Allegiant Travel Company | |||||||||||||||||
Consolidated Statements of Income | |||||||||||||||||
(in thousands, except per share amounts) | |||||||||||||||||
(Unaudited) | |||||||||||||||||
Three Months Ended | Percent Change | ||||||||||||||||
2021 | 2020 | 2019 | YoY | Yo2Y | |||||||||||||
OPERATING REVENUES: | |||||||||||||||||
Passenger | $ | 423,796 | $ | 181,916 | $ | 391,222 | 133.0 | % | 8.3 | % | |||||||
Third party products | 24,541 | 11,337 | 18,207 | 116.5 | 34.8 | ||||||||||||
Fixed fee contracts | 11,117 | 5,284 | 19,797 | 110.4 | (43.8) | ||||||||||||
Other | 15 | 2,447 | 7,283 | (99.4) | (99.8) | ||||||||||||
Total operating revenues | 459,469 | 200,984 | 436,509 | 128.6 | 5.3 | ||||||||||||
OPERATING EXPENSES: | |||||||||||||||||
Salary and benefits | 125,799 | 95,829 | 107,586 | 31.3 | 16.9 | ||||||||||||
Aircraft fuel | 118,370 | 52,540 | 104,583 | 125.3 | 13.2 | ||||||||||||
Station operations | 70,943 | 39,954 | 43,522 | 77.6 | 63.0 | ||||||||||||
Depreciation and amortization | 46,399 | 45,291 | 39,436 | 2.4 | 17.7 | ||||||||||||
Maintenance and repairs | 30,451 | 14,038 | 24,768 | 116.9 | 22.9 | ||||||||||||
Sales and marketing | 22,047 | 7,967 | 17,591 | 176.7 | 25.3 | ||||||||||||
Aircraft lease rental | 5,670 | 3,015 | — | 88.1 | — | ||||||||||||
Other | 22,379 | 19,755 | 26,907 | 13.3 | (16.8) | ||||||||||||
Payroll Support Programs grant recognition | (49,210) | (77,909) | — | 36.8 | — | ||||||||||||
Special charges | 332 | 33,585 | — | (99.0) | — | ||||||||||||
Total operating expenses | 393,180 | 234,065 | 364,393 | 68.0 | 7.9 | ||||||||||||
OPERATING INCOME (LOSS) | 66,289 | (33,081) | 72,116 | 300.4 | (8.1) | ||||||||||||
OTHER (INCOME) EXPENSES: | |||||||||||||||||
Interest expense | 16,595 | 11,943 | 19,506 | 39.0 | (14.9) | ||||||||||||
Interest income | (375) | (868) | (3,335) | 56.8 | 88.8 | ||||||||||||
Capitalized interest | (401) | — | (903) | — | 55.6 | ||||||||||||
Other, net | 239 | 552 | (57) | (56.7) | 519.3 | ||||||||||||
Total other expenses | 16,058 | 11,627 | 15,211 | 38.1 | 5.6 | ||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | 50,231 | (44,708) | 56,905 | 212.4 | (11.7) | ||||||||||||
INCOME TAX PROVISION (BENEFIT) | 10,977 | (15,565) | 12,976 | 170.5 | (15.4) | ||||||||||||
NET INCOME (LOSS) | $ | 39,254 | $ | (29,143) | $ | 43,929 | 234.7 | (10.6) | |||||||||
Earnings (loss) per share to common shareholders: | |||||||||||||||||
Basic | $2.18 | ( | $2.70 | 219.8 | (19.3) | ||||||||||||
Diluted | $2.18 | ( | $2.70 | 219.8 | (19.3) | ||||||||||||
Weighted average shares outstanding used in | |||||||||||||||||
Basic | 17,766 | 16,006 | 16,037 | 11.0 | 10.8 | ||||||||||||
Diluted | 17,767 | 16,006 | 16,039 | 11.0 | 10.8 |
(1) The Company's unvested restricted stock awards are considered participating securities as they receive non-forfeitable rights to cash dividends at the same rate as common stock. The Basic and Diluted earnings per share calculations for the periods presented reflect the two-class method mandated by ASC Topic 260, "Earnings Per Share." The two-class method adjusts both the net income and the shares used in the calculation. Application of the two-class method did not have a significant impact on the Basic and Diluted earnings per share for the periods presented. |
Allegiant Travel Company | |||||||||||||||||
Operating Statistics | |||||||||||||||||
(Unaudited) | |||||||||||||||||
Three Months Ended | Percent Change(1) | ||||||||||||||||
2021 | 2020 | 2019 | YoY | Yo2Y | |||||||||||||
OPERATING STATISTICS | |||||||||||||||||
Total system statistics: | |||||||||||||||||
Passengers | 3,872,651 | 2,016,241 | 3,806,369 | 92.1 | % | 1.7 | % | ||||||||||
Available seat miles (ASMs) (thousands) | 4,441,201 | 3,521,508 | 3,888,400 | 26.1 | 14.2 | ||||||||||||
Operating expense per ASM (CASM) (cents) | 8.85 | 6.65 | 9.37 | 33.1 | (5.5) | ||||||||||||
Adjusted operating expense per ASM (CASM) (cents)(2) | 9.64 | 7.91 | 9.37 | 21.9 | 2.9 | ||||||||||||
Fuel expense per ASM (cents) | 2.67 | 1.49 | 2.69 | 79.2 | (0.7) | ||||||||||||
Operating CASM, excluding fuel (cents) | 6.19 | 5.15 | 6.68 | 20.2 | (7.3) | ||||||||||||
Adjusted operating CASM, excluding fuel (cents)(2) | 6.97 | 6.41 | 6.68 | 8.7 | 4.3 | ||||||||||||
ASMs per gallon of fuel | 82.5 | 88.5 | 80.3 | (6.8) | 2.7 | ||||||||||||
Departures | 30,663 | 24,365 | 27,707 | 25.8 | 10.7 | ||||||||||||
Block hours | 67,398 | 52,238 | 59,678 | 29.0 | 12.9 | ||||||||||||
Average stage length (miles) | 829 | 834 | 823 | (0.6) | 0.7 | ||||||||||||
Average number of operating aircraft during period | 105.6 | 90.7 | 87.6 | 16.4 | 20.5 | ||||||||||||
Average block hours per aircraft per day | 7.0 | 6.3 | 7.4 | 11.1 | (5.4) | ||||||||||||
Full-time equivalent employees at end of period | 4,246 | 4,275 | 4,267 | (0.7) | (0.5) | ||||||||||||
Fuel gallons consumed (thousands) | 53,850 | 39,786 | 48,443 | 35.3 | 11.2 | ||||||||||||
Average fuel cost per gallon | $ | 2.20 | $ | 1.32 | $ | 2.16 | 66.7 | 1.9 | |||||||||
Scheduled service statistics: | |||||||||||||||||
Passengers | 3,834,956 | 2,003,648 | 3,753,611 | 91.4 | 2.2 | ||||||||||||
Revenue passenger miles (RPMs) (thousands) | 3,302,519 | 1,714,622 | 3,170,826 | 92.6 | 4.2 | ||||||||||||
Available seat miles (ASMs) (thousands) | 4,312,893 | 3,449,339 | 3,687,473 | 25.0 | 17.0 | ||||||||||||
Load factor | 76.6 | % | 49.7 | % | 86.0 | % | 26.9 | (9.4) | |||||||||
Departures | 29,593 | 23,710 | 26,238 | 24.8 | 12.8 | ||||||||||||
Block hours | 65,296 | 51,057 | 56,576 | 27.9 | 15.4 | ||||||||||||
Average seats per departure | 174.3 | 173.2 | 170.8 | 0.6 | 2.0 | ||||||||||||
Yield (cents) | 6.04 | 4.76 | 6.42 | 26.9 | (5.9) | ||||||||||||
Total passenger revenue per ASM (TRASM) (cents)(3) | 10.40 | 5.60 | 11.10 | 85.7 | (6.3) | ||||||||||||
Average fare - scheduled service(4) | $ | 52.05 | $ | 40.75 | $ | 54.20 | 27.7 | (4.0) | |||||||||
Average fare - air-related charges(4) | $ | 58.45 | $ | 50.04 | $ | 50.03 | 16.8 | 16.8 | |||||||||
Average fare - third party products | $ | 6.40 | $ | 5.66 | $ | 4.85 | 13.1 | 32.0 | |||||||||
Average fare - total | $ | 116.91 | $ | 96.45 | $ | 109.08 | 21.2 | 7.2 | |||||||||
Average stage length (miles) | 834 | 839 | 824 | (0.6) | 1.2 | ||||||||||||
Fuel gallons consumed (thousands) | 52,249 | 38,853 | 46,038 | 34.5 | 13.5 | ||||||||||||
Average fuel cost per gallon | $ | 2.20 | $ | 1.32 | $ | 2.17 | 66.7 | 1.4 | |||||||||
Percent of sales through website during period | 95.4 | % | 92.3 | % | 93.1 | % | 3.1 | 2.3 | |||||||||
Other data: | |||||||||||||||||
Rental car days sold | 366,407 | 255,800 | 482,944 | 43.2 | (24.1) | ||||||||||||
Hotel room nights sold | 66,626 | 44,655 | 99,991 | 49.2 | (33.4) |
(1) Except load factor and percent of sales through website, which is percentage point change. |
(2) Adjusted numbers exclude COVID related special charges, the net benefit from the payroll support programs, and bonus accruals |
(3) Various components of this measurement do not have a direct correlation to ASMs. These figures are provided on a per ASM basis to facilitate comparison with airlines reporting revenues on a per ASM basis. |
(4) Reflects division of passenger revenue between scheduled service and air-related charges in Company's booking path. |
Allegiant Travel Company | |||||||||||||||||
Consolidated Statements of Income | |||||||||||||||||
(in thousands, except per share amounts) | |||||||||||||||||
(Unaudited) | |||||||||||||||||
Nine Months Ended | Percent Change | ||||||||||||||||
2021 | 2020 | 2019 | YoY | Yo2Y | |||||||||||||
OPERATING REVENUES: | |||||||||||||||||
Passenger | $ | 1,124,237 | $ | 677,347 | $ | 1,265,978 | 66.0 | % | (11.2) | % | |||||||
Third party products | 61,164 | 35,756 | 53,557 | 71.1 | 14.2 | ||||||||||||
Fixed fee contracts | 23,943 | 17,440 | 42,859 | 37.3 | (44.1) | ||||||||||||
Other | 1,682 | 12,969 | 17,498 | (87.0) | (90.4) | ||||||||||||
Total operating revenues | 1,211,026 | 743,512 | 1,379,892 | 62.9 | (12.2) | ||||||||||||
OPERATING EXPENSES: | |||||||||||||||||
Salary and benefits | 365,655 | 303,264 | 340,589 | 20.6 | 7.4 | ||||||||||||
Aircraft fuel | 310,674 | 168,711 | 324,253 | 84.1 | (4.2) | ||||||||||||
Station operations | 171,246 | 108,359 | 128,357 | 58.0 | 33.4 | ||||||||||||
Depreciation and amortization | 134,095 | 132,285 | 114,112 | 1.4 | 17.5 | ||||||||||||
Maintenance and repairs | 76,419 | 48,866 | 68,470 | 56.4 | 11.6 | ||||||||||||
Sales and marketing | 51,288 | 35,331 | 59,057 | 45.2 | (13.2) | ||||||||||||
Aircraft lease rental | 15,507 | 5,404 | — | 187.0 | — | ||||||||||||
Other | 55,655 | 70,225 | 73,756 | (20.7) | (24.5) | ||||||||||||
Payroll Support Programs grant recognition | (202,181) | (152,448) | — | (32.6) | — | ||||||||||||
Special charges | 2,924 | 280,852 | — | (99.0) | — | ||||||||||||
Total operating expenses | 981,282 | 1,000,849 | 1,108,594 | (2.0) | (11.5) | ||||||||||||
OPERATING INCOME (LOSS) | 229,744 | (257,337) | 271,298 | 189.3 | (15.3) | ||||||||||||
OTHER (INCOME) EXPENSES: | |||||||||||||||||
Interest expense | 50,103 | 44,149 | 58,531 | 13.5 | (14.4) | ||||||||||||
Interest income | (1,338) | (4,596) | (10,038) | 70.9 | 86.7 | ||||||||||||
Capitalized interest | (401) | (4,067) | (3,444) | 90.1 | 88.4 | ||||||||||||
Loss on extinguishment of debt | 71 | 1,222 | 3,677 | (94.2) | (98.1) | ||||||||||||
Special charges | — | 26,632 | — | (100.0) | — | ||||||||||||
Other, net | (164) | 1,173 | (41) | (114.0) | (300.0) | ||||||||||||
Total other expenses | 48,271 | 64,513 | 48,685 | (25.2) | (0.9) | ||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | 181,473 | (321,850) | 222,613 | 156.4 | (18.5) | ||||||||||||
INCOME TAX PROVISION (BENEFIT) | 40,323 | (166,595) | 51,017 | 124.2 | (21.0) | ||||||||||||
NET INCOME (LOSS) | $ | 141,150 | $ | (155,255) | $ | 171,596 | 190.9 | (17.7) | |||||||||
Earnings (loss) per share to common shareholders: | |||||||||||||||||
Basic | $8.18 | ( | $10.55 | 183.9 | (22.5) | ||||||||||||
Diluted | $8.18 | ( | $10.54 | 183.9 | (22.4) | ||||||||||||
Weighted average shares outstanding used in computing earnings per share attributable to common shareholders(1): | |||||||||||||||||
Basic | 17,005 | 15,953 | 16,037 | 6.6 | 6.0 | ||||||||||||
Diluted | 17,015 | 15,953 | 16,045 | 6.7 | 6.0 |
(1) The Company's unvested restricted stock awards are considered participating securities as they receive non-forfeitable rights to cash dividends at the same rate as common stock. The Basic and Diluted earnings per share calculations for the periods presented reflect the two-class method mandated by ASC Topic 260, "Earnings Per Share." The two-class method adjusts both the net income and the shares used in the calculation. Application of the two-class method did not have a significant impact on the Basic and Diluted earnings per share for the periods presented. |
Allegiant Travel Company | |||||||||||||||||
Operating Statistics | |||||||||||||||||
(Unaudited) | |||||||||||||||||
Nine Months Ended | Percent Change(1) | ||||||||||||||||
2021 | 2020 | 2019 | YoY | Yo2Y | |||||||||||||
OPERATING STATISTICS | |||||||||||||||||
Total system statistics: | |||||||||||||||||
Passengers | 9,906,371 | 6,464,949 | 11,426,183 | 53.2 | % | (13.3) | % | ||||||||||
Available seat miles (ASMs) (thousands) | 13,049,732 | 9,809,934 | 12,245,704 | 33.0 | 6.6 | ||||||||||||
Operating expense per ASM (CASM) (cents) | 7.52 | 10.20 | 9.05 | (26.3) | (16.9) | ||||||||||||
Adjusted operating expense per ASM (CASM) (cents)(2) | 8.77 | 8.89 | 9.05 | (1.3) | (3.1) | ||||||||||||
Fuel expense per ASM (cents) | 2.38 | 1.72 | 2.65 | 38.4 | (10.2) | ||||||||||||
Operating CASM, excluding fuel (cents) | 5.14 | 8.48 | 6.41 | (39.4) | (19.8) | ||||||||||||
Adjusted operating CASM, excluding fuel (cents)(2) | 6.39 | 7.17 | 6.41 | (10.9) | (0.3) | ||||||||||||
ASMs per gallon of fuel | 85.6 | 87.6 | 82.2 | (2.3) | 4.1 | ||||||||||||
Departures | 87,854 | 65,766 | 83,454 | 33.6 | 5.3 | ||||||||||||
Block hours | 197,581 | 147,350 | 187,829 | 34.1 | 5.2 | ||||||||||||
Average stage length (miles) | 852 | 862 | 858 | (1.2) | (0.7) | ||||||||||||
Average number of aircraft during period | 101.6 | 92.1 | 84.1 | 10.3 | 20.8 | ||||||||||||
Average block hours per aircraft per day | 7.1 | 5.8 | 8.2 | 22.4 | (13.4) | ||||||||||||
Full-time equivalent employees at end of period | 4,261 | 4,275 | 4,267 | (0.3) | (0.1) | ||||||||||||
Fuel gallons consumed (thousands) | 152,464 | 111,929 | 148,980 | 36.2 | 2.3 | ||||||||||||
Average fuel cost per gallon | $ | 2.04 | $ | 1.51 | $ | 2.18 | 35.1 | (6.4) | |||||||||
Scheduled service statistics: | |||||||||||||||||
Passengers | 9,838,512 | 6,424,331 | 11,307,004 | 53.1 | (13.0) | ||||||||||||
Revenue passenger miles (RPMs) (thousands) | 8,657,151 | 5,747,639 | 9,964,948 | 50.6 | (13.1) | ||||||||||||
Available seat miles (ASMs) (thousands) | 12,739,769 | 9,588,031 | 11,800,788 | 32.9 | 8.0 | ||||||||||||
Load factor | 68.0 | % | 59.9 | % | 84.4 | % | 8.1 | (16.4) | |||||||||
Departures | 85,303 | 63,877 | 80,149 | 33.5 | 6.4 | ||||||||||||
Block hours | 192,481 | 143,651 | 180,674 | 34.0 | 6.5 | ||||||||||||
Average seats per departure | 173.8 | 172.7 | 171.0 | 0.6 | 1.6 | ||||||||||||
Yield (cents) | 6.53 | 5.83 | 6.85 | 12.0 | (4.7) | ||||||||||||
Total passenger revenue per ASM (TRASM) (cents)(3) | 9.30 | 7.44 | 11.18 | 26.9 | (16.8) | ||||||||||||
Average fare - scheduled service(4) | $ | 57.48 | $ | 52.12 | $ | 60.40 | 10.3 | (4.8) | |||||||||
Average fare - air-related charges(4) | $ | 56.79 | $ | 53.32 | $ | 51.56 | 6.5 | 10.1 | |||||||||
Average fare - third party products | $ | 6.22 | $ | 5.57 | $ | 4.74 | 11.7 | 31.2 | |||||||||
Average fare - total | $ | 120.49 | $ | 111.00 | $ | 116.70 | 8.5 | 3.2 | |||||||||
Average stage length (miles) | 857 | 867 | 861 | (1.2) | (0.5) | ||||||||||||
Fuel gallons consumed (thousands) | 148,578 | 109,082 | 143,433 | 36.2 | 3.6 | ||||||||||||
Average fuel cost per gallon | $ | 2.01 | $ | 1.50 | $ | 2.17 | 34.0 | (7.4) | |||||||||
Percent of sales through website during period | 93.8 | % | 93.2 | % | 93.4 | % | 0.6 | 0.4 | |||||||||
Other data: | |||||||||||||||||
Rental car days sold | 1,046,751 | 872,382 | 1,495,502 | 20.0 | (30.0) | ||||||||||||
Hotel room nights sold | 195,535 | 149,431 | 319,197 | 30.9 | (38.7) |
(1) Except load factor and percent of sales through website, which is percentage point change. |
(2) Adjusted numbers exclude COVID related special charges, the net benefit from the payroll support programs, and profit sharing bonus accruals |
(3) Various components of this measurement do not have a direct correlation to ASMs. These figures are provided on a per ASM basis to facilitate comparison with airlines reporting revenues on a per ASM basis. |
(4) Reflects division of passenger revenue between scheduled service and air-related charges in Company's booking path. |
Summary Balance Sheet | ||||||||||
Unaudited (millions) | December 31, 2020 | Percent Change | ||||||||
Unrestricted cash and investments | ||||||||||
Cash and cash equivalents | $ | 193.6 | $ | 152.8 | 26.7 | % | ||||
Short-term investments | 877.3 | 532.5 | 64.8 | |||||||
Total unrestricted cash and investments | 1,070.9 | 685.3 | 56.3 | |||||||
Debt | ||||||||||
Current maturities of long-term debt and finance lease obligations, net of related costs | 139.6 | 217.2 | (35.7) | |||||||
Long-term debt and finance lease obligations, net of current maturities and related costs | 1,434.6 | 1,441.8 | (0.5) | |||||||
Total debt | 1,574.2 | 1,659.0 | (5.1) | |||||||
Debt, net of liquidity | 503.3 | 973.7 | (48.3) | |||||||
1,191.1 | 699.4 | 70.3 |
Summary Cash Flow | ||||||||||
Nine Months Ended | Percent | |||||||||
Unaudited (millions) | 2021 | 2020 | Change | |||||||
Cash provided by operating activities | $ | 373.6 | $ | 276.7 | 35.0 | % | ||||
Changes in air traffic liability | 44.0 | 84.1 | (47.7) | |||||||
Changes in working capital, ex air traffic liability | 24.6 | (152.9) | 116.1 | |||||||
Purchase of property and equipment | 166.5 | 198.6 | (16.2) | |||||||
Cash dividends paid to shareholders | — | 11.4 | (100.0) | |||||||
Proceeds from the issuance of long-term debt | 106.7 | 272.5 | (60.8) | |||||||
Principal payments on long-term debt & finance lease obligations | 239.6 | 146.4 | 63.7 | |||||||
Proceeds from issuance of common stock | 335.1 | — | 100.0 |
Follow this site here.