Attached files

file filename
8-K - FORM 8-K - United Airlines Holdings, Inc.d533835d8k.htm

Exhibit 99.1

UNITED CONTINENTAL HOLDINGS, INC.

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(In millions, except shares)

The following tables show adjustments made due to the adoption of Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers (Topic 606) (“Topic 606”) on the December 31, 2017 and 2016 consolidated balance sheets, respectively. Previously reported results were derived from audited financial statements included in United Continental Holdings, Inc.’s (“UAL”) Annual Report on Form 10-K for the fiscal year ended December 31, 2017 and UAL’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016, as applicable.

 

     At December 31, 2017  
ASSETS    As
Reported
    Topic 606
Adjustments
     As
Adjusted
 

Current assets:

       

Cash and cash equivalents

   $ 1,482     $ —        $ 1,482  

Short-term investments

     2,316       —          2,316  

Receivables, less allowance for doubtful accounts ($7)

     1,340       —          1,340  

Aircraft fuel, spare parts and supplies, less obsolescence allowance ($354)

     924       —          924  

Prepaid expenses and other

     1,051       20        1,071  
  

 

 

   

 

 

    

 

 

 

Total current assets

     7,113       20        7,133  
  

 

 

   

 

 

    

 

 

 

Operating property and equipment:

       

Owned—

       

Flight equipment

     28,692       —          28,692  

Other property and equipment

     6,946       —          6,946  
  

 

 

   

 

 

    

 

 

 

Total owned property and equipment

     35,638       —          35,638  

Less—Accumulated depreciation and amortization

     (11,159     —          (11,159
  

 

 

   

 

 

    

 

 

 

Total owned property and equipment, net

     24,479       —          24,479  
  

 

 

   

 

 

    

 

 

 

Purchase deposits for flight equipment

     1,344       —          1,344  

Capital leases—

       

Flight equipment

     1,151       —          1,151  

Other property and equipment

     11       —          11  
  

 

 

   

 

 

    

 

 

 

Total capital leases

     1,162       —          1,162  

Less—Accumulated amortization

     (777     —          (777
  

 

 

   

 

 

    

 

 

 

Total capital leases, net

     385       —          385  
  

 

 

   

 

 

    

 

 

 

Total operating property and equipment, net

     26,208       —          26,208  
  

 

 

   

 

 

    

 

 

 

Other assets:

       

Goodwill

     4,523       —          4,523  

Intangibles, less accumulated amortization ($1,313)

     3,539       —          3,539  

Restricted cash

     91       —          91  

Investments in affiliates and other, net

     852       —          852  
  

 

 

   

 

 

    

 

 

 

Total other assets

     9,005       —          9,005  
  

 

 

   

 

 

    

 

 

 

Total assets

   $ 42,326     $ 20      $ 42,346  
  

 

 

   

 

 

    

 

 

 


UNITED CONTINENTAL HOLDINGS, INC.

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(In millions, except shares)

 

     At December 31, 2017  
LIABILITIES AND STOCKHOLDERS’ EQUITY    As
Reported
    Topic 606
Adjustments
    As
Adjusted
 

Current liabilities:

      

Advance ticket sales

   $ 3,876     $ 64     $ 3,940  

Frequent flyer deferred revenue

     2,176       16       2,192  

Accounts payable

     2,196       —         2,196  

Accrued salaries and benefits

     2,166       —         2,166  

Current maturities of long-term debt

     1,565       —         1,565  

Current maturities of capital leases

     128       —         128  

Other

     569       7       576  
  

 

 

   

 

 

   

 

 

 

Total current liabilities

     12,676       87       12,763  
  

 

 

   

 

 

   

 

 

 

Long-term debt

     11,703       —         11,703  

Long-term obligations under capital leases

     996       —         996  

Other liabilities and deferred credits:

      

Frequent flyer deferred revenue

     2,565       26       2,591  

Postretirement benefit liability

     1,602       —         1,602  

Pension liability

     1,921       —         1,921  

Advanced purchase of miles

     —         —         —    

Deferred income taxes

     225       (21     204  

Lease fair value adjustment, net

     198       —         198  

Other

     1,634       —         1,634  
  

 

 

   

 

 

   

 

 

 

Total other liabilities and deferred credits

     8,145       5       8,150  
  

 

 

   

 

 

   

 

 

 

Commitments and contingencies

      

Stockholders’ equity:

      

Preferred stock

     —         —         —    

Common stock at par, $0.01 par value; authorized 1,000,000,000 shares; outstanding

286,973,195 shares at December 31, 2017

     3       —         3  

Additional capital invested

     6,098       —         6,098  

Retained earnings

     4,621       (72     4,549  

Stock held in treasury, at cost

     (769     —         (769

Accumulated other comprehensive loss

     (1,147     —         (1,147
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     8,806       (72     8,734  
  

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 42,326     $ 20     $ 42,346  
  

 

 

   

 

 

   

 

 

 

 

2


UNITED CONTINENTAL HOLDINGS, INC.

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(In millions, except shares)

 

     At December 31, 2016  
ASSETS    As
Reported
    Topic 606
Adjustments
     As
Adjusted
 

Current assets:

       

Cash and cash equivalents

   $ 2,179     $ —        $ 2,179  

Short-term investments

     2,249       —          2,249  

Receivables, less allowance for doubtful accounts ($10)

     1,176       —          1,176  

Aircraft fuel, spare parts and supplies, less obsolescence allowance ($295)

     873       —          873  

Prepaid expenses and other

     832       20        852  
  

 

 

   

 

 

    

 

 

 

Total current assets

     7,309       20        7,329  
  

 

 

   

 

 

    

 

 

 

Operating property and equipment:

       

Owned—

       

Flight equipment

     25,873       —          25,873  

Other property and equipment

     5,652       —          5,652  
  

 

 

   

 

 

    

 

 

 

Total owned property and equipment

     31,525       —          31,525  

Less—Accumulated depreciation and amortization

     (9,975     —          (9,975
  

 

 

   

 

 

    

 

 

 

Total owned property and equipment, net

     21,550       —          21,550  
  

 

 

   

 

 

    

 

 

 

Purchase deposits for flight equipment

     1,059       —          1,059  

Capital leases—

       

Flight equipment

     1,319       —          1,319  

Other property and equipment

     331       —          331  
  

 

 

   

 

 

    

 

 

 

Total capital leases

     1,650       —          1,650  

Less—Accumulated amortization

     (941     —          (941
  

 

 

   

 

 

    

 

 

 

Total capital leases, net

     709       —          709  
  

 

 

   

 

 

    

 

 

 

Total operating property and equipment, net

     23,318       —          23,318  
  

 

 

   

 

 

    

 

 

 

Other assets:

       

Goodwill

     4,523       —          4,523  

Intangibles, less accumulated amortization ($1,234)

     3,632       —          3,632  

Deferred income taxes

     655       48        703  

Restricted cash

     124       —          124  

Investments in affiliates and other, net

     579       —          579  
  

 

 

   

 

 

    

 

 

 

Total other assets

     9,513       48        9,561  
  

 

 

   

 

 

    

 

 

 

Total assets

   $ 40,140     $ 68      $ 40,208  
  

 

 

   

 

 

    

 

 

 

 

3


UNITED CONTINENTAL HOLDINGS, INC.

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(In millions, except shares)

 

     At December 31, 2016  
LIABILITIES AND STOCKHOLDERS’ EQUITY    As
Reported
    Topic 606
Adjustments
    As
Adjusted
 

Current liabilities:

      

Advance ticket sales

   $ 3,730     $ 65     $ 3,795  

Frequent flyer deferred revenue

     2,135       14       2,149  

Accounts payable

     2,139       —         2,139  

Accrued salaries and benefits

     2,307       —         2,307  

Current maturities of long-term debt

     849       —         849  

Current maturities of capital leases

     116       —         116  

Other

     1,010       79       1,089  
  

 

 

   

 

 

   

 

 

 

Total current liabilities

     12,286       158       12,444  
  

 

 

   

 

 

   

 

 

 

Long-term debt

     9,918       —         9,918  

Long-term obligations under capital leases

     822       —         822  

Other liabilities and deferred credits:

      

Frequent flyer deferred revenue

     2,748       (8     2,740  

Postretirement benefit liability

     1,581       —         1,581  

Pension liability

     1,892       —         1,892  

Advanced purchase of miles

     430       3       433  

Lease fair value adjustment, net

     277       —         277  

Other

     1,527       —         1,527  
  

 

 

   

 

 

   

 

 

 

Total other liabilities and deferred credits

     8,455       (5     8,450  
  

 

 

   

 

 

   

 

 

 

Commitments and contingencies

      

Stockholders’ equity:

      

Preferred stock

     —         —         —    

Common stock at par, $0.01 par value; authorized 1,000,000,000 shares; outstanding

314,612,744 shares at December 31, 2016

     3       —         3  

Additional capital invested

     6,569       —         6,569  

Retained earnings

     3,427       (85     3,342  

Stock held in treasury, at cost

     (511     —         (511

Accumulated other comprehensive loss

     (829     —         (829
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     8,659       (85     8,574  
  

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 40,140     $ 68     $ 40,208  
  

 

 

   

 

 

   

 

 

 

 

4


UNITED CONTINENTAL HOLDINGS, INC.

STATEMENTS OF CONSOLIDATED OPERATIONS (UNAUDITED)

(In millions, except per share amounts)

The following tables show adjustments made due to the adoption of Topic 606 and Accounting Standards Update No. 2017-07, Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost (“ASU 2017-07”) on the December 31, 2017 and 2016 statements of consolidated operations, respectively. Previously reported results were derived from audited financial statements included in UAL’s Annual Report on Form 10-K for the fiscal year ended December 31, 2017 and UAL’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016, as applicable.

 

     Year ended December 31, 2017  
     As
Reported
    Topic 606
Adjustments
    ASU 2017-07
Adjustments
    As
Adjusted
 

Operating revenue:

        

Passenger revenue

   $ 32,404     $ 2,056     $ —       $ 34,460  

Cargo

     1,035       79       —         1,114  

Other operating revenue

     4,297       (2,087     —         2,210  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenue

     37,736       48       —         37,784  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expense:

        

Salaries and related costs

     11,045       —         (104     10,941  

Aircraft fuel

     6,913       —         —         6,913  

Landing fees and other rent

     2,240       —         —         2,240  

Regional capacity purchase

     2,232       —         —         2,232  

Depreciation and amortization

     2,149       —         —         2,149  

Aircraft maintenance materials and outside repairs

     1,856       —         —         1,856  

Distribution expenses

     1,349       86       —         1,435  

Aircraft rent

     621       —         —         621  

Special charges

     176       —         —         176  

Other operating expenses

     5,657       (107     —         5,550  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     34,238       (21     (104     34,113  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     3,498       69       104       3,671  

Nonoperating income (expense):

        

Interest expense

     (643     (28     —         (671

Interest capitalized

     84       —         —         84  

Interest income

     57       —         —         57  

Miscellaneous, net

     3       —         (104     (101
  

 

 

   

 

 

   

 

 

   

 

 

 

Total nonoperating expense, net

     (499     (28     (104     (631
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     2,999       41       —         3,040  

Income tax expense

     868       28       —         896  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 2,131     $ 13     $ —       $ 2,144  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share, basic

   $ 7.04     $ 0.04     $ —       $ 7.08  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share, diluted

   $ 7.02     $ 0.04     $ —       $ 7.06  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

5


UNITED CONTINENTAL HOLDINGS, INC.

STATEMENTS OF CONSOLIDATED OPERATIONS (UNAUDITED)

(In millions, except per share amounts)

 

     Year ended December 31, 2016  
     As
Reported
    Topic 606
Adjustments
    ASU 2017-07
Adjustments
    As
Adjusted
 

Operating revenue:

        

Passenger revenue

   $ 31,457     $ 1,972     $ —       $ 33,429  

Cargo

     876       58       —         934  

Other operating revenue

     4,223       (2,028     —         2,195  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenue

     36,556       2       —         36,558  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expense:

        

Salaries and related costs

     10,275       —         (99     10,176  

Aircraft fuel

     5,813       —         —         5,813  

Landing fees and other rent

     2,165       —         —         2,165  

Regional capacity purchase

     2,197       —         —         2,197  

Depreciation and amortization

     1,977       —         —         1,977  

Aircraft maintenance materials and outside repairs

     1,749       —         —         1,749  

Distribution expenses

     1,303       92       —         1,395  

Aircraft rent

     680       —         —         680  

Special charges

     638       —         107       745  

Other operating expenses

     5,421       (104     —         5,317  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     32,218       (12     8       32,214  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     4,338       14       (8     4,344  

Nonoperating income (expense):

        

Interest expense

     (614     (60     —         (674

Interest capitalized

     72       —         —         72  

Interest income

     42       —         —         42  

Miscellaneous, net

     (19     —         8       (11
  

 

 

   

 

 

   

 

 

   

 

 

 

Total nonoperating expense, net

     (519     (60     8       (571
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     3,819       (46     —         3,773  

Income tax expense

     1,556       (17     —         1,539  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 2,263     $ (29   $ —       $ 2,234  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share, basic

   $ 6.86     $ (0.09   $ —       $ 6.77  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share, diluted

   $ 6.85     $ (0.09   $ —       $ 6.76  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

6


UNITED CONTINENTAL HOLDINGS, INC.

QUARTERLY STATEMENTS OF CONSOLIDATED OPERATIONS (UNAUDITED)

(In millions, except per share amounts)

The following table shows adjusted balances after the adoption of Topic 606 and ASU 2017-07 on the quarterly statements of consolidated operations for each quarter of 2017.

 

     As Adjusted for Topic 606 and ASU 2017-07  
     For the Quarter Ended  
     March 31,
2017
    June 30,
2017
    September 30,
2017
    December 31,
2017
 

Operating revenue:

        

Passenger revenue

   $ 7,653     $ 9,151     $ 9,069     $ 8,587  

Cargo

     238       273       279       324  

Other operating revenue

     535       584       551       540  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenue

     8,426       10,008       9,899       9,451  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expense:

        

Salaries and related costs

     2,636       2,842       2,785       2,678  

Aircraft fuel

     1,560       1,669       1,809       1,875  

Landing fees and other rent

     544       541       585       570  

Regional capacity purchase

     536       549       567       580  

Depreciation and amortization

     518       536       556       539  

Aircraft maintenance materials and outside repairs

     454       472       451       479  

Distribution expenses

     319       385       377       354  

Aircraft rent

     179       152       145       145  

Special charges

     51       44       50       31  

Other operating expenses

     1,309       1,381       1,436       1,424  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     8,106       8,571       8,761       8,675  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     320       1,437       1,138       776  

Nonoperating income (expense):

        

Interest expense

     (162     (167     (169     (173

Interest capitalized

     23       21       20       20  

Interest income

     11       13       17       16  

Miscellaneous, net

     (42     (27     (13     (19
  

 

 

   

 

 

   

 

 

   

 

 

 

Total nonoperating expense, net

     (170     (160     (145     (156
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     150       1,277       993       620  

Income tax expense

     51       456       348       41  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 99     $ 821     $ 645     $ 579  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share, basic

   $ 0.32     $ 2.67     $ 2.15     $ 1.99  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share, diluted

   $ 0.32     $ 2.67     $ 2.15     $ 1.98  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

7


UNITED CONTINENTAL HOLDINGS, INC.

QUARTERLY ADJUSTMENTS TO THE STATEMENTS OF CONSOLIDATED OPERATIONS (UNAUDITED)

(In millions, except per share amounts)

The following table shows quarterly adjustments made due to the adoption of Topic 606 and ASU 2017-07 on the statements of consolidated operations for 2017.

 

    

 

    Adjustments, For the Quarter Ended    

 

 
     Full Year 2017
As Reported
    March 31,
2017
    June 30,
2017
    September 30,
2017
    December 31,
2017
    Full Year 2017
As Adjusted
 

Operating revenue:

            

Passenger revenue

   $ 32,404     $ 479     $ 529     $ 541     $ 507     $ 34,460  

Cargo

     1,035       18       19       22       20       1,114  

Other operating revenue

     4,297       (491     (540     (542     (514     2,210  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenue

     37,736       6       8       21       13       37,784  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expense:

            

Salaries and related costs

     11,045       (25     (26     (27     (26     10,941  

Aircraft fuel

     6,913       —         —         —         —         6,913  

Landing fees and other rent

     2,240       —         —         —         —         2,240  

Regional capacity purchase

     2,232       —         —         —         —         2,232  

Depreciation and amortization

     2,149       —         —         —         —         2,149  

Aircraft maintenance materials and outside repairs

     1,856       —         —         —         —         1,856  

Distribution expenses

     1,349       12       23       25       26       1,435  

Aircraft rent

     621       —         —         —         —         621  

Special charges

     176       —         —         —         —         176  

Other operating expenses

     5,657       (23     (27     (23     (34     5,550  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     34,238       (36     (30     (25     (34     34,113  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     3,498       42       38       46       47       3,671  

Nonoperating income (expense):

            

Interest expense

     (643     (12     (9     (5     (2     (671

Interest capitalized

     84       —         —         —         —         84  

Interest income

     57       —         —         —         —         57  

Miscellaneous, net

     3       (25     (26     (28     (25     (101
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonoperating expense, net

     (499     (37     (35     (33     (27     (631
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     2,999       5       3       13       20       3,040  

Income tax expense

     868       2       —         5       21       896  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 2,131     $ 3     $ 3     $ 8     $ (1   $ 2,144  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share, basic

   $ 7.04     $ 0.01     $ —       $ 0.03     $ —       $ 7.08  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share, diluted

   $ 7.02     $ 0.01     $ 0.01     $ 0.03     $ (0.01   $ 7.06  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

8


UNITED CONTINENTAL HOLDINGS, INC.

SELECTED STATISTICS AND SUMMARY FINANCIAL METRICS (UNAUDITED)

The following table shows selected statistics and summary financial metrics after the adoption of Topic 606 and ASU 2017-07 for each quarter of 2017 and for the full year, 2017 and 2016, respectively.

 

     As Adjusted for Topic 606 and ASU 2017-07  
     Quarter Ended     Full Year  
     March 31,
2017
    June 30,
2017
    September 30,
2017
    December 31,
2017
    2017     2016  

Consolidated:

            

Operating margin

     3.8     14.4     11.5     8.2     9.7     11.9

Operating margin, excluding special charges (Non-GAAP) (A)

     4.4     14.8     12.0     8.5     10.2     13.9

Pre-tax margin

     1.8     12.8     10.0     6.6     8.0     10.3

Pre-tax margin excluding special charges and hedge adjustments (Non-GAAP) (A)

     2.4     13.2     10.5     6.9     8.5     12.1

Passengers (thousands) (a)

     33,105       38,247       39,302       37,413       148,067       143,177  

Revenue passenger miles (millions) (b)

     47,611       56,356       59,145       53,149       216,261       210,309  

Available seat miles (millions) (c)

     59,808       67,467       70,083       65,028       262,386       253,590  

Passenger revenue per available seat mile (cents)

     12.80       13.56       12.94       13.21       13.13       13.18  

Total revenue per available seat mile (cents)

     14.09       14.83       14.12       14.53       14.40       14.42  

Average yield per revenue passenger mile (cents) (d)

     16.07       16.24       15.33       16.16       15.93       15.90  

 

(a) The number of revenue passengers measured by each flight segment flown.

(b) The number of scheduled miles flown by revenue passengers.

(c) The number of seats available for passengers multiplied by the number of scheduled miles those seats are flown.

(d) The average passenger revenue received for each revenue passenger mile flown.

 

9


UNITED CONTINENTAL HOLDINGS, INC.

PASSENGER REVENUE BY GEOGRAPHY (UNAUDITED)

(In millions)

The following table shows adjusted quarterly passenger revenue by geography after the adoption of Topic 606 for each quarter of 2017 and for the full year, 2017 and 2016, respectively.

 

     As Adjusted for Topic 606  
     Quarter Ended      Full Year  
     March 31,
2017
     June 30,
2017
     September 30,
2017
     December 31,
2017
     2017      2016  

Mainline

   $ 3,272      $ 4,043      $ 3,952      $ 3,862      $ 15,129      $ 14,073  

Regional

     1,379        1,615        1,491        1,537        6,022        6,193  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Domestic

     4,651        5,658        5,443        5,399        21,151        20,266  

Atlantic

     1,117        1,615        1,724        1,400        5,856        5,739  

Pacific

     1,053        1,064        1,125        1,047        4,289        4,433  

Latin America

     832        814        777        741        3,164        2,991  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

International

     3,002        3,493        3,626        3,188        13,309        13,163  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consolidated

   $ 7,653      $ 9,151      $ 9,069      $ 8,587      $ 34,460      $ 33,429  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Mainline

   $ 6,227      $ 7,492      $ 7,538      $ 7,002      $ 28,259      $ 27,029  

Regional

     1,426        1,659        1,531        1,585        6,201        6,400  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consolidated

   $ 7,653      $ 9,151      $ 9,069      $ 8,587      $ 34,460      $ 33,429  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

10


UNITED CONTINENTAL HOLDINGS, INC.

NON-GAAP FINANCIAL RECONCILIATION (UNAUDITED)

(A) UAL evaluates its financial performance utilizing various accounting principles generally accepted in the United States of America (“GAAP”) and Non-GAAP financial measures, including operating margin, excluding special charges, pre-tax margin, excluding special charges and hedge adjustments, operating income (loss) excluding special charges, operating expenses, excluding fuel, profit sharing, special charges and third-party business expenses, income (loss) before income taxes excluding special charges and reflecting hedge adjustments, net income (loss) excluding special charges and reflecting hedge adjustments and income tax adjustments, net earnings (loss) per share excluding special charges and income tax adjustments and reflecting hedge adjustments, and consolidated unit cost per available seat mile (“CASM”), excluding special charges, third-party business expenses, fuel and profit sharing, among others.

CASM is a common metric used in the airline industry to measure an airline’s cost structure and efficiency. UAL reports CASM excluding special charges, third-party business expenses, fuel and profit sharing. UAL believes that adjusting for special charges is useful to investors because special charges are non-recurring charges not indicative of UAL’s ongoing performance. UAL also believes that excluding third-party business expenses, such as maintenance, ground handling and catering services for third parties, fuel sales and non-air mileage redemptions, provides more meaningful disclosure because these expenses are not directly related to UAL’s core business. UAL also believes that excluding fuel costs from certain measures is useful to investors because it provides an additional measure of management’s performance excluding the effects of a significant cost item over which management has limited influence. UAL excludes profit sharing because this exclusion allows investors to better understand and analyze UAL’s recurring cost performance and provides a more meaningful comparison of UAL’s core operating costs to the airline industry. In addition, UAL believes that adjusting for prior period gains and losses on fuel derivative contracts settled in the current period is useful because the adjustments allow investors to better understand the cash impact of settled fuel derivative contracts in a given period.

The following tables show adjusted reconciliations of certain previously reported Non-GAAP financial measures to comparable financial measures reported on a GAAP basis after the adoption of Topic 606 and ASU 2017-07 for each quarter of 2017 and for the full year, 2017 and 2016, respectively.

 

     As Adjusted for Topic 606 and ASU 2017-07  
     Quarter Ended      Full Year  
     March 31,
2017
     June 30,
2017
     September 30,
2017
     December 31,
2017
     2017      2016  

CASM Mainline Operations (cents)

                 

Cost per available seat mile (CASM)

     13.15        12.27        11.98        12.83        12.53        12.21  

Special charges

     0.09        0.07        0.08        0.06        0.07        0.33  

Third-party business expenses

     0.09        0.07        0.05        0.04        0.06        0.06  

Fuel expense

     2.44        2.32        2.41        2.68        2.46        2.16  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
CASM, excluding special charges, third-party business expenses and fuel      10.53        9.81        9.44        10.05        9.94        9.66  

Profit sharing per available seat mile

     0.03        0.25        0.21        0.08        0.15        0.28  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
CASM, excluding special charges, third-party business expenses, fuel, and profit sharing      10.50        9.56        9.23        9.97        9.79        9.38  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

CASM Consolidated Operations (cents)

                 

Cost per available seat mile (CASM)

     13.55        12.70        12.50        13.34        13.00        12.70  

Special charges

     0.08        0.07        0.07        0.04        0.07        0.29  

Third-party business expenses

     0.07        0.05        0.04        0.06        0.05        0.05  

Fuel expense

     2.60        2.47        2.58        2.88        2.64        2.29  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
CASM, excluding special charges, third-party business expenses and fuel      10.80        10.11        9.81        10.36        10.24        10.07  

Profit sharing per available seat mile

     0.04        0.23        0.19        0.07        0.13        0.25  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
CASM, excluding special charges, third-party business expenses, fuel, and profit sharing      10.76        9.88        9.62        10.29        10.11        9.82  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

11


UNITED CONTINENTAL HOLDINGS, INC.

NON-GAAP FINANCIAL RECONCILIATION (UNAUDITED)

(In millions, except per share amounts)

 

     As Adjusted for Topic 606 and ASU 2017-07  
     Quarter Ended     Full Year  
     March 31,
2017
    June 30,
2017
    September 30,
2017
    December 31,
2017
    2017     2016  

Operating expenses

   $ 8,106     $ 8,571     $ 8,761     $ 8,675     $ 34,113     $ 32,214  

Special charges

     51       44       50       31       176       745  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses, excluding special charges

     8,055       8,527       8,711       8,644       33,937       31,469  

Third-party business expenses

     40       41       33       31       145       136  

Fuel expense

     1,560       1,669       1,809       1,875       6,913       5,813  

Profit sharing, including taxes

     20       154       130       45       349       628  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses, excluding fuel, profit sharing, special charges and third-party business expenses

   $ 6,435     $ 6,663     $ 6,739     $ 6,693     $ 26,530     $ 24,892  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

   $ 320     $ 1,437     $ 1,138     $ 776     $ 3,671     $ 4,344  

Special charges

     51       44       50       31       176       745  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income, excluding special charges

   $ 371     $ 1,481     $ 1,188     $ 807     $ 3,847     $ 5,089  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

   $ 150     $ 1,277     $ 993     $ 620     $ 3,040     $ 3,773  

Special charges and hedge adjustments before income taxes

     51       44       50       31       176       643  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes excluding special charges and reflecting hedge adjustments

   $ 201     $ 1,321     $ 1,043     $ 651     $ 3,216     $ 4,416  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 99     $ 821     $ 645     $ 579     $ 2,144     $ 2,234  

Special charges and hedge adjustments, net of tax and income tax adjustments

     33       28       32       (159     (66     594  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income, excluding special charges and reflecting hedge adjustments and income tax adjustments

   $ 132     $ 849     $ 677     $ 420     $ 2,078     $ 2,828  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per share

   $ 0.32     $ 2.67     $ 2.15     $ 1.98     $ 7.06     $ 6.76  

Special charges and hedge adjustments

     0.16       0.14       0.16       0.11       0.58       1.95  

Income tax adjustments and tax effect related to special charges and hedge adjustments

     (0.06     (0.05     (0.06     (0.65     (0.80     (0.15
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per share, excluding special charges and income tax adjustments and reflecting hedge adjustments

   $ 0.42     $ 2.76     $ 2.25     $ 1.44     $ 6.84     $ 8.56  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

12