Frontier Airlines Holdings Inc									6 Mos.
All units in Millions or Millions USD	2000	2001	2002	2003	2004	2005	2006	2007	2008
Income Statement
Passenger Revenue	463	436	460	627	816	972	1,131	1,350	700
Regional Affiliate Revenue	0	0	0	11	84	93	94	132	59
Total Revenue	473	445	470	645	838	1,002	1,171	1,399	724
Wages Salaries & Benefits	0	0	126	160	202	219	246	279	61
Aircraft Fuel Expense	71	61	86	109	186	282	343	455	354
Depreciation & Amortization	5	12	18	24	26	28	35	45	22
Net Interest Expense	(8)	(1)	6	12	9	12	15	24	12
Operating Expense	392	429	501	617	864	1,009	1,182	1,434	772
Operating Income (Loss)	81	16	(31)	27	(26)	(8)	(10)	(35)	(47)
Pretax Income (Loss)	88	25	(40)	20	(36)	(20)	(25)	(60)	(61)
Net Income (Loss)	55	17	(23)	13	(23)	(14)	(20)	(60)	(88)
Balance Sheet Asset
Cash & Short-term Investment	111	90	105	191	175	273	203	121	73
Restricted Cash & Short-term Investments	9	12	15	25	28	35	43	74	131
Total Current Assets	200	193	191	270	276	391	340	306	292
Total Assets	295	414	588	770	792	970	1,043	1,250	1,062
Balance Sheet Liabilities
Air Traffic Liability	63	61	59	83	113	154	184	226	188
Current Liability	136	152	131	182	234	301	359	449	357
Long-term Debt & Capital Lease Obligations, Less Current Maturities	0	67	262	280	283	405	452	624	0
Pension & Post Retirement Benefits
Retained Earnings (Accumulated deficit)	69	85	63	75	52	38	17	(43)	(131)
Total Stockholder Equity (deficit)	145	169	159	258	238	229	209	152	65
Cash Flow Statement
Net Cash Provided by (Used in) Operating Activity	73	40	1	128	19	80	23	31	(104)
Net Cash Provided by (Used in) Investing Activities	(34)	(135)	(198)	(194)	15	(96)	(141)	(295)	149
Net Cash Provided by (Used in) Financing activities	3	73	210	96	8	117	48	182	(84)
Payments on Long-term Debt and Capital Lease Obligation	(0)	(2)	(29)	(83)	(18)	(20)	(23)	(114)	(21)
Proceeds from Issuance of Long-term Debt	0	72	241	99	22	147	74	298	0
Net Increase (Decrease) in Cash	41	(22)	13	30	42	101	(70)	(82)	(48)
Operating Statistics
Regional Passengers	0	0	0	6	8	9	10	12	7
Regional ASM	55	0	0	7,265	9,852	10,707	12,110	14,037	6,975
Regional RPM	8	0	0	5,197	7,115	8,029	9,109	11,145	5,784
Mainline Passengers	3	3	4	6	7	8	9	11	6
Mainline ASM	4,260	4,592	6,013	7,154	9,116	9,886	11,310	12,666	6,231
Mainline RPM	2,774	2,757	3,600	5,121	6,588	7,437	8,533	10,175	5,276
* Frontier Airlines Inc Before 2006.
* Year end March 31 treated as data for the year before. E.g. Year end March 31 2008 treated as data for year 2007
* Regional Data inlcudes Lynx Aviation
Data Source:  SEC 10K Filings