AAWW Investor Slides February 2019

Similar documents
AAWW Investor Slides February 2019

AAWW Investor Slides November 2018

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 Investor-Analyst Day. June 25, 2018

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

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

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

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

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

INVESTOR PRESENTATION. Imperial Capital Global Opportunities Conference September 2015

American Airlines Group Inc.

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

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

AerCap Holdings N.V. April 11, 2015

CONTACT: Investor Relations Corporate Communications

INVESTOR PRESENTATION. May 2015

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

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

Fourth Quarter 2015 Financial Results

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

Management Presentation. March 2016

SkyWest, Inc. Announces First Quarter 2018 Profit

Air China Limited Annual Results. March Under IFRS

Air China Limited Interim Results. August Under IFRS

Management Presentation. November 2018

AIR CANADA REPORTS THIRD QUARTER RESULTS

CONTACT: Investor Relations Corporate Communications

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

2018 Annual Meeting of Stockholders

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

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

Investor Relations Update January 25, 2018

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

Spirit Airlines Reports First Quarter 2017 Results

AAWW Investor Slides. October 2008

Gregg Gildemann Market Analysis

THIRD QUARTER RESULTS 2017

Air China Limited 2014 Annual Results Under IFRS

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

American Airlines Group Inc.

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

E190 REPLACEMENT & FLEET UPDATE JULY 11, 2018

MGM Resorts International Reports Second Quarter Financial Results

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

Copa Holdings Reports Fourth Quarter and Full Year 2007 Results

CONTACT: Investor Relations Corporate Communications

Q1 Fiscal 2018 Statistics

Spirit Airlines Reports First Quarter 2018 Results

ALAFCO Aviation Lease And Finance Co. KSCC

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

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

GECAS T A K E F L I G H T. September 29, 2017 Not to be copied, distributed, or reproduced without prior approval.

Spirit Airlines Reports Fourth Quarter and Full Year 2016 Results

OPERATING AND FINANCIAL HIGHLIGHTS

FOURTH QUARTER RESULTS 2017

John Schubert Managing Director Asia Pacific & India Marketing

OPERATING AND FINANCIAL HIGHLIGHTS. Subsequent Events

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

Management Presentation. May 2013

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

AEROFLOT ANNOUNCES FY 2017 IFRS FINANCIAL RESULTS

1Q 2017 Earnings Call. April 18, 2017

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

Investor Meetings August 2010

OPERATING AND FINANCIAL HIGHLIGHTS. Subsequent Events

Q4 Fiscal 2017 Statistics

Historical Statistics

Historical Statistics

OPERATING AND FINANCIAL HIGHLIGHTS

Passenger: 17.2 Million (+3.9% yoy) OTP: 85.8% SLF: 73.3% Subsidiaries Operating Revenues US$415.2 Million Cargo Carried 219.4K ton (+10.

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

American Airlines Group Reports Second-Quarter Profit

gaining altitude 2012 annual report

OPERATING AND FINANCIAL HIGHLIGHTS SUBSEQUENT EVENTS

Worldwide Fleet Forecast

OPERATING AND FINANCIAL HIGHLIGHTS. Subsequent Events

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

Air China Limited Announces 2009 Annual Results

Q4 Fiscal 2018 Statistics

Copa Holdings Reports Net Income of US$113.9 Million for the Fourth Quarter of 2013

Air China Limited Announces 2010 Interim Results

INVESTOR MEETING. CEO Airbus Group CEO Airbus CFO Airbus Group & Airbus. Tom Enders Fabrice Bregier Harald Wilhelm PARIS AIRSHOW 2015

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

WestJet announces 18th consecutive quarter of profitability Airline reports third quarter net earnings of $31.4 million

Q3 Fiscal 2017 Statistics

SKYWEST, INC. ANNOUNCES THIRD QUARTER 2014 RESULTS

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

Investor Relations Update October 25, 2018

OPERATING AND FINANCIAL HIGHLIGHTS

2010 ANNUAL GENERAL MEETING. May 4, 2010

Q1 Fiscal 2019 Statistics

ALAFCO Aviation Lease And Finance Co. KSCC

El Al Israel Airlines announced today its financial results for the second quarter and the first half of 2017.

FIRST QUARTER RESULTS 2017

Cowen 11 th Annual Global Transportation Conference

Spirit Airlines Reports Highest Second Quarter Pre-Tax Margin in Company History

Randy Tinseth Vice President, Marketing Boeing Commercial Airplanes

Scotia Capital Transportation & Aerospace Conference. June 5, 2007

Transcription:

AAWW Investor Slides February 2019

Index Page Page 3 Safe Harbor Statement 21 e-commerce Growth 4 Shaping a Powerful Future 22 Fleet Aligned with Express and e-commerce 5 Strong Financial and Operating Performance 23 Amazon Service 6 2018 Framework 24 Amazon Service Financial Impact 7 Financial and Operating Trends 25 A Strong Leader in a Vital Industry 8 Growing/Diversifying Fleet/Managing Leverage 26 Appendix 9 Business Developments ACMI/CMI 27 Atlas Air Worldwide 10 Business Developments Charter/Dry Leasing 28 Our Vision, Our Mission 11 Diversified Customer Base 29 Global Operating Network 12 Our Fleet 30 North America Operating Network 13 Global Presence 31 Global Airfreight Drivers 14 Growth by Year 32 Delivering a Strong Value Proposition 15 Executing Strategic Plan 33 Tailoring Airfreight Networks for e-commerce 16 Capital Allocation Strategy 34 Demand Exceeding Current Orders 17 In 2018 35 Large Freighter Supply Trends 18 2019 Objectives 36 Main Deck to Belly? 19 International Global Airfreight Annual Growth 37 2018 Maintenance Expense 20 The Key Underlying Express Market Is Growing 38 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.atlasairworldwide.com. 3

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

Strong Financial and Operating Performance In 2018, we have continued to deliver record volumes, record revenue and robust earnings growth, reflecting key multiyear strategic initiatives that have transformed our company and created significant shareholder value Performance Highlights Strategic Initiatives Capitalizing on our strong market position and our focus on express, e-commerce and fast-growing global markets Our growth and development reflect expansions with longstanding customers, contributions and synergies from our move into 777 and 737 operations through Southern Air, and key new customer agreements 9M 2018 Financial Highlights Volumes increased 17% to 212,827 block hours 17% Revenue grew 25% to $1.912 billion 25% Business Growth In 2018, placed and began operating eight additional 767 aircraft for Amazon Adjusted EBITDA* rose 29% to $344.1 million 29% Now have 20 Amazon aircraft, in line with schedule announced in 2016 Acquired two 777 freighters and added five leased 747 freighters to meet increased customer demand Adjusted income from continuing operations, net of taxes* grew 75% to $117.3 million, or $4.17 per diluted share 75% *See November 1, 2018 press release for Non-GAAP reconciliations 5

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 6

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 7

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 8

Business Developments ACMI/CMI Strong record of placements and expanded service for existing customers Added several new customers: e.g., Asiana, Cathay Pacific, NCA, DGF, SFE Now leasing/operating 20 767-300Fs for Amazon Significant additional placements with express operators: DHL, FedEx and UPS Leasing & Charter Operator of the Year (4 th consecutive year) 9

Business Developments Charter World s leading 747 charter operator High-profile sports, racing, entertainment charters: NFL, FC Barcelona, Manchester United, Formula One, Taylor Swift and more Dry Leasing World s 3 rd largest freighter lessor by value Added 20 767-300s for conversion; acquired two additional 777-200Fs Expanded our network as the leading operator in South America market Largest provider of cargo and passenger charters to U.S. military 10

Diversified Customer Base Long-term, profitable relationships Shippers Forwarders/Brokers Airlines Express Charter Sports Charters Brokers 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 11

Our Fleet Total Fleet: 115* Operating Fleet: 103 Dry Lease: 9 In Pipeline: 3* 54 Boeing 747s 10 747-8Fs 36 747-400Fs* 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 1 737-300Fs Titan 1 737-800 Passenger Titan 2018 Fleet Growth: 16 Aircraft +Nine 767s +Six 747s +One 777 * Includes Three 747s to be added in 2019 12

Global Presence ~297,000 Block Hours in 2018 ~50,000 Flights ~425 Airports ~105 Countries 13

Growth by Year 252,802 210,444 # Block Hours # Departures Fleet (# AC) 137,055 128,358 121,367 108,969 19,042 19,645 21,012 15,400 43 29 28 29 152,707 25,274 51 178,060 158,937 161,090 27,946 28,916 32,505 57 60 67 39,882 90 48,983 103 112 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 Since 2008 +74 aircraft +106 airports +1,442 employees +939 pilots +$550 million of revenue $3.1 billion invested in aircraft purchases Atlas Carries Approximately 15 million pounds each day; 450 million pounds per month; and 5.5 billion pounds per year 14

Executing Strategic Plan Transformed Business Global Scale & Scope Diversified Mix Leading Assets Solid Financial Structure Service Quality Thought Leadership 15

Capital Allocation Strategy Acquired/converted 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 16

In 2018 Amazon Added 8 aircraft Now 20 in operation Holiday Flowers Total Flights: 145 Weight: 26 million lbs Block Hours: 554 Atlas On Tour Ozzy Osbourne Depeche Mode Taylor Swift Pearl Jam Britney Spears Lollapalooza Katy Perry Bruno Mars On the Road Again Formula One Moto GP Parade Floats Awards Commercial Bank Financing of the Year ISHKA Innovative Financing of the Year Airfinance Journal Governance Team of the Year Corporate Secretary Best Legal Department New York Law Journal Touchdown! Social Responsibility Champion Award Junior Achievement of New York 17

2019 Objectives Deliver superior service quality Ensure safe, secure, compliant operation Achieve earnings goals Maximize business opportunities Capitalize on first full year of Amazon service Capitalize on Southern Air platform for growth Realize continuous improvement Maintain solid balance sheet Continued Growth and Innovation 18

International Global Airfreight Annual Growth IATA Global airfreight tonnage growing from record levels IATA Reported Airfreight Tonnage Growing from Record Levels (In Millions) IATA International freight tonne kilometers (FTKs) flown up 9.9% in 2017 61.5 63.7 65.9 IATA Expects very healthy 4.1% FTK growth in 2018 and 3.7% growth in 2019 51.7 54.0 54.8 57.0 2013 2014 2015 2016 2017 2018F 2019F Total Global Airfreight Tonnage: IATA (December 2018) 19

The Key Underlying Express Market Is Growing The International Express market is showing robust growth 7.1% CAGR since 2011, well above the pace of general airfreight International Express Market DHL, FedEx and UPS Change in Package Volume (Base year 2011-100%) 36% 55% 59% 19% 25% 6% 12% 2011 2012 2013 2014 2015 2016 2017 9M2018 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 20

e-commerce Growth Global e-commerce Sales ($ Billion) e-commerce Penetration (as percentage of global retail sales) $4,135 $4,878 14.6% 15.5% $3,453 13.1% $2,842 11.6% $590 $741 $943 $1,190 $1,433 $1,845 $2,304 7.4% 8.7% 10.1% e-commerce only accounts for ~12% of global retail sales 2011 2012 2013 2014 2015 2016 2017 2018E 2019F 2020F 2021F 2015 2016 2017E 2018F 2019F 2020F 2021F USA 237M internet users China 700M internet users 73% mobile penetration 50% mobile penetration 9% e-commerce penetration 10% e-commerce penetration India 300M internet users 25% mobile penetration 2% e-commerce penetration Source: Euromonitor, Forrester, emarketer, Statista, BofA Merrill Lynch Global Research estimates 21

Fleet 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 22

Amazon Service Strategic long-term relationship Supporting fast deliveries for Amazon s customers 20 B767-300 converted freighters 20 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 23

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 24

A Strong Leader in a Vital Industry The Industry Airfreight is vital to global trade growth ~$7.0 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 25

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 27

Our Vision To be our customers most trusted partner Our Mission To leverage our core competencies and organizational capabilities 28

Global Operating Network ~297,000 Block Hours in 2018 ~50,000 Flights ~425 Airports ~105 Countries 29

North America Operating Network 30

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 17% 15% Europe 26% Latin America 3% Africa 2% 37% Asia Pacific By Sectors Chart Source: Atlas research By Region Chart Source: International Air Transport Association November 2018 31

Delivering a Strong Value Proposition Traditional Airfreight Express e-commerce Growing ~4% through 2035 Strong growth with ~7.1% 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 32

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 33

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 34

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 2012 10/18 2012 10/18 2012 10/18 2012 10/18 2012 12/18 2012 12/18 747-200F MD-11F 747-400SF 747-400F 747-8F 777F Recent But Challenged 142 137 Modern Technology 28 107 24 83 72 New Technology Deliveries Measured 213 59 154 Source: Atlas (December 2018), Ascend (October 2018), Boeing (December 2018), company reports. Excludes parked aircraft, aircraft in Express operations, combis and tankers; 747-200F total includes -100s and -300s. Boeing December 2018 777F total includes 52 with express operators (36 with FedEx, 10 with AeroLogic/DHL, and 6 for DHL Express). 35

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 36

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 37

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 38

Thank You