508,186 | | | | | | 48,225,603 | | |
Basic earnings per share
|
| | | $ | 0.26 | | | | | $ | 0.16 | | |
Diluted earnings per share
|
| | | $ | 0.24 | | | | | $ | 0.15 | | |
| | |
December 31, 2020
|
| |
Additions
|
| |
Removals
|
| |
March 31, 2021
|
| ||||||||||||
Passenger: | | | | | | | | | | | | | | | | | | | | | | | | | |
Owned
|
| | | | 14 | | | | | | 5 | | | | | | — | | | | | | 19 | | |
Finance leases
|
| | | | 5 | | | | | | — | | | | | | — | | | | | | 5 | | |
Operating leases
|
| | | | 12 | | | | | | — | | | | | | (5) | | | | | | 7 | | |
Sun Country Airlines’ Fleet
|
| | | | 31 | | | | | | 5 | | | | | | (5) | | | | | | 31 | | |
Cargo: | | | | | | | | | | | | | | | | | | | | | | | | | |
Aircraft Operated for Amazon
|
| | | | 12 | | | | | | — | | | | | | — | | | | | | 12 | | |
Total Aircraft Operated
|
| | | | 43 | | | | | | 5 | | | | | | (5) | | | | | | 43 | | |
| | |
December 31, 2019
|
| |
Additions
|
| |
Removals
|
| |
March 31, 2020
|
| ||||||||||||
Passenger: | | | | | | | | | | | | | | | | | | | | | | | | | |
Owned
|
| | | | 5 | | | | | | 3 | | | | | | — | | | | | | 8 | | |
Finance leases
|
| | | | 10 | | | | | | — | | | | | | — | | | | | | 10 | | |
Operating leases
|
| | | | 14 | | | | | | — | | | | | | (1) | | | | | | 13 | | |
Seasonal leases
|
| | | | 2 | | | | | | — | | | | | | (1) | | | | | | 1 | | |
Sun Country Airlines’ Fleet
|
| | | | 31 | | | | | | 3 | | | | | | (2) | | | | | | 32 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Notes payable under the Company’s 2019-1 EETC agreement dated December 2019, with original loan amounts of $248,587 payable in bi-annual installments through December 2027. These notes bear interest at an annual rate of between 4.13% and 6.95% and are secured by the equipment for which the loan was used.
|
| | | $ | 227,347 | | | | | $ | 227,347 | | |
Delayed Draw Term Loan Facility (see terms and conditions above)
|
| | | | 68,000 | | | | | | — | | |
U. S. Department of the Treasury CARES Act Loan (see terms and conditions above)
|
| | | | — | | | | | | 45,419 | | |
Notes payable to Wilmington Trust Company. Notes bear interest at an annual rate of 8.45% and mature Nov. 2023 to Feb. 2024.
|
| | | | 11,880 | | | | | | 12,506 | | |
Other Notes payable. These notes bear interest at an annual rate of approximately 5.0% and mature March 2029.
|
| | | | 505 | | | | | | 529 | | |
Total Debt
|
| | | | 307,732 | | | | | | 285,801 | | |
Less: Unamortized debt issuance costs
|
| | | | (4,391) | | | | | | (3,338) | | |
Less: Current Maturities of Long-term Debt
|
| | | | (29,232) | | | | | | (26,118) | | |
Total Long-term Debt
|
| | | $ | 274,109 | | | | | $ | 256,345 | | |
March 31, 2021
|
| |
Debt Principal
Payments |
| |
Amortization of Debt
Issuance Costs |
| |
Net Debt
|
| |||||||||
Remainder of 2021
|
| | | $ | 28,799 | | | | | $ | (775) | | | | | $ | 28,024 | | |
2022
|
| | | | 32,059 | | | | | | (983) | | | | | | 31,076 | | |
2023
|
| | | | 44,900 | | | | | | (908) | | | | | | 43,992 | | |
2024
|
| | | | 43,962 | | | | | | (785) | | | | | | 43,177 | | |
2025
|
| | | | 45,062 | | | | | | (670) | | | | | | 44,392 | | |
Thereafter
|
| | | | 112,950 | | | | | | (270) | | | | | | 112,680 | | |
Total
|
| | | $ | 307,732 | | | | | $ | (4,391) | | | | | $ | 303,341 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Carrying Amount
|
| | | $ | 307,732 | | | | | $ | 285,801 | | |
Fair Value
|
| | | $ | 301,513 | | | | | $ | 279,119 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Balance—January 1
|
| | | $ | (1,173) | | | | | $ | 2,233 | | |
Non-cash Gains (Losses)
|
| | | | 2,386 | | | | | | (21,752) | | |
Contract Settlements
|
| | | | (8) | | | | | | 65 | | |
Balance—March 31
|
| | | $ | 1,205 | | | | | $ | (19,454) | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Non-cash Gains (Losses)
|
| | | $ | 2,386 | | | | | $ | (21,752) | | |
Cash Premiums Paid
|
| | | | — | | | | | | (284) | | |
Total Fuel Derivative Gains (Losses)
|
| | | $ | 2,386 | | | | | $ | (22,036) | | |
| | |
March 31, 2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Fuel Derivative Contracts
|
| | | $ | — | | | | | $ | 1,205 | | | | | $ | — | | | | | $ | 1,205 | | |
Total Assets measured at fair value on a recurring basis
|
| | | $ | — | | | | | $ | 1,205 | | | | | $ | — | | | | | $ | 1,205 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Fuel Derivative Contracts
|
| | | $ | — | | | | | $ | 1,173 | | | | | $ | — | | | | | $ | 1,173 | | |
Total Liabilities measured at fair value on a recurring basis
|
| | | $ | — | | | | | $ | 1,173 | | | | | $ | — | | | | | $ | 1,173 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
CARES Act grant recognition(1)
|
| | | $ | (32,208) | | | | | $ | — | | |
CARES Act employee retention credit(2)
|
| | | | (334) | | | | | | — | | |
Aircraft lease buy-out expense(3)
|
| | | | 5,664 | | | | | | — | | |
Other
|
| | | | 7 | | | | | | — | | |
Total Special Items, net
|
| | | $ | (26,871) | | | | | $ | — | | |
| | |
Three Months Ended March 31, 2021(1)
|
| |||||||||||||||
| | |
Passenger
|
| |
Cargo
|
| |
Consolidated
|
| |||||||||
Operating Revenues
|
| | | $ | 106,026 | | | | | $ | 21,585 | | | | | $ | 127,611 | | |
Non-Fuel Operating Expenses
|
| | | | 87,205 | | | | | | 18,070 | | | | | | 105,275 | | |
Aircraft Fuel
|
| | | | 24,253 | | | | | | 21 | | | | | | 24,274 | | |
Special Items, net
|
| | | | (18,206) | | | | | | (8,665) | | | | | | (26,871) | | |
Total Operating Expenses
|
| | | | 93,252 | | | | | | 9,426 | | | | | | 102,678 | | |
Operating Income
|
| | | $ | 12,774 | | | | | $ | 12,159 | | | | | | 24,933 | | |
Interest Income
|
| | | | | | | | | | | | | | | | 15 | | |
Interest Expense
|
| | | | | | | | | | | | | | | | (7,121) | | |
Other, net
|
| | | | | | | | | | | | | | | | (5) | | |
Income before Income Tax
|
| | | | | | | | | | | | | | | $ | 17,822 | | |