Aviation Today Free e-Mail Newsletter Free Aviation Job Alerts
Home Aviation Today's Daily Brief Avionics Aviation Maintenance Rotor & Wing Air Safety Week Aircraft Value News
View by Category:  Military | Commercial | Business & General Aviation | Rotorcraft | Air Traffic Control | Maintenance
Advanced Search


Aviation Today Market Leaders
Subscribe
Jobs
Podcasts
Webinars
Videos
Blogs
Databases &
   Buyer's Guides

White Papers/
   Technical Reports/
   Supplements

Research Reports
Article Archives
Press Releases
From the PR Wires
Industry Links



Top Stories
Aviation e-letter
Financial Center
Calendar
Media Kits
About Us
Contact Us
Twitter

Tuesday, January 30, 2007

Allegiant Travel Company Reports Fourth Quarter, Full Year 2006 Financial Results

LAS VEGAS, Jan. 30 /PRNewswire-FirstCall/ -- Allegiant Travel Company (Nasdaq: ALGT), parent company of Allegiant Air and Allegiant Vacations, today reported the following fourth quarter and full year 2006 results, and comparisons to prior year equivalents:



    Unaudited                    4Q06   4Q05  Change     2006   2005  Change
    Total operating revenues
     (millions)                  $63.1  $40.1   57.6%  $243.3  $132.5   83.7%
    Operating income (millions)   $7.4   $2.0  264.4%   $22.6    $8.5  165.3%

    GAAP:
      Net income (loss)
       (millions)                ($1.5) ($0.4) 282.7%    $8.7    $7.3   19.9%
      Diluted earnings per
       share                    ($0.17)($0.06) 183.3%   $0.52   $0.56   (7.1)%

    Net of one-time tax accrual:
      Net income (loss)
       (millions)                 $4.9  ($0.4)    N/M   $15.2    $7.3  108.0%
      Diluted earnings per
       share                     $0.28 ($0.06)    N/M   $0.89   $0.56   58.9%

    Scheduled Service:
      Ancillary revenue per
       passenger                $18.84 $13.99   34.7%  $16.11  $11.55   39.5%
      Total revenue per ASM
       (cents)                    8.68   7.65   13.5%    8.47    7.87    7.6%

    Total System:
      Operating expense per ASM
       (cents)                    7.59   7.34    3.4%    7.69    7.41    3.8%
      Operating expense per ASM,
      excluding fuel (cents)      4.34   3.87   12.1%    4.15    4.27   (2.8)%


"Our excellent fourth quarter operating results added to our already strong performance through September 2006," said Maurice J. Gallagher, Chairman, CEO and President of Allegiant Travel Company. "Through our continued focus on 'being different' our team members have produced results of which we all can be proud. Customer response to our leisure service offerings continues to be encouraging, including to our new 'world-class leisure destination' of Tampa Bay/St. Petersburg."

Gallagher continued, "We are very pleased with our 11.7% operating margin in the fourth quarter. Our December initial public offering substantially improved our balance sheet, making it one of the best in the industry. In particular, 2006 year-end cash and short-term investments were a substantial $136 million. We believe we have built a strong base from which to face the future."

Linda Marvin, Allegiant CFO, commented, "Net income in our fourth quarter and full year 2006 was impacted by a one-time $6.4 million charge to recognize deferred tax liabilities due to the tax reorganization carried out in conjunction with our initial public offering. Further clarification of this point can be found on page 38 of our final prospectus dated December 7, 2006."

    Significant Company events in the fourth quarter of 2006 included:

    *  We completed an initial public offering of 5.75 million shares
       (including fully-exercised over-allotment option), resulting in net
       proceeds (after expenses) to the Company of approximately
       $94.5 million.
    *  Our subsidiary Allegiant Air established service to its third
       "world-class leisure destination" of Tampa Bay/St. Petersburg in
       November.
    *  Allegiant Air initiated service to seven new small cities and on 18 new
       routes.
    *  Allegiant Air took delivery of two additional MD-80 aircraft on
       short-term leases. These aircraft were placed into service early this
       month.


The current status of Allegiant Air's fuel hedging program is summarized below:

                                       1Q07       2Q07       3Q07       4Q07
    Expected scheduled service jet
     fuel consumption hedged            47%        17%        3%         0%
    All-in cost per gallon of
     hedged jet fuel*                $2.26      $2.10     $2.08        N/M

    *  includes approximately $0.24 per gallon in expenses above the raw cost
       of jet fuel


We may yet enter into further fuel hedge transactions for March 2007 fuel consumption.

The following tables summarize year-over-year and recent changes in Allegiant Air's scheduled network and fleet:

                               January 31, 2007  Year End 2006   Year End 2005
    Network Summary*
    "World-class leisure
     destinations"                         3               3               2
    Small cities served                   46              47              29
    Total cities served                   49              50              31

    Routes to Las Vegas                   34              34              25
    Routes to Orlando                     20              21              13
    Routes to Tampa Bay/St.
     Petersburg                           11              12               0
    Other routes                           1               0               0
    Total routes                          66              67              38

    *  includes cities served seasonally



                               January 31, 2007  Year End 2006   Year End 2005
    MD-80 Aircraft in Service
    Owned (including
     capital leases)                       24*             22               9
    Leased                                  2               2               8
    Total                                  26              24              17

    *  includes purchases expected to close by January 31, 2007 of two
       previously-leased aircraft


Announced future service includes eight new routes and two new small cities to be initiated by the end of the first quarter of 2007. We expect to make further new city and route announcements in the near future.

At this time, Allegiant Travel Company provides the following guidance to investors:

    *  Allegiant Air expects first quarter 2007 ASM growth of 25-27% and
       departure growth of 42-44% over first quarter 2006.
    *  Reviewing First Call earnings per share estimates, we are comfortable
       with the current range of $0.35-0.38 for first quarter 2007 and with
       the range of $1.20-1.30 for the full year, assuming our internal
       initial expectation for 2007 average scheduled service all-in jet fuel
       cost/gallon of $2.23.  However, through the first 29 days of January,
       the average price the Company paid for jet fuel was approximately
       $2.00/gallon.
    *  We are also comfortable with the range of analyst revenue estimates for
       the first quarter 2007 of $79.1-83.9 million.
    *  By the end of the year, Allegiant Air expects to operate at least
       29 MD-80 aircraft. Our opinion is the availability of high-quality
       MD-80 aircraft will not constrain Allegiant Air growth in the
       foreseeable future.

Allegiant Travel Company will host a conference call with analysts at 10 am EST tomorrow, January 31, 2007, to discuss our fourth quarter and full year financial results. A live broadcast of the conference call will be available via the Company's Investor Relations website homepage at http://ir.allegiantair.com. The webcast will also be archived in the "Events & Presentations" section of the website.

About the Company

Las Vegas-based Allegiant Travel Company (Nasdaq: ALGT), is focused on linking travelers in small cities to world-class leisure destinations such as Las Vegas, Nev., Orlando, Fla. and Tampa/St. Petersburg, Fla. Through its subsidiary, Allegiant Air, LLC the Company operates a low-cost, high-efficiency, all-jet passenger airline offering air travel both on a stand-alone basis and bundled with hotel rooms, rental cars and other travel related services. ALGT/G

Under the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, statements in this press release that are not historical facts are forward-looking statements. These forward-looking statements are only estimates or predictions based on our management's beliefs and assumptions and on information currently available to our management. Forward-looking statements include our statements regarding future revenues, future earnings per share, ASM growth, departure growth, fleet growth and expected fuel consumption and expense, as well as information concerning future results of operations, business strategies, financing plans, competitive position, industry environment, potential growth opportunities, the effects of future regulation and the effects of competition. Forward-looking statements include all statements that are not historical facts and can be identified by the use of forward-looking terminology such as the words "believe," "expect," "anticipate," "intend," "plan," "estimate" or similar expressions.

Forward-looking statements involve risks, uncertainties and assumptions. Actual results may differ materially from those expressed in the forward-looking statements. Important risk factors that could cause our results to differ materially from those expressed in the forward-looking statements generally may be found in our periodic reports and registration statements filed with the Securities and Exchange Commission at www.sec.gov. These risk factors include, without limitation, increases in fuel prices, terrorist attacks, risks inherent to airlines, demand for air services to Las Vegas, Orlando and Tampa/St. Petersburg from the markets served by us, our ability to implement our growth strategy, our fixed obligations, our dependence on the Las Vegas, Orlando and Tampa/St. Petersburg markets, our ability to add, renew or replace gate leases, our competitive environment, problems with our aircraft, dependence on fixed fee customers, economic and other conditions in markets in which we operate, governmental regulation, increases in maintenance costs and insurance premiums and cyclical and seasonal fluctuations in our operating results.

Any forward-looking statements are based on information available to us today and we undertake no obligation to update publicly any forward-looking statements, whether as a result of future events, new information or otherwise.

    Detailed financial information follows:



                           Allegiant Travel Company
                    Consolidated Statements of Operations
                  Quarters Ended December 31, 2006 and 2005
                 (in thousands, except for per share amounts)
                                 (Unaudited)

                                     Three months ended December 31,  Percent
                                          2006            2005         change
    OPERATING REVENUE:
      Scheduled service revenues         $46,620        $29,661         57.2
      Fixed fee contract revenues          6,497          5,868         10.7
      Ancillary revenues                  10,018          4,525        121.4
        Total operating revenues          63,135         40,054         57.6

    OPERATING EXPENSES:
      Aircraft fuel                       23,900         17,969         33.0
      Salary and benefits                  9,990          6,425         55.5
      Station operations                   6,251          3,828         63.3
      Maintenance and repairs              5,248          1,968        166.7
      Sales and marketing                  2,338          1,702         37.4
      Aircraft lease rentals                 825          1,601        (48.5)
      Depreciation and amortization        2,985          1,510         97.7
      Other                                4,229          3,029         39.6
        Total operating expense           55,766         38,032         46.6

    OPERATING INCOME                       7,369          2,022        264.4
      As a percent of total operating
       revenue                              11.7%          5.0%

    OTHER (INCOME) EXPENSE:
      Loss on fuel derivatives, net        1,266          1,963        (35.5)
      Interest income                       (930)          (578)        60.9
      Interest expense                     1,546          1,041         48.5
        Total other (income) expense       1,882          2,426        (22.4)

    INCOME (LOSS) BEFORE INCOME TAXES      5,487           (404)         N/M
      As a percent of total operating
       revenue                               8.7%          (1.0)%

    PROVISION FOR INCOME TAXES:
      Recognition of net deferred tax
       liabilities upon C-corporation
       conversion                          6,425             --          N/M
      Tax provision, current year            608             --          N/M
        Total income tax provision         7,033             --          N/M

    NET LOSS                             ($1,546)         ($404)       282.7
      As a percent of total operating
       revenue                              (2.5)%         (1.0)%
    Earnings per Share
      Basic                               ($0.17)        ($0.06)       183.3
      Diluted                             ($0.17)        ($0.06)       183.3

    Weighted Average Shares
     Outstanding
      Basic                                9,028          6,433         40.3
      Diluted                              9,028          6,433         40.3

    Unaudited pro forma data (reflecting
     change in tax status)(1)
      Income (loss) before income taxes   $5,487          ($404)         N/M
      Pro-forma provision for income
       taxes                               1,975             --          N/M
      Pro-forma net income (loss)         $3,512          ($404)         N/M
    Unaudited net income per share data
     (reflecting change in tax status)
      Basic pro-forma net income (loss)
       per share                           $0.39         ($0.06)         N/M
      Diluted pro-forma net income
       (loss) per share                    $0.20         ($0.06)         N/M

    (1)  Prior to its December 2006 initial public offering the Company was
         organized as a limited liability company (LLC) and as such was
         generally not subject to income taxes, except in certain state and
         local jurisdictions. The pro-forma tax provision reflects income
         taxes as if the company were organized as a corporation effective
         January 1, 2006 and 2005 respectively.



                           Allegiant Travel Company
                             Operating Statistics
                  Quarters Ended December 31, 2006 and 2005
                                 (Unaudited)

                                    Three months ended December 31,    Percent
                                            2006            2005       change*
    OPERATING STATISTICS
      Total system statistics
       Passengers                           579,516        371,356      56.1
       Revenue passenger miles (RPMs)
        (thousands)                         560,738        400,720      39.9
       Available seat miles (ASMs)
        (thousands)                         734,761        518,206      41.8
       Load factor                             76.3%          77.3%     (1.0)
       Operating revenue per ASM (cents)       8.59           7.73      11.1
       Operating expense per ASM (cents)       7.59           7.34       3.4
       Operating expense per ASM, excl fuel
        (cents)                                4.34           3.87      12.1
       Departures                             5,442          3,504      55.3
       Block hours                           13,131          9,083      44.6
       Average stage length (miles)             912          1,001      (8.9)
       Avg # of operating aircraft during
        period                                 21.9           15.6      40.4
       Total aircraft in service end of
        period                                   24             17      41.2
       Full-time equivalent employees at
        period end                              846            596      41.9
       Fuel gallons consumed (thousands)     12,325          8,637      42.7
       Average fuel cost per gallon           $1.94          $2.08      (6.7)

    Scheduled service statistics
       Passengers                           531,718        323,405      64.4
       Revenue passenger miles (RPMs)
        (thousands)                         512,657        349,668      46.6
       Available seat miles (ASMs)
        (thousands)                         652,469        446,680      46.1
       Load factor                             78.6%          78.3%      0.3
       Departures                             4,667          2,835      64.6
       Block hours                           11,615          7,779      49.3
       Yield (cents)                           9.09           8.48       7.2
       Scheduled service revenue per ASM
        (cents)                                7.15           6.64       7.7
       Ancillary revenue per ASM (cents)       1.54           1.01      52.5
       Total revenue per ASM (cents)           8.68           7.65      13.5
       Average fare - scheduled service      $87.68         $91.71      (4.4)
       Average fare - ancillary               18.84          13.99      34.7
       Average fare - total                 $106.52        $105.70       0.8
       Average stage length (miles)             945          1,068     (11.5)

    * except load factor, which is percentage point change



                           Allegiant Travel Company
                            Non-GAAP Presentations
                  Quarters Ended December 31, 2006 and 2005
             (in thousands, except per share and per ASM amounts)
                                 (Unaudited)

Derivation of adjusted net income (net of one-time tax accrual) from GAAP net income:

    (in thousands, except per
     share amounts)                Three months ended December 31,     Percent
                                          2006            2005         change
    Net loss                             ($1,546)        ($404)        282.7
    Recognition of net deferred tax
     liabilities upon C-corporation
     conversion                            6,425            --           N/M
    Net of recognition of net
     deferred tax liabilities upon
     C-corporation conversion:
      Adjusted net income (loss)          $4,879         ($404)          N/M
      Adjusted earnings per share:
       Basic                               $0.54        ($0.06)          N/M
       Diluted                             $0.28        ($0.06)          N/M


Derivation of adjusted net income (net of one-time tax accrual but excluding non-cash mark-to-market (gain)/loss on fuel derivatives) from adjusted net income (net of one-time tax accrual) (as derived in the table above):

    (in thousands, except per
     share amounts)                Three months ended December 31,     Percent
                                          2006            2005         change
    Adjusted net income (loss) net of
     recognition of net deferred tax
     liabilities upon C-corporation
     conversion                          $4,879           ($404)        N/M
    Mark-to-market non-cash
     (gain)/loss on fuel derivatives       (959)          1,615         N/M
    Tax impact of mark-to-market
     non-cash gain/(loss) on fuel
     derivatives                            341            (575)        N/M

    Net of recognition of net deferred
     tax liabilities upon C-corporation
     conversion and mark-to-market
     non-cash gain/(loss) on fuel
     derivatives:
      Adjusted net income                $4,261            $636       570.0
      Adjusted earnings per share:
       Basic                              $0.47           $0.10       370.0
       Diluted                            $0.24           $0.04       500.0


Derivation of operating cost per ASM, excluding fuel, from total operating expense per ASM:

                                     Three months ended December 31,  Percent
    (in cents)                              2006            2005      change
    Total operating expense per ASM         7.59            7.34         3.4
    Fuel cost per ASM                       3.25            3.47        (6.3)
    Operating cost per ASM, excluding
     fuel                                   4.34            3.87        12.1


Derivation of operating cost per ASM including cash gain/loss on fuel derivatives from total operating expense per ASM:

                                     Three months ended December 31,  Percent
    (in cents)                              2006            2005      change
    Total operating expense per ASM         7.59            7.34         3.4
    Cash loss on fuel derivatives per ASM   0.30            0.07       328.6
    Operating cost per ASM including
     cash loss on fuel derivatives          7.89            7.41         6.5


Split of gain/loss on fuel derivatives, net into the cash-settled portion and the mark-to-market non-cash portion:

                                     Three months ended December 31,  Percent
    (in thousands)                          2006            2005      change
    Mark-to-market non-cash
     (gain)/loss on fuel derivatives       ($959)         $1,615         N/M
    Cash loss on fuel derivatives          2,225             348       539.4
    Loss on fuel derivatives, net         $1,266          $1,963       (35.5)


Note: the Company believes the non-GAAP measures above assist investors in understanding the underlying economic performance of the Company as follows:

    *  The Company believes that adjusted net income net of one-time tax
       accrual assists investors in understanding the Company's underlying
       performance without regard to transitory effects of changing from an
       LLC to a C-corporation.
    *  The Company believes that operating expenses per available seat mile,
       excluding the cost of fuel, assists investors in understanding the
       impact of fuel expense on the Company's operations and the Company's
       performance with respect to expenses other than fuel.
    *  The Company does not qualify for fuel hedge accounting treatment under
       FAS 133. Management regards the adjusted net income measure shown above
       as representative of the net income the Company would have shown if it
       did qualify for fuel hedge accounting treatment under FAS 133.
       Likewise, management regards operating cost per ASM including cash gain
       or loss on fuel derivatives as representative of the total operating
       expense per ASM the Company would have shown if it did qualify for fuel
       hedge accounting treatment under FAS 133.



                           Allegiant Travel Company
                      Consolidated Statements of Income
                    Years Ended December 31, 2006 and 2005
                 (in thousands, except for per share amounts)
                                 (Unaudited)

                                         Year ended December 31,      Percent
                                            2006           2005       change
    OPERATING REVENUE:
      Scheduled service revenues        $178,349        $90,664         96.7
      Fixed fee contract revenues         33,743         30,642         10.1
      Ancillary revenues                  31,257         11,194        179.2
        Total operating revenues         243,349        132,500         83.7

    OPERATING EXPENSES:
      Aircraft fuel                      101,561         52,568         93.2
      Salary and benefits                 34,835         21,718         60.4
      Station operations                  24,981         14,090         77.3
      Maintenance and repairs             19,482          9,022        115.9
      Sales and marketing                  9,293          5,625         65.2
      Aircraft lease rentals               5,102          4,987          2.3
      Depreciation and amortization       10,584          5,088        108.0
      Other                               14,959         10,901         37.2
        Total operating expense          220,797        123,999         78.1

    OPERATING INCOME                      22,552          8,501        165.3
      As a percent of total operating
       revenue                               9.3%           6.4%

    OTHER (INCOME) EXPENSE:
      (Gain)/loss on fuel derivatives, net 4,193           (612)         N/M
      Interest income                     (2,973)        (1,225)       142.7
      Interest expense                     5,516          3,009         83.3
        Total other expense                6,736          1,172        474.7

    INCOME BEFORE INCOME TAXES            15,816          7,329        115.8
      As a percent of total operating
       revenue                               6.5%           5.5%

    PROVISION FOR INCOME TAXES:
      Recognition of net deferred tax
       liabilities upon C-corporation
       conversion                          6,425             --          N/M
      Tax provision, current year            651             37      1,659.5
        Total income tax provision         7,076             37     19,024.3

    NET INCOME                            $8,740         $7,292         19.9
      As a percent of total operating
       revenue                               3.6%           5.5%
    Earnings per Share
      Basic                                $1.23          $1.11         10.8
      Diluted                              $0.52          $0.56         (7.1)

    Weighted Average Shares Outstanding
      Basic                                7,087          6,557          8.1
      Diluted                             16,956         13,111         29.3

    Unaudited pro forma data (reflecting
     change in tax status)(1)
      Income before income taxes         $15,816         $7,329        115.8
      Pro-forma provision for income
       taxes                               5,694          2,730        108.6
      Pro-forma net income               $10,122         $4,599        120.1
    Unaudited net income per share data
     (reflecting change in tax status)
      Basic pro-forma net income per
       share                               $1.43          $0.70        104.3
      Diluted pro-forma net income per
       share                               $0.60          $0.35         71.4

    (1)  Prior to its December 2006 initial public offering the Company was
         organized as a limited liability company (LLC) and as such was
         generally not subject to income taxes, except in certain state and
         local jurisdictions. The pro-forma tax provision reflects income
         taxes as if the company were organized as a corporation effective
         January 1, 2006 and 2005 respectively.



                           Allegiant Travel Company
                             Operating Statistics
                    Years Ended December 31, 2006 and 2005
                                 (Unaudited)

                                           Year ended December 31,    Percent
                                              2006           2005     change*
    OPERATING STATISTICS
    Total system statistics
      Passengers                          2,179,367      1,199,574      81.7
      Revenue passenger miles (RPMs)
       (thousands)                        2,251,341      1,295,633      73.8
      Available seat miles (ASMs)
       (thousands)                        2,871,071      1,674,376      71.5
      Load factor                              78.4%          77.4%      1.0
      Operating revenue per ASM (cents)        8.48           7.91       7.2
      Operating expense per ASM (cents)        7.69           7.41       3.8
      Operating expense per ASM, excl fuel
       (cents)                                 4.15           4.27      (2.8)
      Departures                             20,074         11,646      72.4
      Block hours                            50,584         29,472      71.6
      Average stage length (miles)              966            977      (1.1)
      Avg # of operating aircraft during
       period                                  20.8           13.3      56.4
      Total aircraft in service end of
       period                                    24             17      41.2
      Full-time equivalent employees at
       period end                               846            596      41.9
      Fuel gallons consumed (thousands)      47,984         28,172      70.3
      Average fuel cost per gallon            $2.12          $1.87      13.4

    Scheduled service statistics
      Passengers                          1,940,456        969,393     100.2
      Revenue passenger miles (RPMs)
       (thousands)                        1,996,559      1,029,625      93.9
      Available seat miles (ASMs)
       (thousands)                        2,474,285      1,294,064      91.2
      Load factor                              80.7%          79.6%      1.1
      Departures                             16,634          8,388      98.3
      Block hours                            43,391         22,465      93.1
      Yield (cents)                            8.93           8.81       1.4
      Scheduled service revenue per ASM
       (cents)                                 7.21           7.01       2.9
      Ancillary revenue per ASM (cents)        1.26           0.87      44.8
      Total revenue per ASM (cents)            8.47           7.87       7.6
      Average fare - scheduled service       $91.91         $93.53      (1.7)
      Average fare - ancillary                16.11          11.55      39.5
      Average fare - total                  $108.02        $105.08       2.8
      Average stage length (miles)            1,006          1,045      (3.7)

    *  except load factor, which is percentage point change



                           Allegiant Travel Company
                            Non-GAAP Presentations
                    Years Ended December 31, 2006 and 2005
             (in thousands, except per share and per ASM amounts)
                                 (Unaudited)

Derivation of adjusted net income (net of one-time tax accrual) from GAAP net income:

                                          Year ended December 31,     Percent
    (in thousands, except per share         2006            2005      change
     amounts)
    Net income                            $8,740          $7,292        19.9
    Recognition of net deferred tax
     liabilities upon C-corporation
     conversion                            6,425              --         N/M
    Net of recognition of net
     deferred tax liabilities upon
     C-corporation conversion:
      Adjusted net income               $15,165          $7,292       108.0
      Adjusted earnings per share:
        Basic                             $2.14           $1.11        92.8
        Diluted                           $0.89           $0.56        58.9


Derivation of adjusted net income (net of one-time tax accrual but excluding non-cash mark-to-market loss on fuel derivatives) from adjusted net income (net of one-time tax accrual) (as derived in the table above):

    (in thousands, except per share      Year ended December 31,      Percent
      amounts)                             2006            2005       change
    Adjusted net income net of
     recognition of net deferred tax
     liabilities upon C-corporation
     conversion                          $15,165          $7,292       108.0
    Mark-to-market non-cash loss on
     fuel derivatives                      1,641           2,432       (32.5)
    Tax impact of mark-to-market
     non-cash loss on fuel derivatives      (584)           (866)      (32.6)

    Net of recognition of net deferred
     tax liabilities upon C-corporation
     conversion and mark-to-market
     non-cash gain/(loss) on fuel
     derivatives:
      Adjusted net income                $16,222          $8,858        83.1
      Adjusted earnings per share:
        Basic                              $2.29           $1.35        69.6
        Diluted                            $0.96           $0.68        41.2


Derivation of operating cost per ASM, excluding fuel, from total operating expense per ASM:

                                          Year ended December 31,     Percent
    (in cents)                              2006            2005      change
    Total operating expense per ASM         7.69            7.41         3.8
    Fuel cost per ASM                       3.54            3.14        12.7
    Operating cost per ASM, excluding
     fuel                                   4.15            4.27        (2.8)


Derivation of operating cost per ASM including cash gain/loss on fuel derivatives from total operating expense per ASM:

                                          Year ended December 31,     Percent
    (in cents)                              2006            2005      change
    Total operating expense per ASM         7.69            7.41         3.8
    Cash (gain)/loss on fuel derivatives
      per ASM                               0.09           (0.18)        N/M
    Operating cost per ASM including
     cash gain/loss on fuel derivatives     7.78            7.23         7.6


Split of gain/loss on fuel derivatives, net into the cash-settled portion and the mark-to-market non-cash portion:

                                         Year ended December 31,      Percent
    (in thousands)                          2006            2005       change
    Mark-to-market non-cash loss on fuel
     derivatives                          $1,641          $2,432       (32.5)
    Cash (gain)/loss on fuel derivatives   2,552          (3,044)        N/M
    (Gain)/loss on fuel derivatives, net  $4,193           ($612)        N/M


Note: the Company believes the non-GAAP measures above assist investors in understanding the underlying economic performance of the Company as follows:

    *  The Company believes that adjusted net income net of one-time tax
       accrual assists investors in understanding the Company's underlying
       performance without regard to transitory effects of changing from an
       LLC to a C-corporation.
    *  The Company believes that operating expenses per available seat mile,
       excluding the cost of fuel, assists investors in understanding the
       impact of fuel expense on the Company's operations and the Company's
       performance with respect to expenses other than fuel.
    *  The Company does not qualify for fuel hedge accounting treatment under
       FAS 133. Management regards the adjusted net income measure shown above
       as representative of the net income the Company would have shown if it
       did qualify for fuel hedge accounting treatment under FAS 133.
       Likewise, management regards operating cost per ASM including cash gain
       or loss on fuel derivatives as representative of the total operating
       expense per ASM the Company would have shown if it did qualify for fuel
       hedge accounting treatment under FAS 133.

    (Logo: http://www.newscom.com/cgi-bin/prnh/20060516/LATU102LOGO)

Copyright © 2009 Access Intelligence, LLC. All rights reserved. Reproduction in whole or in part
in any form or medium without express written permission of Access Intelligence, LLC is prohibited.
View Privacy Policy