AAWW Investor Slides November 2018

Similar documents
AAWW Investor Slides February 2019

AAWW Investor Slides February 2019

Delivering Transformative Growth. Dahlman Rose Global Transportation Conference September 8, 2011

Delivering Growth. Dahlman Rose 2012 Global Transportation Conference September 6, 2012

Atlas Air Worldwide. Celebrating 25 Years in Anchorage. August 2017

Gaining Altitude. AAWW Investor-Analyst Day May 30, 2013

Atlas Air Worldwide Investor-Analyst Day. June 25, 2018

ABX. Holdings, Inc. BB&T Transportation Conference. February 2008

ABX HOLDINGS, INC. Shareholders Meeting. May 13, 2008

Delivering Growth in a Challenging Market. Stephens Inc. Fall Investment Conference November 18, 2009

INVESTOR PRESENTATION. Imperial Capital Global Opportunities Conference September 2015

Thank you for participating in the financial results for fiscal 2014.

AerCap Holdings N.V. April 11, 2015

Sidoti & Company Investor Meetings Los Angeles, CA. Quint Turner Chief Financial Officer. Russ Smethwick VP, Corporate Development.

INVESTOR PRESENTATION. May 2015

Fourth Quarter 2015 Financial Results

American Airlines Group Inc.

Delivering Growth in a Challenging Market. AAWW Investor Slides February 2009

Gregg Gildemann Market Analysis

Delivering Growth in a Challenging Market. Maxim Group Growth Conference September 29, 2009

Investor Presentation. Sidoti & Company Sixteenth Annual New York Institutional Investor Forum March 19, 2012

Management Presentation. March 2016

Air China Limited Interim Results. August Under IFRS

MIRAMAR, Fla., April 29, 2015 (GLOBE NEWSWIRE) -- Spirit Airlines, Inc. (Nasdaq:SAVE) today reported first quarter 2015 financial results.

UBS 14 th Global Emerging Markets Conference. New York, November 2016

AAWW Investor Slides. October 2008

CONTACT: Investor Relations Corporate Communications

Air China Limited Annual Results. March Under IFRS

Worldwide Fleet Forecast

Forward-Looking Statements Statements in this presentation that are not historical facts are "forward-looking" statements and "safe harbor

Investor Meetings February Joe Hete, President & CEO Quint Turner, CFO

Management Presentation. November 2018

E190 REPLACEMENT & FLEET UPDATE JULY 11, 2018

SkyWest, Inc. Announces First Quarter 2018 Profit

Copa Holdings Reports Record Earnings of US$41.8 Million for 4Q06 and US$134.2 Million for Full Year 2006

Rich Corrado COO. Investor Meetings. Toronto, Canada. Quint Turner CFO. November 15, 2018

Steve Hahn. Current Market Outlook. Director, Japan Enterprise Technology Programs. Boeing Commercial Airplanes July 2014.

Bank of America Merrill Lynch Global Transportation Conference. June 16, 2010

Spirit Airlines Reports First Quarter 2017 Results

AIR CANADA REPORTS THIRD QUARTER RESULTS

AerCap Holdings N.V. Keith Helming Chief Financial Officer. Wachovia Securities Equity Conference June 23, 2008

CONTACT: Investor Relations Corporate Communications

Investor Relations Update January 25, 2018

Boeing Commercial Airplanes

John Schubert Managing Director Asia Pacific & India Marketing

Randy Tinseth Vice President, Marketing Boeing Commercial Airplanes July 2010

2010 ANNUAL GENERAL MEETING. May 4, 2010

American Airlines Group Inc.

Randy Tinseth Vice President, Marketing Boeing Commercial Airplanes

Air China Limited 2014 Annual Results Under IFRS

AIR CANADA REPORTS 2010 THIRD QUARTER RESULTS; Operating Income improved $259 million or 381 per cent from previous year s quarter

Part 1 Performance Highlights. Part 2 Business Overview. Part 3 Financial Review

THIRD QUARTER RESULTS 2017

Copa Holdings Reports Earnings of US$30.3 Million and EPS of US$0.70 for 3Q08

1Q 2017 Earnings Call. April 18, 2017

2018 Annual Meeting of Stockholders

ANA HOLDINGS Announces Mid-Term Corporate Strategy for FY ~Strengthening the foundations of the business and looking into the future~

10TH ANNUAL WOLFE RESEARCH GLOBAL TRANSPORTATION CONFERENCE MAY 23, 2017

Introduction to IATA

Investor Meetings August 2010

Management Presentation. May 2013

gaining altitude 2012 annual report

Investor Update September 2017 PARTNER OF CHOICE EMPLOYER OF CHOICE INVESTMENT OF CHOICE

Copa Holdings Reports Fourth Quarter and Full Year 2007 Results

Historical Statistics

Spirit Airlines Reports Fourth Quarter and Full Year 2016 Results

1Q 2017 EARNINGS PRESENTATION APRIL 25, 2017

1Q 2018 Earnings Call. April 18, 2018

OUTLINE OF JAL GROUP MEDIUM RANGE CORPORATE PLAN FOR THE YEARS 2004 THROUGH 2006

FOURTH QUARTER RESULTS 2017

Copa Holdings Reports Net Income of US$51.9 Million for the Fourth Quarter of 2008 and US$152.2 Million for Full Year 2008

ALAFCO Aviation Lease And Finance Co. KSCC

Aviation Updates. Mr. John Schubert. Managing Director, Marketing-Asia Pacific & India

Spirit Airlines Reports First Quarter 2018 Results

Cowen 11 th Annual Global Transportation Conference

current market outlook

MGM Resorts International Reports Second Quarter Financial Results

Ramsay Health Care Limited Results Briefing Half Year ended 31 December 2018

Investor Relations Update October 25, 2018

Historical Statistics

Navigating Growth. AAWW Investor-Analyst Day June 6, 2012

Q1 Fiscal 2018 Statistics

Spirit Airlines Reports Third Quarter 2015 Pre-Tax Margin of 26.9 Percent

ALAFCO Aviation Lease And Finance Co. KSCC

Investor Update Issue Date: April 9, 2018

OPERATING AND FINANCIAL HIGHLIGHTS

OPERATING AND FINANCIAL HIGHLIGHTS

Santander 22 nd Annual Latin American Conference. Cancun, January 2018

Spirit Airlines Reports Second Quarter 2018 Results

SKYWEST, INC. ANNOUNCES THIRD QUARTER 2014 RESULTS

OPERATING AND FINANCIAL HIGHLIGHTS. Subsequent Events

GAMING INVESTMENT FORUM AT G2E. September 26, 2016

Q4 Fiscal 2018 Statistics

2019 Defense Outlook & Commercial Aerospace Forum

JAPAN AIRLINES Co., Ltd. Financial Results 1 st Quarter Mar/2017(FY2016) July 29, 2016

American Airlines Group Reports Second-Quarter Profit

2012 Result. Mika Vehviläinen CEO

Air China Limited Announces 2009 Annual Results

CONTACT: Investor Relations Corporate Communications

01 Amadeus at a glance

Transcription:

AAWW Investor Slides November 2018

Index Page Page 3 Safe Harbor Statement 22 Atlas Air Worldwide 4 AAWW Key Takeaways 23 Diversified Customer Base 5 Airfreight Demand 24 Global Operating Network 2017 6 Fleet Is Aligned with Express and e-commerce 25 North America Operating Network 7 Atlas Load Factors Outperforming 26 Global Operating Presence 2018 8 International Global Airfreight Annual Growth 27 9M18 Summary 9 The Key Underlying Express Market Is Growing 28 2018 Objectives 10 e-commerce Projected Growth 29 2018 Framework 11 e-commerce A Paradigm Shift 30 Financial and Operating Trends 12 e-commerce Penetration Growing Rapidly 31 2018 Maintenance Expense 13 Amazon Service 32 Global Airfreight Drivers 14 Amazon Service Financial Impact 33 Delivering a Strong Value Proposition 15 767-300 Financing 34 Tailoring Airfreight Networks for e-commerce 16 AAWW Executing Strategic Plan 35 Demand Exceeding Current Orders 17 Our Fleet 36 Large Freighter Supply Trends 18 Capital Allocation Strategy 37 Main Deck to Belly? 19 Growing/Diversifying Fleet/Managing Leverage 38 A Strong Leader in a Vital Industry 20 AAWW Key Takeaways 39 Our Vision, Our Mission 21 Appendix 40 Reconciliation to Non-GAAP Measures 2

Safe Harbor Statement This presentation contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that reflect Atlas Air Worldwide Holdings, Inc. s (AAWW) current views with respect to certain current and future events and financial performance. Such forward-looking statements are and will be, as the case may be, subject to many risks, uncertainties and factors relating to the operations and business environments of AAWW and its subsidiaries that may cause actual results to be materially different from any future results, express or implied, in such forward-looking statements. For additional information, we refer you to the risk factors set forth in the documents filed by AAWW with the Securities and Exchange Commission. Other factors and assumptions not identified above are also involved in the preparation of forwardlooking statements, and the failure of such other factors and assumptions to be realized may also cause actual results to differ materially from those discussed. AAWW assumes no obligation to update the statements in this presentation to reflect actual results, changes in assumptions, or changes in other factors affecting such estimates, other than as required by law. This presentation also includes some non-gaap financial measures. You can find our presentations on the most directly comparable GAAP financial measures calculated in accordance with accounting principles generally accepted in the United States and our reconciliations in the appendix and our earnings releases dated February 22 and November 1, 2018, which are posted on our website at www.atlasair.com. 3

AAWW Key Takeaways Global leader in outsourced aviation Era of significant business growth and development Opportunities to grow with existing customers and with new ones Strong foundation for earnings and cash flow Shaping a Powerful Future Expect sharply higher adjusted net earnings in 2018 Capitalizing on initiatives to drive value and benefit for customers and investors Focus on express, e-commerce, fast-growing markets 4

Airfreight Demand 20% 15% 10% 5% 0% -5% -10% FTK and AFTK Growth FTK AFTK Market Growth Rates e-commerce International Express >20% >20% 13.4% 9.0% International FTKs 9.9% 3.8% 0% 5% 10% 15% 20% 25% 2017 2016 Source: IATA, Company reports, BofA Merrill Lynch Global Research estimates Note: 2016-2017 International Express reflects beneficial impact of TNT acquisition on FedEx reported data 5

Fleet is Aligned with Express and e-commerce Atlas Fleet in Express/ e-commerce Compared with Global Fleet Large Widebody 47% 36% Medium Widebody 100% 78% AAWW Global Fleet in Express AAWW 543 514 Total global large widebody freighters (747s, 777s, MD-11s, DC-10-30s/40s) Global Fleet in Express Total global medium widebody freighters (767s, A300-600s/B4s, A330-200s, A310-200s/300s, DC-10-10s) Source: Company, ACMG April 2018 6

Atlas Load Factors Outperforming Load Factor 70% 65% Average Freight Load Factors 60% 55% 50% 45% 40% 2011 2012 2013 2014 2015 2016 2017 AAWW # Aircraft In Service International Load Factors AAWW Load Factors Source: IATA, Atlas (freighter aircraft excluding those serving military and dry leasing) 7

International Global Airfreight Annual Growth IATA Global airfreight tonnage growing from record levels IATA Reported Airfreight Tonnage Growing from Record Levels (In $Millions) 63.6 IATA International freight tonne kilometers (FTKs) flown up 9.9% in 2017 57.0 61.5 IATA Expects very healthy 4.0% FTK growth in 2018 51.7 54.0 54.8 2013 2014 2015 2016 2017 2018F Total Global Airfreight Tonnage: IATA (June 2018) 8

The Key Underlying Express Market is Growing The International Express market is showing robust growth 7.5% CAGR since 2011, over double the pace of general airfreight International Express Market DHL, FedEx and UPS Change in Package Volume (Base year 2011-100%) 36% 55% 19% 25% 6% 12% 2011 2012 2013 2014 2015 2016 2017 Notes: Weighted average of growth rates in international express package volume reported by these express operators Weighting is 50% DHL, 25% UPS and 25% FedEx. 2016-2017 FedEx reported data reflects beneficial impact of TNT acquisition 9

e-commerce Projected Growth Global e-commerce has grown and is growing sharply Global e-commerce Sales (In $Billions) $4,479 $3,879 $3,305 $2,774 $2,290 $1,859 $590 $741 $943 $1,190 $1,433 2011 2012 2013 2014 2015 2016 2017E 2018F 2019F 2020F 2021F Source: Euromonitor, Forrester, emarketer, BofA Merrill Lynch Global Research estimates 10

e-commerce A Paradigm Shift e-commerce Penetration (as percentage of global retail sales) e-commerce Growth Drivers 16% 14.6% 15.5% USA 237M internet users 73% mobile penetration 9% e-commerce penetration 14% 13.1% 12% 10% 8% 7.4% 8.7% 10.1% 11.6% e-commerce only accounts for ~10% of global retail sales China 700M internet users 50% mobile penetration 10% e-commerce penetration India 300M internet users 25% mobile penetration 2% e-commerce penetration 6% 2015 2016 2017E 2018F 2019F 2020F 2021F Sources: Forrester, Statista, emarketer 11

e-commerce Penetration Growing Rapidly e-commerce accounts for upwards of 10% of global retail sales and has significant opportunities to expand globally Some markets, such as India, are just getting started Demand from mobile & voice (e.g., Alexa) ordering is expected to further accelerate growth China Korea UK USA WORLD Germany Europe France Australia Japan India Brazil Spain Russia Mexico LatAm Italy e-commerce Penetration by Country (as percentage of total B2C retail sales) 0% 5% 10% 15% 20% 25% 2015 2018 Source: Euromonitor, BofA Merrill Lynch Global Research 12

Amazon Service Strategic long-term relationship Supporting fast deliveries for Amazon s customers 20 B767-300 converted freighters 18 Aircraft Currently in Service for Amazon 10-year dry leases, 7- to 10-year CMI Amazon granted rights to acquire AAWW equity Inherent value creation Aligns interests, strengthens long-term relationship Meaningfully accretive Agreement provides for future growth opportunities 13

Amazon Service Financial Impact Adjusted Income from Continuing Operations and Cash Flow contributions to ramp up as aircraft enter service for Amazon Net Leverage Ratio to increase initially, then decrease over time Estimated Amazon Service Adjusted Income from Continuing Operations Accretion Over Time Estimated Amazon Service Cash Flows Over Time Estimated Amazon Service Net Leverage Ratio Impact Over Time 2016 2017 2018 2019 2020 2016 2017 2018 2019 2020 2016 2017 2018 2019 2020 14

767-300 Financing Aircraft acquisitions funded with secured aircraft financing and cash generated from operations Strength of cash flows enhanced financings: Positive initial reaction Multiple financing avenues High LTVs Low coupons Before Thanksgiving 2018, 20 B767-300 Converted Freighters 15

AAWW Executing Strategic Plan Transformed Business Global Scale & Scope Diversified Mix Leading Assets Solid Financial Structure Service Quality Thought Leadership 16

Our Fleet Total Fleet: 112* Operating Fleet: 99 Dry Lease: 9 In Pipeline: 4 51 Boeing 747s 10 747-8Fs 33 747-400Fs 4 747-400 Passenger 4 Boeing Large Cargo Freighters (LCFs) 42 Boeing 767/757s 35 767-200/300Fs 6 767-200/300 Passenger 1 757-200 Freighter Titan 12 Boeing 777s 2 A+CMI 777Fs 4 CMI 777Fs 6 Titan 777Fs 7 Boeing 737s 5 737-400Fs 1 737-300 Freighter Titan 1 737-800 Passenger Titan 2018 Fleet Growth: 16 Aircraft +Nine 767s +Six 747s +One 777 *Estimated fleet at 12/31/18 17

Capital Allocation Strategy Acquiring/converting 20 767-300s for Amazon Balance Sheet Maintenance Business Investment Share Repurchases Acquired Southern Air Refinanced high-cost 747-400 EETC debt and higher-cost 747-8F term loans Acquired 10 th 747-8F Acquired two 777s and two 767s for Dry Leasing; also operating them in CMI Acquired 4 th and 5 th 767 for AMC passenger service Repurchased >10% of outstanding stock Focused on maintaining healthy cash position 18

Growing/Diversifying Fleet/Managing Leverage Number of Aircraft Net Leverage Ratio* Estimated Net Leverage Ratio 103 106 108 108 Based on estimates of fleet growth, placement dates and financing plans 90 92 94 97 5.0x 4.8x 4.9x 4.9x 5x 4.8x 4.9x 4.9x 4.6x 4.5x 4.0x 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 3.5x 1Q18 4Q19 *See Appendix for reconciliation to GAAP measures 19

AAWW Key Takeaways Global leader in outsourced aviation Era of significant business growth and development Opportunities to grow with existing customers and with new ones Strong foundation for earnings and cash flow Shaping a Powerful Future Expect sharply higher adjusted net earnings in 2018 Capitalizing on initiatives to drive value and benefit for customers and investors Focus on express, e-commerce, fast-growing markets 20

Appendix

Atlas Air Worldwide Ownership 100% Ownership 51% (49% DHL) Ownership 100% Ownership 100% We manage diverse, complex and time-definite global networks We deliver superior performance and value-added solutions across our business segments We manage a world-class fleet to service multiple market segments We are strategically positioned in a strengthening market and focused on new opportunities to continue to deliver future growth 22

Diversified Customer Base Long-term, profitable relationships Resilient business model and predictable revenues Shippers Forwarders/Brokers Airlines Express and Amazon Our Strengths Diversified portfolio of growth-oriented market leaders Covering the entire air cargo supply chain High degree of customer integration Focused on continuous development and growth Long-term contractual commitments 23

Global Operating Network 2017 252,802 Total Block Hours Operated in 2017 48,983 Flights 422 Airports in 103 Countries 790 Charters Completed 80+ Unique Customers 24

North America Operating Network 25

Global Presence 2018 ~300,000 Block Hours ~60,000 Flights ~425 Airports ~105 Countries 26

9M18 Summary Adjusted income from continuing ops* $117.3 million, up 75% Income from continuing ops, $59.6 million, including $11.7 million noncash unrealized loss on outstanding warrants Benefited from... 17% increase in block hours 25% increase in revenue 29% increase in adj. EBITDA* Substantially higher total direct contribution *See November 1, 2018 press release for Non-GAAP reconciliations 27

2018 Objectives Deliver superior service quality Ensure safe, secure, compliant operation Achieve earnings goals Maximize business opportunities Implement full Amazon service Capitalize on Southern Air platform for growth Realize continuous improvement Maintain solid balance sheet Continued Growth and Innovation 28

2018 Framework 4Q18 Revenue/Adj. EBITDA Adj. Net Income Expect Record Block Hours Revenue Adj. EBITDA Adj. Net Income New flying for Asiana Cargo, SF Express Two more 767s for Amazon Revenue >$2.6 billion Adj. EBITDA >$525 million Block Hours ~17% increase to ~297,000 ~75% of total in ACMI Balance in Charter To grow near or over 50% compared with 2017 Other 2018 Key Items Maint Exp ~$335 million Depr/Amort ~$215 million Core Capex ~$105-115 million 29

450 250 Financial and Operating Trends Block Hours (In Thousands) Revenue (In $Millions) ~297.0 >$2,600.0 210.4 252.8 $1,839.6 $2,156.5 Free Cash Flow* (In $Millions) 2016 2017 2018E 2016 2017 2018E ~$285.0 Adj. EBITDA* (In $Millions) Adj. Net Income* (In $Millions) $182.2 $236.8 >$525.0 2016 2017 2018E $382.3 $428.6 $114.3 $133.7 ~50% Growth 2016 2017 2018E 2016 2017 2018E *See February 22, 2018 press release for Non-GAAP reconciliations 30

2018 Maintenance Expense (In $Millions) Heavy Maintenance Totals $334 $91 $85 $34 <$1 $88 $88 $29 $23 $2 $3 $73 $5 $3 Non-Heavy Maintenance $9 $51 $57 $62 $64 Line Maintenance $234 1QA 2QA 3QA 4QE Line maintenance expense increases commensurate with additional block hour flying Line maintenance expense is approximately $788 per block hour Non-heavy maintenance includes discrete events such as APU, thrust reverser, and landing gear overhauls Figures subject to rounding 31

Global Airfreight Drivers Market Size Airfreight share: 1.5-2.5% global volume, 35% global value Products High-value, time-sensitive items; items with short shelf lives Strategic Choice Products/supply chains with just-in-time delivery requirements Specialty Consideration Products with significant security considerations By Sectors Industry Sectors Served by AAWW Customers By Region Percent of International Freight Tonne Kilometers (FTKs) Automotive Mail & Express Pharmaceuticals Apparel Other Live 1% 6% 6% 5% 10% Perishables 11% 11% 17% 16% 17% High-Tech Products Capital Goods Intermediate Materials Middle East North America 15% 16% Europe 27% Latin America 3% Africa 2% 38% Asia Pacific By Sectors Chart Source: Atlas research By Region Chart Source: International Air Transport Association September 2018 32

Delivering a Strong Value Proposition Traditional Airfreight Express e-commerce Growing ~4% through 2035 Strong growth with ~7.5% CAGR Market growing by >20% Multiple products markets fleet Airfreight: 35% of the value of world trade Airlines seeking more efficient and flexible freighter solutions Segment fueled by strong e-commerce growth Express carriers require incremental and flexible asset solutions Very low penetration globally Requires dedicated freighter networks Atlas Air positioned to deliver value and growth Sources: ACMG, DHL, FedEx, IATA, Merrill Lynch and UPS public reports 33

Tailoring Airfreight Networks for e-commerce Customers require tailored solutions, and Atlas provides: Customized air networks supported by an unparalleled range of freighters Global scale to operate domestic, regional and international networks We match each customer with the right assets, the most efficient networks and value-adding solutions 34

Demand Exceeding Current Orders Current Orders New Large Freighters Needed (at ~4% growth) 980 new production freighters needed over next 19 years (2018 2037) 50 25 Large body 22 Medium body 47 47 25 Large body 22 Medium body 47 25 0 2018 2019 2020 Source: Boeing, Airbus, Cargo Facts, 2018 35

Large Freighter Supply Trends Fleet expected to grow <1% annually; forecast long-term demand growth of ~4% Older technology is nearly gone MD-11F and 747-400 converted freighter fleets are shrinking Large wide-body freighters will continue to dominate the major trade lanes Belly capacity cannot displace freighters 225 200 175 150 125 100 75 50 25 0 32 Old Technology Sunsetting 58 7 27 70 43 142 137 28 103 21 54 82 146 72 2012 10/18 2012 10/18 2012 10/18 2012 10/18 2012 09/18 2012 09/18 747-200F MD-11F 747-400SF 747-400F 747-8F 777F Recent But Challenged Modern Technology New Technology Deliveries Measured 200 Source: Atlas (September 2018), Ascend (October 2018), Boeing (September 2018), company reports. Excludes parked aircraft, aircraft in Express operations, combis and tankers; 747-200F total includes -100s and -300s. Boeing September 2018 777F total includes 51 with express operators (35 with FedEx, 10 with AeroLogic/DHL, and 6 for DHL Express). 36

Main Deck to Belly? Key Considerations 10% shift of Trans-Pac market from main deck to Pax belly requires 50 incremental aircraft Limitations on slot and route availability; not enough passenger demand; limited access to aircraft Global average capacity availability on a 777-300ER is 18-20 tonnes* New Pax 787s fly point-to-point, e.g. London to Phoenix; good for passengers, not cargo 70% 60% 50% 40% 30% 20% Percentage of World RTKs Carried on Freighters 10% 0% 2009 2010 2011 2012 2013 2014 2015 2035 *Considering 28 tonnes max structural cargo capacity available after allocating capacity to bags carried 37

A Strong Leader in a Vital Industry The Industry Airfreight is vital to global trade growth ~$6.9 trillion of goods airfreighted annually; ~35% of total world trade Higher-growth e-commerce and express markets demand dedicated freighter services High-value, time-sensitive inventories demand airfreight-based supply chain Airfreight provides a compelling value proposition Atlas Modern, reliable, fuel-efficient fleet Differentiated fleet solutions: 747, 777, 767, 757, 737 Strong portfolio of long-term customers committed to further expansion Operating on five continents Serving the entire air cargo supply chain Unique integrated value proposition High degree of customer collaboration Focused on innovation and thought leadership 38

Our Vision To be our customers most trusted partner Our Mission To leverage our core competencies and organizational capabilities 39

Reconciliation to Non-GAAP Measures (In $Millions) 3Q18 2Q18 1Q18 4Q17 3Q17 2Q17 1Q17 4Q16 Face Value of Debt $ 2,674.2 $ 2,644.1 $ 2,416.6 $ 2,378.8 $ 2,259.8 $ 2,307.2 $ 2,068.1 $ 1,943.4 Plus: Present Value of Operating Leases 656.4 684.2 709.7 656.6 681.9 661.0 678.6 749.9 Total Debt 3,330.6 3,328.3 3,126.2 3,035.4 2,941.8 2,968.2 2,746.7 2,693.2 Less: Cash and Equivalents $ 226.2 $ 227.9 $ 130.4 $ 291.9 $ 176.3 $ 282.7 $ 118.9 $ 138.3 Less: EETC Asset 20.2 24.1 27.8 29.0 29.9 30.9 31.9 32.3 LTM EBITDAR $ 663.9 $ 632.6 $ 603.0 $ 570.4 $ 546.8 $ 543.1 $ 525.6 $ 526.0 Net Leverage Ratio 4.6x 4.9x 4.9x 4.8x 5.0x 4.9x 4.9x 4.8x EBITDAR: Earnings before interest, taxes, depreciation, amortization, aircraft rent expense, U.S. Tax Cuts and Jobs Act special bonus, noncash interest expenses and income, net, gain on disposal of aircraft, special charge, costs associated with transactions, accrual for legal matters and professional fees, charges associated with refinancing debt, and unrealized loss (gain) on financial instruments, as applicable 40

Thank You