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

Thursday, July 26, 2007

Midwest Air Group Reports Second Quarter Results

MILWAUKEE, July 26 /PRNewswire-FirstCall/ -- Midwest Air Group, Inc. (Amex: MEH) today reported second quarter results for its Midwest Airlines and Midwest Connect operations. Both Skyway Airlines, Inc. -- a wholly owned subsidiary of Midwest Airlines -- and the 50-seat regional jet program with SkyWest Airlines, Inc. operate as Midwest Connect.

"While the pricing environment was challenging, demand for travel remained strong in the second quarter," said Timothy E. Hoeksema, chairman and chief executive officer. He noted that the company reported all-time record traffic and load factors for the quarter and first half.

Comparing second quarter 2007 to second quarter 2006, operating revenue increased 10.0% to $194.5 million. Operating income decreased to $2.6 million from $7.5 million, while net income declined to $4.9 million from $8.8 million. Diluted earnings per share were $0.19, compared with $0.39 in the same quarter a year earlier.

The revenue increase reflects a 15.8% increase in passenger traffic, due to strong customer demand in response to competitive pricing, as well as ongoing schedule and service enhancements. This was partially offset by a 5.3% decrease in revenue yield, the result of industrywide pricing weakness and a 2.0% increase in passenger trip length. Total operating expenses increased 13.4%, driven by a 13.1% increase in capacity and increased flight operations, which led to increases in fuel expense; salary, wages and benefits; station rental, landing and other fees; aircraft maintenance; and commissions. Regional carrier expenses were $4.2 million for the new regional jet program launched in April, not including the cost of services provided by Midwest. Fuel expense increased $5.8 million, or 9.5% -- including $8.8 million of unfavorable consumption impact (calculated by applying 2006 prices to the actual change in gallons consumed in 2007 relative to 2006) as a result of a 10.1% increase in block hours.

The company ended the quarter with $187.0 million in cash, of which $148.4 million was unrestricted. Total cash was up from $157.7 million at December 31, 2006; unrestricted cash was up from $118.1 million in the same period largely due to a decrease in the cash holdback percentage by a credit card processor. Capital spending -- net of credits used to fund such spending -- resulted in a cash outlay of $3.8 million for the quarter and consisted primarily of costs related to the Boeing 717 fleet and Midwest Connect ground equipment.

In the first six months of 2007, operating revenue increased 10.0% to $360.3 million. Operating income improved to $9.3 million from a $1.7 million loss in 2006, while net income improved to $12.9 million from $0.1 million in the first six months last year. Diluted earnings per share rose to $0.50 from $0.01.

Midwest continues to post sizeable gains in market share in its Milwaukee and Kansas City hubs. In May 2007:

    -- Midwest Airlines and Midwest Connect carried 56.2% of all passengers
       departing from Milwaukee, up from 51.1% the same month a year earlier.
       In May 2007, the airlines transported 178,527 Milwaukee passengers, up
       16.8% from 152,823 passengers in May 2006.
    -- In Kansas City, Midwest Airlines market share rose to 12.4% for May
       from 10.6% in the same month a year earlier. In May 2007, Midwest
       Airlines carried a total of 65,900 Kansas City passengers, up 27.4%
       from 51,745 passengers in May 2006.

Midwest Airlines

At Midwest Airlines, passenger revenue per scheduled service available seat mile decreased 3.2% to 10.30 cents in second quarter 2007 compared with the same quarter a year earlier. Load factor increased 2.2 percentage points to 84.3% due to a 12.9% increase in passenger traffic on a 9.9% increase in scheduled service capacity. Revenue yield decreased 5.8%, due in part to a 4.7% increase in passenger trip length.

Into-plane fuel prices decreased 4.3% in second quarter 2007, averaging $2.15 per gallon versus $2.25 per gallon in second quarter 2006, resulting in a $2.5 million favorable price impact. Fuel consumption increases resulted in a $6.0 million unfavorable impact in the quarter, primarily as a result of the increase in operations.

In the second quarter, cost per available seat mile (unit costs) at Midwest Airlines increased $0.0002 to $0.1153, or 0.2%, compared with second quarter 2006. Excluding fuel, cost per available seat mile increased $0.0015 to $0.0741, or 2.0%. Excluding fuel and the fair value loss for fixed fuel contracts, cost per available seat mile increased by $0.0003 to $0.0730, or 0.5%. Defense costs relating to AirTran Holdings' unsolicited exchange offer represented an adverse impact on cost per available seat mile of $0.0021.

Note: Cost per available seat mile excluding fuel expense is an industry measurement that provides management and investors the ability to track changes in cost absent fuel-related expenses.

Midwest Connect

At Midwest Connect, passenger revenue per scheduled service available seat mile decreased 17.6% to 22.06 cents in the second quarter. Passenger traffic increased 58.8% on a 53.7% increase in capacity, with a 2.3 percentage point improvement in load factor to 73.9% as a result of the new 50-seat regional jet program. Revenue yield decreased 20.2%, due in part to a 13.9% increase in passenger trip length. Cost per available seat mile decreased $0.0488 to $0.2472, or 16.5% (excluding fuel, decreased $0.0384 to $0.1828, or 17.3%), compared with second quarter 2006. Excluding fuel, the decrease was primarily driven by the additional capacity provided by the new regional jet program. Into-plane fuel prices decreased 5.4% in second quarter 2007, averaging $2.18 per gallon versus $2.31 per gallon in second quarter 2006. Fuel consumption increases resulted in a $2.9 million unfavorable impact quarter over quarter.

    Highlights and Outlook
    In the second quarter of 2007:

    -- Midwest Airlines announced it will form a strategic partnership with
       Northwest Airlines that will greatly expand the networks of both
       carriers by adding 250 city pairs and more than 1,000 new flight
       options for customers. The codeshare, which is expected to begin in
       third quarter 2007, is an expansion of a reciprocal frequent flyer
       relationship between the airlines.
    -- Midwest Airlines announced the next phase of its strategic plan,
       offering customers the choice of Signature and Saver seating on all
       flights. The dual-seating option, representing an innovative approach
       for configuring single-class aircraft for domestic travel, is expected
       to be available this fall on flights on scheduled service MD-80
       aircraft and in mid-2008 on the airline's Boeing 717 fleet. The move is
       expected to significantly boost revenue and reduce unit costs.
    -- Midwest Airlines launched 50-seat regional jet service under an
       agreement with SkyWest Airlines. The program allows Midwest to cost-
       effectively add new destinations, increase frequency on existing routes
       and upgrade regional routes to all-jet service.
    -- Midwest Airlines expanded its codeshare agreement with Air Midwest to
       include six additional cities. Passengers can now connect in Kansas
       City to and from Columbia/Jefferson City, Joplin, and Kirksville, Mo.
       and Grand Island, McCook and Omaha, Neb.
    -- Midwest Airlines' popular frequent flyer program -- Midwest Miles --
       earned the Freddie Award for Best Customer Service at the 19th Annual
       Freddie Awards -- the second consecutive year the airline has won the
       coveted award. In addition to its first place win, Midwest Airlines
       also placed in the top four in five other categories: Best Award, Best
       Award Redemption, Best Member Communications, Best Web Site and Program
       of the Year.
    -- Readers of Travel+Leisure magazine recognized Midwest Airlines as "Top
       Domestic Airline for Service" in its 2007 World's Best Awards readers'
       choice survey. The magazine's subscribers have named Midwest the top
       service provider three of the four years this award has been given.
    -- Midwest Air Group shareholders elected John M. Albertine, Jeffrey H.
       Erickson and Charles F. Kalmbach to three-year terms on the company's
       nine-member board of directors.

The second quarter also saw the implementation of a number of service expansions that are part of Midwest's 2007 strategic plan, which includes new destinations and new routes, and increased frequency and equipment upgrades in existing markets. Recently launched and already announced 2007 schedule enhancements include:

    April:
    -- Milwaukee-Columbus. Equipment upgrade to 50-seat regional jets.
    -- Milwaukee-Flint. Increased frequency, equipment upgrade to 32-seat
       regional jets.
    -- Kansas City-Seattle/Tacoma. New destination.

    May:
    -- Milwaukee-Dayton. Increased frequency, equipment upgrade to 32-seat
       regional jets.
    -- Milwaukee-Duluth/Superior. Increased frequency.
    -- Milwaukee-Louisville. Equipment upgrade to 32-seat regional jets.
    -- Milwaukee-Pittsburgh. Equipment upgrade to 50-seat regional jets.
    -- Milwaukee-San Francisco. Expanded seasonal service through October 31,
       2007.
    -- Milwaukee-Tampa. Increased frequency.
    -- Kansas City-Boston. Increased frequency.
    -- Kansas City-Columbus. New route.
    -- Kansas City-Ft. Myers. Now year-round service.
    -- Kansas City-Los Angeles. Increased frequency.
    -- Kansas City-Orlando. Increased frequency.
    -- Kansas City-San Diego. Increased frequency.
    -- Omaha-Los Angeles. New route.
    -- Expansion of existing codeshare with Air Midwest, Inc. to include six
       additional cities.

    June:
    -- Milwaukee-Baltimore. Equipment upgrade to 50-seat regional jets.
    -- Milwaukee-Des Moines. Equipment upgrade to 32-seat regional jets.
    -- Milwaukee-Marquette. Increased frequency seasonally.
    -- Milwaukee-Raleigh/Durham. New destination.
    -- Milwaukee-Seattle/Tacoma. New route.
    -- Milwaukee-Wausau/Stevens Point. Equipment upgrade to 32-seat regional
       jets.
    -- Kansas City-San Francisco. Increased frequency through November 16,
       2007.

    July:
    -- Milwaukee-Flint. Equipment upgrade to 32-seat regional jets.
    -- Milwaukee-Green Bay. Equipment upgrade to 32-seat regional jets.
    -- Milwaukee-Hartford. Increased frequency, equipment upgrade to 50-seat
       regional jets.
    -- Milwaukee-Los Angeles. Increased frequency seasonally through
       September 30, 2007.
    -- Kansas City-Colorado Springs. New destination.
    -- Kansas City-Madison. New route.
    -- Kansas City-Pittsburgh. Increased frequency.
    -- Kansas City-San Antonio. Increased frequency.

    August:
    -- Milwaukee-Appleton. Schedule enhancement.
    -- Milwaukee-Minneapolis/St. Paul. Increased frequency.

    September:
    -- Milwaukee-Charlotte. New destination.
    -- Milwaukee-Nashville. Increased frequency.
    -- Kansas City-Austin. New destination.

    October:
    -- Milwaukee-Las Vegas. Increased frequency.

    In the third quarter of 2007:
    -- On July 10, Travel+Leisure named Midwest Airlines "Best Domestic
       Airline" in its 2007 World's Best Awards readers' choice survey. The
       magazine's subscribers have selected the world's best services and
       places annually since 1996; Midwest has won the title eight of the 12
       years it has been awarded.

"Going forward, we are continuing to roll out our wide-ranging 2007 strategic plan, which includes aggressive route expansion, frequency increases and equipment upgrades," concluded Hoeksema. The plan is expected to enhance the value of the company for shareholders by significantly improving profitability as a result of offering customers more choice, more value and more ways to easily reach their favorite cities.

Conference Call With Analysts and Investors

Management of Midwest Air Group will discuss the company's financial results in a conference call with industry analysts and institutional investors at 2 p.m. Eastern time today. The discussion will be available simultaneously in a listen-only mode and for the following 30 days at http://phx.corporate-ir.net/phoenix.zhtml?c=88626&p=irol-irhome.

Midwest Airlines features jet service throughout the United States, including Milwaukee's most daily nonstop flights and best schedule to major destinations. Catering to business travelers and discerning leisure travelers, the airline earned its reputation as "The best care in the air" by providing passengers with impeccable service and onboard amenities at competitive fares. Both Skyway Airlines, Inc. -- a wholly owned subsidiary of Midwest Airlines -- and SkyWest Airlines, Inc. operate as Midwest Connect and offer service to and connections through Midwest Airlines' hubs. Together, the airlines offer service to 53 cities. More information is available at http://www.midwestairlines.com.

This news release contains forward-looking statements about the results expected under the company's strategic plan and that otherwise may state the company's or management's intentions, hopes, beliefs, expectations or predictions for the future. Words such as "planned," "projecting," "expect," "should," "anticipate," "believe," "estimate," "goal," "plan," "objective" or similar words are intended to identify forward-looking statements. It is important to note that the company's actual results could differ materially from the projected results contained in these forward-looking statements. Factors that may cause such a difference to occur include, but are not limited to, fees and expenses incurred in connection with AirTran's unsolicited exchange offer and the risk factors described in "Item 1A. Risk Factors" in the company's "Annual Report on Form 10-K" for the year ended December 31, 2006.

    Editor's note: Tables follow



                             MIDWEST AIR GROUP, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                 (Dollars in thousands, except per share amounts)
                                   (Unaudited)

                               Three Months Ended        Six Months Ended
                                    June 30,                 June 30,
                               2007        2006        2007        2006

    Operating revenues:
      Passenger service      $173,796    $158,457    $318,598    $289,744
      Cargo                     2,336       2,025       5,452       3,958
      Other                    18,389      16,389      36,247      33,918
        Total operating
         revenues             194,521     176,871     360,297     327,620

    Operating expenses:
      Salaries, wages and
       benefits                42,915      41,781      87,944      80,771
      Aircraft fuel and oil    66,359      60,599     124,891     113,424
      Adjustment to fair
       value of fixed fuel
       contracts                1,523          --     (18,383)         --
      Commissions               5,359       4,836       9,853       8,832
      Dining services           2,633       2,235       5,069       4,281
      Station rental, landing
       and other fees          13,712      12,616      28,796      26,559
      Aircraft maintenance,
       materials and repairs   15,114      12,014      30,303      24,725
      Depreciation and
       amortization             3,801       3,732       7,555       7,568
      Aircraft rentals         15,820      15,833      29,673      31,201
      Regional carrier          4,153          --       4,153          --
      Other                    20,561      15,687      41,186      32,002
        Total operating
         expenses             191,950     169,333     351,040     329,363
    Operating income/(loss)     2,571       7,538       9,257      (1,743)

    Other Income/(expense):
      Interest income           2,599       2,088       4,835       3,536
      Interest expense           (297)       (823)     (1,226)     (1,673)
        Total other
         income/(expense)       2,302       1,265       3,609       1,863

    Income before income tax    4,873       8,803      12,866         120
    Income tax                     --          --          --          --

    Net income                 $4,873      $8,803     $12,866        $120


    Income per common share
     - basic:                   $0.20       $0.49       $0.54       $0.01
    Income per common share
     - diluted:                 $0.19       $0.39       $0.50       $0.01


    See notes to unaudited condensed consolidated financial statements.



                             MIDWEST AIR GROUP, INC.
                               OPERATING STATISTICS

                              Three Months Ended        Six Months Ended
                                   June 30,                 June 30,
                              2007         2006        2007        2006
    Midwest Air Group
    Scheduled Service
     Revenue Passenger
     Miles (000s)           1,263,872   1,091,136   2,297,778   2,035,427
    Scheduled Service
     Available Seat
     Miles (000s)           1,517,436   1,341,943   2,920,981   2,661,810
    Total Available
     Seat Miles (000s)      1,528,170   1,355,156   2,944,390   2,703,490
    Load Factor (%)             83.3%       81.3%       78.7%       76.5%
    Revenue Yield             $0.1375     $0.1452     $0.1387     $0.1424
    Passenger Revenue
     per Schd. Svc. ASM       $0.1145     $0.1181     $0.1091     $0.1089
    Total Revenue per
     Total ASM                $0.1273     $0.1305     $0.1224     $0.1212
    Total Cost per
     Total ASM                $0.1256     $0.1250     $0.1192     $0.1218
    Total Cost per
     Total ASM
     (ex-fuel cost) (1)       $0.0822     $0.0802     $0.0768     $0.0799
    Total Cost per
     Total ASM
     (ex-fuel cost,
     ex-FMV) (1)              $0.0812     $0.0802     $0.0831     $0.0799
    Number of Flights          29,217      28,091      56,273      55,174
    Into-plane Fuel Cost
     per Gallon                 $2.15       $2.25       $2.12       $2.14
    Full-time Equivalent
     Employees at
     End of Period              3,144       2,984       3,144       2,984
    Aircraft in Service
     at End of Period              62          56          62          56

    Midwest Airlines
     Operations
    Origin & Destination
     Passengers             1,045,492     969,396   1,940,717   1,797,070
    Scheduled Service
     Revenue Passenger
     Miles (000s)           1,153,510   1,021,628   2,129,815   1,907,663
    Scheduled Service
     Available Seat
     Miles (000s)           1,368,121   1,244,802   2,681,618   2,470,779
    Total Available
     Seat Miles (000s)      1,378,855   1,258,015   2,705,027   2,512,092
    Load Factor (%)             84.3%       82.1%       79.4%       77.2%
    Revenue Yield             $0.1221     $0.1297     $0.1239     $0.1266
    Passenger Revenue
     per Schd. Svc. ASM       $0.1030     $0.1064     $0.0984     $0.0978
    Total Revenue per
     Total ASM                $0.1178     $0.1208     $0.1136     $0.1120
    Total Cost per
     Total ASM                $0.1153     $0.1151     $0.1081     $0.1116
    Total Cost per
     Total ASM
     (ex-fuel cost) (1)       $0.0741     $0.0727     $0.0678     $0.0719
    Total Cost per
     Total ASM
     (ex-fuel cost,
     ex-FMV) (1)              $0.0730     $0.0727     $0.0746     $0.0719
    Average Passenger
     Trip Length (miles)        1,103       1,054       1,097       1,062
    Number of Flights          14,017      13,662      28,121      26,626
    Into-plane Fuel Cost
     per Gallon                 $2.15       $2.25       $2.11       $2.13
    Full-time Equivalent
     Employees at
     End of Period              2,180       2,006       2,180       2,006
    Aircraft in Service
     at End of Period              37          36          37          36

    Midwest Connect
     Operations
    Origin & Destination
     Passengers               300,681     215,626     490,755     406,857
    Scheduled Service
     Revenue Passenger
     Miles (000s)             110,362      69,508     167,963     127,764
    Scheduled Service
     Available Seat
     Miles (000s)             149,316      97,141     239,363     191,031
    Total Available
     Seat Miles (000s)        149,316      97,141     239,363     191,398
    Load Factor (%)             73.9%       71.6%       70.2%       66.9%
    Revenue Yield             $0.2984     $0.3740     $0.3257     $0.3771
    Passenger Revenue
     per Schd. Svc. ASM       $0.2206     $0.2676     $0.2285     $0.2522
    Total Revenue per
     Total ASM                $0.2416     $0.2989     $0.2552     $0.2834
    Total Cost per
     Total ASM                $0.2472     $0.2960     $0.2783     $0.2975
    Total Cost per
     Total ASM
     (ex-fuel cost) (1)       $0.1828     $0.2212     $0.2116     $0.2264
    Average Passenger
     Trip Length (miles)          367         322         342         314
    Number of Flights          15,200      14,429      28,152      28,548
    Into-plane Fuel Cost
     per Gallon                 $2.18       $2.31       $2.15       $2.18
    Full-time Equivalent
     Employees at
     End of Period                964         978         964         978
    Aircraft in Service
     at End of Period              25          20          25          20


    (1) Non-GAAP measurement. See non-GAAP disclosures.

    Note: All statistics exclude charter operations except the following:
    Total Available Seat Miles ("ASMs"), Total Cost per Total ASM, Total
    Cost per ASM (ex-fuel cost), Total Cost per ASM (ex fuel cost, ex-FMV),
    Into-plane Fuel Cost, Number of Employees and Aircraft in
    Service.  Aircraft acquired but not yet placed into service are excluded
    from the aircraft in service statistics.

    Numbers in this table may not be recalculated due to rounding.



                             MIDWEST AIR GROUP, INC.
                           NON-GAAP FINANCIAL MEASURES

    Pursuant to Item 10 of Regulation S-K, the Company is providing disclosure
    of the reconciliation of reported non-GAAP financial measures to the
    Company's most directly comparable financial measures reported on a GAAP
    basis. The non-GAAP financial measures provide the Company the ability to
    measure and monitor its performance both with and without the cost of
    aircraft fuel or fair market value of fixed fuel contracts ("FMV").
    Because the cost and availability of aircraft fuel are subject to many
    economic and political factors beyond the Company's control, it is the
    Company's view that the measurement and monitoring of performance without
    the volatility of fuel is important.

    The following table reconciles operating expenses excluding fuel and
    operating expenses per ASM excluding fuel as well as FMV.

                                           Three Months Ended
                                                June 30,
                                           2007        2006         %
    Midwest Air Group
    Total GAAP operating expenses
     ($000)                               $191,950    $169,333     13.4%
    ASMs (000)                           1,528,170   1,355,156     12.8%
    CASM                                   $0.1256     $0.1250      0.5%

    Total GAAP operating expenses
     ($000)                               $191,950    $169,333     13.4%
    Less: aircraft fuel ($000)             (66,359)    (60,599)     9.5%
    Operating expenses excluding fuel
     ($000)                               $125,591    $108,734     15.5%
    Less: FMV ($000)                        (1,523)         --        NA
    Operating expenses excluding fuel
     and FMV ($000)                       $124,068    $108,734     14.1%
    ASMs (000)                           1,528,170   1,355,156     12.8%
    CASM excluding fuel                    $0.0822     $0.0802      2.4%
    CASM excluding fuel and FMV            $0.0812     $0.0802      1.2%


    Midwest Airlines Operations
    Total GAAP operating expenses
     ($000)                               $158,963    $144,737      9.8%
    ASMs (000)                           1,378,855   1,258,015      9.6%
    CASM                                   $0.1153     $0.1151      0.2%

    Total GAAP operating expenses
     ($000)                               $158,963    $144,737      9.8%
    Less: aircraft fuel ($000)             (56,747)    (53,332)     6.4%
    Operating expenses excluding fuel
     ($000)                               $102,216     $91,405     11.8%
    Less: FMV ($000)                        (1,523)         --        NA
    Operating expenses excluding fuel
     and FMV ($000)                       $100,693     $91,405     10.2%
    ASMs (000)                           1,378,855   1,258,015      9.6%
    CASM excluding fuel                    $0.0741     $0.0727      2.0%
    CASM excluding fuel and FMV            $0.0730     $0.0727      0.5%


    Midwest Connect Operations
    Total GAAP operating expenses
     ($000)                                $36,907     $28,750     28.4%
    ASMs (000)                             149,316      97,141     53.7%
    CASM                                   $0.2472     $0.2960    (16.5%)

    Total GAAP operating expenses
     ($000)                                $36,907     $28,750     28.4%
    Less: aircraft fuel ($000)              (9,612)     (7,267)    32.3%
    Operating expenses excluding fuel
     ($000)                                $27,295     $21,483     27.1%
    ASMs (000)                             149,316      97,141     53.7%
    CASM excluding fuel                    $0.1828     $0.2212    (17.3%)



                                            Six Months Ended
                                                June 30,
                                           2007        2006         %
    Midwest Air Group
    Total GAAP operating expenses
     ($000)                               $351,040    $329,363      6.6%
    ASMs (000)                           2,944,390   2,703,490      8.9%
    CASM                                   $0.1192     $0.1218     (2.1%)

    Total GAAP operating expenses
     ($000)                               $351,040    $329,363      6.6%
    Less: aircraft fuel ($000)            (124,891)   (113,424)    10.1%
    Operating expenses excluding fuel
     ($000)                               $226,149    $215,939      4.7%
    Less: FMV ($000)                        18,383          --        NA
    Operating expenses excluding fuel
     and FMV ($000)                       $244,532    $215,939     13.2%
    ASMs (000)                           2,944,390   2,703,490      8.9%
    CASM excluding fuel                    $0.0768     $0.0799     (3.8%)
    CASM excluding fuel and FMV            $0.0831     $0.0799      4.0%


    Midwest Airlines Operations
    Total GAAP operating expenses
     ($000)                               $292,417    $280,474      4.3%
    ASMs (000)                           2,705,027   2,512,092      7.7%
    CASM                                   $0.1081     $0.1116     (3.2%)

    Total GAAP operating expenses
     ($000)                               $292,417    $280,474      4.3%
    Less: aircraft fuel ($000)            (108,925)    (99,811)     9.1%
    Operating expenses excluding fuel
     ($000)                               $183,492    $180,663      1.6%
    Less: FMV ($000)                        18,383          --        NA
    Operating expenses excluding fuel
     and FMV ($000)                       $201,875    $180,663     11.7%
    ASMs (000)                           2,705,027   2,512,092      7.7%
    CASM excluding fuel                    $0.0678     $0.0719     (5.7%)
    CASM excluding fuel and FMV            $0.0746     $0.0719      3.8%


    Midwest Connect Operations
    Total GAAP operating expenses
     ($000)                                $66,621     $56,950     17.0%
    ASMs (000)                             239,363     191,398     25.1%
    CASM                                   $0.2783     $0.2975     (6.5%)

    Total GAAP operating expenses
     ($000)                                $66,621     $56,950     17.0%
    Less: aircraft fuel ($000)             (15,966)    (13,613)    17.3%
    Operating expenses excluding fuel
     ($000)                                $50,655     $43,337     16.9%
    ASMs (000)                             239,363     191,398     25.1%
    CASM excluding fuel                    $0.2116     $0.2264     (6.5%)


    Note:  Numbers and totals in this table may not be recalculated due to
    rounding and intercompany eliminations.


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