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
Events
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

Thursday, May 24, 2007

Frontier Airlines Reports Fiscal Year 2007 Results

DENVER, May 24 /PRNewswire-FirstCall/ -- Frontier Airlines Holdings, Inc. (Nasdaq: FRNT) today reported a net loss of $20.4 million, or $0.56 per diluted common share, for its fiscal year ended March 31, 2007. This compares to a net loss of $14.0 million, or $0.39 per diluted common share for the year ended March 31, 2006. Included in the Company's net loss for the year ended March 31, 2007 was a non-cash valuation allowance on net deferred tax assets of $4.0 million offset by a non-cash mark to market fuel derivative gain which decreased pretax fuel expense by $12.8 million and $0.7 million in pretax gains relating to the sale of Boeing parts held for sale. These items, net of income taxes, decreased the Company's net loss for the year ended March 31, 2007 by $0.12 per share. Included in the Company's net loss for the year ended March 31, 2006 were the following items before the effect of income taxes: aircraft lease and facility exit charges of $3.4 million primarily relating to three leased Boeing 737-300 aircraft that the Company ceased using during the year, a non-cash mark to market fuel derivative loss which increased pretax fuel expense by $2.2 million which were offset by gains of $1.1 million related to the sale of Boeing parts held for sale and other assets. These items, net of income taxes, increased the Company's net loss for the year ended March 31, 2006 by $0.08 per share.

For Frontier's fiscal fourth quarter ended March 31, 2007, the airline reported a net loss of $10.4 million, or $0.29 per common share, compared to a net loss of $7.9 million, or $0.22 per common share, for the same period last year. Included in the Company's net loss for the quarter ended March 31, 2007 was a $15.1 million pretax non-cash mark to market fuel derivative gain, which was offset by a non-cash valuation allowance on net deferred tax assets of $3.9 million. This item, net of income taxes, reduced the Company's net loss for the quarter by $0.14 per share. The fiscal fourth quarter 2006 results, on a pretax basis, included a $0.1 million unrealized fuel derivative gain and a $0.2 million gain from the sale of spare parts and inventory. These items, net of income taxes, did not impact the Company's net loss per share.

Chief Executive Officer's Comments

Frontier President and CEO Jeff Potter said, "This quarter was one of the toughest that we have faced financially, as we continued to suffer the impacts of the winter storms in Denver that began in December 2006 and carried through into January 2007, and we were hampered throughout the quarter by adverse weather around the country. Simultaneously, we saw weakening demand across the domestic industry that carried through into April combined with a resurgence of historically high fuel prices.

"What the financial results are unable to reflect however, is the significant year over year operational improvements we achieved in fiscal 2007 and the growing excitement regarding our diversification which we announced towards the end of the last calendar year and will be almost fully implemented by the end of this calendar year. We are on track to launch our subsidiary, Lynx Aviation, which will provide service to at least four new mountain destinations and five non-mountain destinations by December 2007. We have begun flying the Embraer 170 aircraft with our new partners at Republic Airlines, which will enable us to double our regional jet fleet by December 2008. We continue to grow our successful Mexico service which now operates year-round in several markets, and we will expand our Central American footprint this year as we launch service to our fourth country, Costa Rica, in November 2007. Equally as important, we continue to develop new strategies to enhance our ancillary revenues through efforts such as trip insurance, creating co-branded credit card demand, our frequent-flyer and referral relationship with AirTran, the "cashless cabin" and the development of a new vacation product that we plan to announce in the coming quarter. In fact, for the fiscal year ended March 2007, we achieved a very healthy 34 percent increase in "other" revenue on a year-over-year basis and this is at the forefront of our strategic focus in the coming year.

"With a foundation of six new gates at our Denver hub that we have brought on line over the past few months, we continue to diversify our growth away from over-saturated markets while we further leverage the revenue benefits inherent in our Denver hub, pairing the proper size of aircraft with smaller demand markets that are anxious for lower fares and a differentiated product. With several of our new markets like Memphis and Louisville, we have seen tremendous response to new low-fare service to the West and for the level of service that led us to be named Business Traveler Magazine's Low Cost Carrier of the Year in 2006."

Fourth Quarter Operating and Financial Highlights

Compared to the same quarter last year, mainline passenger revenue increased 13.4 percent as mainline revenue passenger miles (RPMs) grew at a rate of 11.0 percent during the fiscal fourth quarter, while mainline capacity growth as measured by mainline available seat miles (ASMs) increased 14.7 percent. As a result, the airline's mainline load factor was 71.1 percent for its fiscal fourth quarter of 2007, 2.4 load factor points less than the airline's mainline load factor of 73.5 percent during the same quarter last year. The airline's mainline breakeven load factor, excluding special items, for the fiscal fourth quarter 2007 decreased 0.5 load factor points year over year from 76.2 percent to 75.7 percent.

During the fiscal fourth quarter 2007, the airline's mainline revenue per available seat mile (RASM) decreased 0.9 percent to 8.57 cents from the same quarter last year. The decrease in mainline RASM was primarily due to lower year over year load factors partially offset by a 2.5 percent increase in mainline yield. Mainline average length of haul decreased 1.1 percent on a year-over-year basis.

Mainline fuel cost per gallon during the quarter (excluding a non-cash mark to market fuel hedging gain) decreased less than one percent to $2.03 compared to $2.04 for the same period last year. Mainline CASM excluding fuel increased 3.9 percent to 6.61 cents from the same period last year, when CASM excluding fuel was 6.36 cents.

Senior Vice President and Chief Financial Officer Paul Tate discussed the airline's year over year unit cost comparatives stating, "Our fiscal fourth quarter generated higher year over year mainline CASM excluding fuel, caused primarily by $3.8 million in bad weather operating costs such as increased deicing costs and $1.5 million in start up costs for our new subsidiary, Lynx Aviation."

The Company's current unrestricted cash and working capital deficit as of March 31, 2007 were $203.0 million and -$18.9 million, respectively. This compares to the Company's unrestricted cash and working capital position as of March 31, 2006 last year of $272.8 million and $89.9 million, respectively.

Fiscal Year Operating and Financial Highlights

The airline's mainline passenger revenues during its fiscal year 2007 increased 18.1 percent to $1.0 billion from $878.7 million for the prior fiscal year. The airline's mainline capacity, as measured by ASMs, increased 14.4 percent during fiscal year 2007. During fiscal year 2007, the airline's mainline break-even load factor, excluding special items, increased 1.6 points to 77.0 percent. The airline's average fare during its fiscal year 2007 decreased 0.4 percent to $102.59 from $103.05 from the prior fiscal year. The Company's mainline passenger RASM for fiscal year 2007 increased 3.4 percent to 9.09 cents from 8.79 cents for fiscal year 2006.

Mainline CASM for the fiscal year 2007 increased to 9.49 cents from 9.13 cents for fiscal year 2006. Mainline CASM excluding the airline's fuel costs increased 2.9 percent to 6.46 cents during fiscal year 2007, compared to 6.28 cents during fiscal year 2006. During fiscal year 2007, the average cost per gallon of fuel was $2.20 (excluding a non-cash mark to market gain), an 11.1 percent increase from the prior fiscal year. Daily aircraft utilization for fiscal year 2007 averaged 11.9 hours, an increase of 3.5 percent from fiscal year 2006.

    Business developments during the quarter included:
    *  Ratified a new collective bargaining agreement with Frontier Airlines
       Pilot Association (FAPA).
    *  Signed an agreement with Republic Airlines to operate a fleet of
       17 Embraer 170 Aircraft, and subsequently took delivery of the first
       four aircraft.  When fully realized, the new Republic relationship will
       almost double Frontier's existing regional fleet of 9 CRJ-700 aircraft
       operated by Horizon Air.  The Horizon Air agreement is slated to end in
       December 2007.
    *  Designated by the Department of Transportation (DOT) as a "major"
       carrier, which recognizes airlines that post more than $1 billion in
       revenue during a fiscal year.
    *  Began new non-stop service between Denver and Hartford, Conn. on
       March 2, 2007.
    *  Began new non-stop service from Sacramento and San Jose, Calif. to Cabo
       San Lucas on March 3, 2007.
    *  Announced new non-stop service between Denver and Louisville, KY which
       began March 30, 2007.
    *  Announced new non-stop service between Dallas and Mazatlan, Mexico,
       which will begin June 7, 2007.  The new route represents Frontier's
       11th US city with non-stop service to one of its eight Mexico
       destinations.
    *  Announced new non-stop service between Denver and Memphis, TN which
       began on May 12, 2007.
    *  Announced new service between Jacksonville, FL and Denver which will
       begin June 15, 2007.
    *  Took delivery of one new Airbus A318 and one new A319 aircraft.
    *  Executed a stock buy-back of 300,000 shares of common stock to fund the
       2007 Employee Stock Ownership Plan contribution.

Outlook

Potter concluded, "The demand in new as well as existing markets, along with some momentum in terms of revenue for the quarter ahead are positive indicators of a healthy start to our new fiscal year. However, our enthusiasm is certainly tempered by fuel costs that continue to spike and remain at uncomfortably high levels. Frontier's 5,200 employees are ready for a busy summer. I am confident that while we are going to fly more people than any time in our history over the next three months, our employees will continue to impress new and existing passengers alike with the level of customer service they provide."

Senior leadership will host a conference call to discuss Frontier's quarterly and annual results on May 25, 2007 at 9:00 a.m. Mountain Daylight Time. The call is available via the World Wide Web on the airline's Web site at FrontierAirlines.com or using the following URL: http://www.vcall.com/IC/CEPage.asp?ID=117169.

Frontier Airlines Holdings, Inc. is the parent company of Denver-based Frontier Airlines. Currently in its 13th year of operations, Frontier Airlines is the second-largest jet service carrier at Denver International Airport, employing approximately 5,200 aviation professionals. With 59 aircraft and one of the youngest Airbus fleet in North America, Frontier offers 24 channels of DIRECTV(R) service in every seatback along with 33 inches of legroom in an all coach configuration. In conjunction with its regional jet fleet, operated by Horizon and Republic Airlines, Frontier offers routes linking its Denver hub to 58 destinations including 48 U.S. cities in 30 states spanning the nation from coast to coast, eight cities in Mexico and two cities in Canada. In November 2006, Frontier and AirTran announced a first-of-its-kind integrated marketing partnership that offers travelers the ability to reach more than 80 destinations across four countries with low fares, aboard two of the youngest fleets in the industry. In December 2006, Frontier was designated "Best Low Cost Carrier" in the U.S. by the readers of Business Traveler magazine. Frontier's maintenance department has received the Federal Aviation Administration (FAA) Diamond Award recognizing its advanced training standards for eight consecutive years, from 1999 to 2006. For more in-depth information on Frontier Airlines, please visit our Web site at www.FrontierAirlines.com.

Legal Notice Regarding Forward-Looking Statements

Statements contained in this press release that are not historical facts, including certain statements of belief by Mr. Potter and Frontier executives and projections of future performance, may be considered forward-looking statements as that item is defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are inherently subject to risks and uncertainties that could cause actual results to differ materially from these forward-looking statements. Many of these risks and uncertainties cannot be predicted with accuracy and some might not even be anticipated. Some of the factors that could significantly impact the forward-looking statements in this press release include, but are not limited to: the timing of, and expense associated with, expansion and modification of our operations in accordance with our business strategy or in response to competitive pressures or other factors; failure of our new markets to perform as anticipated; the inability to achieve a level of revenue through fares sufficient to obtain profitability due to competition from other air carriers and excess capacity in the markets we serve; the inability to obtain sufficient gates at Denver International Airport ("DIA") to accommodate the expansion of our operations; the inability to successfully lease or build a new maintenance hanger prior to a potential lease termination of our primary maintenance hanger located at DIA that is on a month-to-month sublease with Continental Airlines; general economic factors and behavior of the fare-paying public and its potential impact on our liquidity; terrorist attacks or other incidents that could cause the public to question the safety and/or efficiency of air travel; hurricanes and their impact on oil production; operational disruptions, including weather; industry consolidation; the impact of labor disputes; enhanced security requirements; changes in the government's policy regarding relief or assistance to the airline industry; the economic environment of the airline industry generally; increased federal scrutiny of low-fare carriers generally that may increase our operating costs or otherwise adversely affect us; actions of airlines competing in our primary markets, such as increasing capacity and pricing actions of United Airlines, Southwest Airlines, and other competitors, particularly in some of our Mexico destinations due to the increase in the number of domestic airlines authorized to serve Mexican markets from the U.S.; the availability of suitable aircraft, which may inhibit our ability to achieve operating economies and implement our business strategy; the unavailability of, or inability to secure upon acceptable terms, debt or operating lease financing necessary to acquire aircraft which we have ordered; uncertainties regarding aviation fuel price; inherent risks of entering into, new business strategies, such as the start-up of a new subsidiary using a different type of aircraft and in different markets and a new regional jet partner, and various risk factors to our business discussed elsewhere in this report. Any forward-looking statement is qualified by reference to these risks and factors. These risks and factors are not exclusive, and the Company undertakes no obligation to publicly update or revise any forward-looking statements to reflect events or circumstances that may arise after the date of this press release. Additional information regarding these and other factors may be contained in the Company's SEC filings, including without limitation, the Company's Form 10-K for its fiscal year ended March 31, 2007. The Company's filings are available from the Securities and Exchange Commission or may be obtained through the Company's website, www.FrontierAirlines.com.

                         -Financial Tables To Follow-



                       FRONTIER AIRLINES HOLDINGS, INC.
                   SELECTED CONSOLIDATED BALANCE SHEET DATA
                                 (unaudited)

                                                         March 31,
                                                   2007           2006
                                                      (in thousands)
    Cash and cash equivalents                     202,981        272,840
    Current assets                                340,405        390,957
    Total assets                                1,042,868        970,432
    Current liabilities                           359,326        301,011
    Long-term debt                                451,908        405,482
    Total liabilities                             833,372        741,656
    Stockholders' equity                          209,496        228,776
    Working capital (deficit)                     (18,921)        89,946



                       FRONTIER AIRLINES HOLDINGS, INC.
                    CONSOLIDATED STATEMENTS OF OPERATIONS
         FOR THE THREE MONTHS AND YEAR ENDED MARCH 31, 2007 AND 2006
                                 (unaudited)
                   (in thousands, except per share amounts)

                               Three Months Ended           Year Ended
                             March 31,    March 31,   March 31,     March 31,
                              2007         2006         2007          2006
    Revenues:
      Passenger - mainline   $253,306     $223,404    $1,037,302     $878,681
      Passenger -
       regional partner        19,110       22,992        94,164       92,826
      Cargo                     1,646        1,623         6,880        5,677
      Other                     8,356        6,971        32,603       24,338

        Total revenues        282,418      254,990     1,170,949    1,001,522

    Operating expenses:
      Flight operations        43,450       37,218       161,544      141,316
      Aircraft fuel            69,625       73,515       343,082      281,906
      Aircraft lease           27,862       23,955       108,623       94,229
      Aircraft and traffic
       servicing               46,339       37,442       166,525      138,492
      Maintenance              22,911       20,223        87,978       77,238
      Promotion and sales      29,013       24,646       115,536       89,751
      General and
       administrative          14,649       12,176        56,019       48,979
      Operating expenses -
       regional partner        24,676       27,297       108,355      106,866
      Aircraft lease and
       facility exit costs        (43)          49           (57)       3,414
      Gains on sales of
       assets, net                 --         (179)         (656)      (1,144)
      Depreciation              9,943        7,293        34,702       28,372

        Total operating
         expenses             288,425      263,635     1,181,651    1,009,419

     Business interruption
      insurance proceeds           --           --          868            --

        Operating income       (6,007)      (8,645)      (9,834)       (7,897)

    Nonoperating income
     (expense):
      Interest income           3,002        3,530       14,982         9,366
      Interest expense         (7,338)      (6,887)     (29,899)      (21,758)
      Other, net                 (135)          24         (245)         (179)

    Total nonoperating
     income (expense),
     net                       (4,471)      (3,333)     (15,162)      (12,571)

    Loss before income
     tax benefit              (10,478)     (11,978)     (24,996)      (20,468)

    Income tax benefit            (48)      (4,125)      (4,626)       (6,497)

    Net loss                 $(10,430)     $(7,853)    $(20,370)     $(13,971)

    Loss per share:
        Basic and diluted      $(0.29)      $(0.22)      $(0.56)       $(0.39)

    Weighted average
     shares of common
     stock outstanding
        Basic and diluted      36,627       36,287       36,608        36,167



                       FRONTIER AIRLINES HOLDINGS, INC.
                       COMPARATIVE OPERATING STATISTICS
                                 (unaudited)

                               Three months Ended           Year Ended
                                    March 31,                March 31,
                               2007         2006        2007           2006

    Selected Operating
     Data - Mainline:

    Passenger revenue
     (000s)                  $253,306     $223,404   $1,037,302      $878,681
    Revenue passengers
     carried (000s)             2,223        1,980        9,140         7,764
    Revenue passenger
     miles (RPMs) (000s)    2,089,189    1,881,737    8,532,577     7,436,830
    Available seat miles
     (ASMs) (000s)          2,937,034    2,559,519   11,310,070     9,885,599
    Passenger load factor        71.1%        73.5%        75.4%         75.2%
    Break-even load
     factor (1)                  75.7%        76.2%        77.0%         75.4%
    Block hours                61,583       52,977      234,965       202,300
    Departures                 25,123       21,540       97,554        82,878
    Average seats per
     departure                  129.8        129.4        129.6         129.4
    Average stage length          901          918          895           922
    Average length of haul        940          950          934           958
    Average daily block
     hour utilization            12.3         11.9         11.9          11.5
    Passenger yield per
     RPM (cents) (2), (3)       12.05        11.76        12.05         11.68
    Total yield per RPM
     (cents)                    12.60        12.33        12.62         12.22
    Passenger yield per
     ASM (cents)                 8.57         8.65         9.09          8.79
    Total yield per ASM
     (cents)                     8.97         9.06         9.52          9.19
    Cost per ASM (cents)         8.98         9.23         9.49          9.13
    Fuel expense per ASM
     (cents)                     2.37         2.87         3.03          2.85
    Cost per ASM excluding
     fuel (cents) (4)            6.61         6.36         6.46          6.28
    Average fare              $102.09      $101.97      $102.59       $103.05
    Average aircraft in
     service                     55.8         49.4         54.1          48.2
    Aircraft in service
     at end of period              57           50           57            50
    Average age of aircraft
     at end of period             3.2          2.6          3.2           2.6
    Average fuel cost
     per gallon                 $1.67        $2.03        $2.12         $1.99
    Average fuel cost
     per gallon
     (excluding non-cash
     mark to market
     adjustments) (5)           $2.03        $2.04        $2.20         $1.98
    Fuel gallons consumed
     (000's)                   41,681       36,144      161,616       141,474



                               Three months Ended           Year Ended
                                    March 31,                March 31,
                               2007         2006        2007           2006

    Selected Operating Data -
     Regional Partner (2):

    Passenger revenue
     (000s)                   $19,110      $22,992      $94,164       $92,826
    Revenue passengers
     carried (000s)               179          217          899           912
    Revenue passenger miles
     (RPMs) (000s)            118,796      149,509      576,431       591,787
    Available seat miles
     (ASMs) (000s)            180,685      213,050      799,914       821,244
    Passenger load factor        65.7%        70.2%        72.1%         72.1%
    Passenger yield per
     RPM (cents)                16.09        15.38        16.34         15.69
    Passenger yield per
     ASM (cents)                10.58        10.79        11.77         11.30
    Cost per ASM (cents)        13.66        12.81        13.55         13.01
    Average fare              $106.86      $105.71      $104.72       $101.78
    Aircraft in service
     at end of period               9            9            9             9



                               Three months Ended           Year Ended
                                    March 31,                March 31,
                               2007         2006        2007           2006

    Selected Operating Data -
     Combined:

    Passenger revenue
     (000s)                  $272,416     $246,396   $1,131,466      $971,507
    Revenue passengers
     carried (000s)             2,402        2,197       10,039         8,676
    Revenue passenger
     miles (RPMs) (000s)    2,207,985    2,031,246    9,109,008     8,028,617
    Available seat miles
     (ASMs) (000s)          3,117,719    2,772,569   12,109,984    10,706,843
    Passenger load factor        70.8%        73.3%        75.2%         75.0%
    Passenger yield per
     RPM (cents) (2), (3)       12.27        12.03        12.32         11.98
    Total yield per RPM
     (cents)                    12.79        12.55        12.85         12.47
    Passenger yield per
     ASM (cents)                 8.69         8.81         9.27          8.98
    Total yield per ASM
     (cents)                     9.06         9.20         9.67          9.35
    Cost per ASM (cents)         9.25         9.51         9.76          9.43


"Break-even load factor" is the passenger load factor that will result in operating revenues being equal to operating expenses, net of certain adjustments, assuming constant yield per RPM and no change in ASMs. Break-even load factor as presented above may be deemed a non-GAAP financial measure under regulations issued by the Securities and Exchange Commission. We believe that presentation of break-even load factor calculated after certain adjustments is useful to investors because the elimination of special items allows a meaningful period-to-period comparison. Furthermore, in preparing operating plans and forecasts we rely on an analysis of break-even load factor exclusive of these special items. Our presentation of non-GAAP results should not be viewed as a substitute for our financial or statistical results based on GAAP, and other airlines may not necessarily compute break-even load factor in a manner that is consistent with our computation.



    A reconciliation of the components of the calculation of break-even load
factor is as follows:



                              Three months Ended            Year Ended
                                   March 31,                 March 31,
                               2007         2006        2007           2006
                                (in thousands)            (in thousands)

      Net loss               $10,430       $7,853     $20,370        $13,971
      Income tax benefit          48        4,125       4,626          6,497
      Passenger revenue      253,306      223,404   1,037,302        878,681
      Regional partner
       expense               (24,676)     (27,297)   (108,355)      (106,866)
      Regional partner
       revenue                19,110       22,992      94,164         92,826
      Charter revenue         (1,568)      (2,052)     (8,861)       (10,011)

     Passenger revenue
     mainline (excluding
     charter and regional
     partner revenue
     required to break
     even (based on
     GAAP amounts)          $256,650     $229,025  $1,039,246       $875,098

    Non-GAAP adjustments:
      Gain/ (loss) on fuel
       hedging                15,059           91      12,753         (2,164)
      Aircraft and facility
       lease exit
       reversals/(costs)          43          (49)         57         (3,414)
      Valuation allowance
       on net deferred tax
       assets                 (3,938)          --      (3,980)            --
      Gain on sale of assets      --          179         656          1,144

    Passenger revenue
     (excluding charter and
     regional partner
     revenue) required to
     break-even (based on
     adjusted amounts)      $267,814     $229,246  $1,048,732       $870,664



    The calculation of the break-even load factor follows:

                               Three months Ended           Year Ended
                                    March 31,                March 31,
                               2007         2006        2007           2006
                                (in thousands)            (in thousands)

    Calculation of
     break-even load factor
     using GAAP amounts:

    Passenger revenue
     mainline (excluding
     charter and regional
     partner revenue
     required to break
     even (based on GAAP
     amounts) ($000s)       $256,650     $229,025  $1,039,246       $875,098
    Mainline yield per
      RPM (cents)              12.05        11.76       12.05          11.68

    Mainline revenue
     passenger miles
     (000s) to break
     even assuming
     constant yield
     per RPM               2,129,876    1,947,491   8,624,448      7,492,277

    Mainline available
     seat miles (000's)    2,937,034    2,559,519  11,310,070      9,885,599

    Mainline break-even
     load factor using
     GAAP amounts               72.5%        76.1%       76.3%          75.8%


    Calculation of
     break-even load
     factor using
     Non-GAAP amounts:
    Passenger revenue
     (excluding charter
     and regional partner
     revenue) required
     to break even
     (based on adjusted
     amounts) ($000s)       $267,814     $229,246  $1,048,732       $870,664
    Mainline yield per
     RPM (cents)               12.05        11.76       12.05          11.68

    Mainline revenue
     passenger miles to
     break even assuming
     constant yield per
     RPM                   2,222,523    1,949,370   8,703,170      7,454,315

    Mainline available
     seat miles (000's)    2,937,034    2,559,519  11,310,070      9,885,599

    Mainline break-even
     load factor using
     non-GAAP amounts           75.7%        76.2%       77.0%          75.4%



    2.  "Passenger yield per RPM" is determined by dividing passenger revenues
        (excluding charter revenue) by revenue passenger miles.

    3.  For purposes of these yield calculations, charter revenue is excluded
        from passenger revenue.  These figures may be deemed non-GAAP
        financial measures under regulations issued by the Securities and
        Exchange Commission.  We believe that presentation of yield excluding
        charter revenue is useful to investors because charter flights are not
        included in RPMs or ASMs.  Furthermore, in preparing operating plans
        and forecasts, we rely on an analysis of yield exclusive of charter
        revenue.  Our presentation of non-GAAP financial measures should not
        be viewed as a substitute for our financial or statistical results
        based on GAAP.  The calculation of passenger revenue excluding charter
        revenue is as follows:



                               Three months Ended           Year Ended
                                    March 31,                March 31,
                               2007         2006        2007           2006

    Passenger revenues -
     mainline, as
     reported                $253,306     $223,404   $1,037,302      $878,681
      Less: charter revenue     1,568        2,052        8,861        10,011
    Passenger revenues -
     mainline excluding
      charter                 251,738      221,352    1,028,441       868,670
      Add: Passenger
       revenues - regional
       partner                 19,110       22,992       94,164        92,826
    Passenger revenues,
     system combined         $270,848     $244,344   $1,122,605      $961,496



    4.  This may be deemed a non-GAAP financial measure under regulations
        issued by the Securities and Exchange Commission.  We believe the
        presentation of financial information excluding fuel expense is useful
        to investors because we believe that fuel expense tends to fluctuate
        more than other operating expenses, it facilitates comparison of
        results of operations between current and past periods and enables
        investors to better forecast future trends in our operations.
        Furthermore, in preparing operating plans and forecasts, we rely, in
        part, on trends in our historical results of operations excluding fuel
        expense.  However, our presentation of non-GAAP financial measures
        should not be viewed as a substitute for our financial results
        determined in accordance with GAAP.

    5.  "Average fuel cost per gallon (excluding mark to market derivatives)"
        excludes non-cash mark to market gains/(losses) of $15,059,000 and
        $91,000 for the three months ended March 31, 2007 and 2006,
        respectively, and $12,753,000 and $(2,163,000) for the years ended
        March 31, 2007 and 2006, respectively.


Copyright © 2010 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