Midwest Airlines Employee Data and Analysis
Midwest Airlines
  1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020
Traffic Indicies                                                    
Stage Length in Miles (for SLA purposes)                        691                       731                       707                       737                       770                      778                       780                       782                       802                       879                       879                       885                       944                        946                       632                       531                       516                        491                       451                        468                        472                        555                        587                        591                        591                        556
Seats Per Departure (for SDA purposes)                         79                         77                         80                         82                         86                        88                         91                         93                       100                       109                       106                       104                       104                        105                         89                         85                         85                          81                         77                          76                          76                          76                          74                          74                          74                          74
Price Per Gallon of Fuel  $                 0.54  $                 0.65  $                  0.62  $                  0.44  $                  0.50  $                0.89  $                 0.82  $                 0.71  $                  0.88  $                  1.16  $                  1.71  $                  1.99  $                  1.84  $                   3.16  $                 3.55  $                  0.72  $                  0.98  $                   0.81  $                 0.32  $                   0.12  $                   0.04  $                   0.00  $                   0.01  $                   0.01  $                   0.01  $                   0.00
Airborne Hours / Block Hours 86% 86% 86% 86% 84% 85% 88% 89% 88% 87% 87% 87% 88% 81% 27% 88% 76% 76% 74% 73% 74% 87% 75% 73% 75% 77%
Outsourcing Indicies                                                    
Maintenance $'s Outsourced 34.1% 40.7% 38.7% 42.7% 55.3% 44.5% 37.2% 28.7% 21.1% 31.2% 53.1% 55.1% 69.7% 39.4% 4.0% 1.7% 1.5% 1.4% 58.0% 55.6% 55.1% 57.6% 58.3% 60.3% 62.8% 59.7%
Other Outsourcing as % of  Total Exp. (ex-Fuel) 12.0% 10.5% 8.7% 8.1% 7.2% 8.6% 8.7% 9.1% 11.0% 10.3% 10.9% 12.0% 12.8% 13.2% 7.3% 1.9% 1.4% 1.2% 1.7% 1.5% 1.0% 0.7% 1.9% 2.9% 2.6% 3.2%
Transport Related Expense (000)  $                  734  $                  118  $                   108  $                     83  $                   139  $                 120  $                  158  $                  209  $                   405  $                   281  $                   342  $                   894  $              62,496  $            181,186  $           162,334  $                      -    $              49,720  $                       -    $                      -    $                       -    $                       -    $                       -    $                       -    $                       -    $                       -    $                       -  
Productivity Measures (unadjusted)                                                    
Block Hours Per Employee Per Month
Pilots & Co-Pilots (note: Includes Flight Engineers where applicable)                     66.6                     51.2                      54.7                          -                        47.9                    47.7                     54.5                     45.5                      46.6                      48.2                      52.2                      56.2                      55.3                       43.7                     25.9                      66.8                      63.2                       52.1                      48.0                       53.1                       56.6                       41.7                       48.1                       44.2                       46.0                       28.5
Flight Attendants (note: Avg Crew = 1 FA per 50 seats)                     34.0                     32.7                      36.6                          -                        38.0                    32.1                     41.4                     38.8                      41.2                      44.5                      47.2                      50.2                      48.2                       41.5                     20.3                      54.6                      53.8                       40.9                      36.6                       37.4                       44.4                       35.3                       33.2                       39.6                       36.6                       23.8
Maintenance                     34.2                     36.3                      33.3                          -                        23.2                    15.8                     16.3                     16.8                      24.1                      22.6                      47.5                      53.6                      52.4                       41.1                     55.2                      95.7                      67.6                       77.0                      71.2                       79.9                       85.8                       48.6                       70.8                       74.5                       71.4                       48.5
Passenger, Cargo and Aircraft Handling                        8.7                        9.0                        8.2                          -                          9.3                    11.7                     11.4                     11.0                        9.4                        8.8                      11.2                      15.3                        8.5                         9.9                          -                      615.3                    344.3                     327.0                   252.3                     353.0                     359.4                     456.5                     269.2                     283.0                     272.8                     214.2
Other                     23.2                     24.1                      21.9                          -                        25.5                    13.6                     15.6                     15.7                      22.5                      26.7                      37.0                      34.7                      31.1                       27.2                1,656.1                 1,033.8                    810.8                     490.6                1,019.5                  1,563.4                  1,551.8                     251.7                     100.7                       84.0                       94.6                       69.9
Total                        3.7                        3.7                        3.5                          -                          3.4                       3.1                        3.3                        3.2                        3.4                        3.4                        4.4                        5.2                        4.0                         3.8                        5.4                      13.4                      12.2                       10.4                        9.7                       10.6                       11.8                         8.5                         8.8                         8.9                         8.8                         5.8
ASMs Per Employee (000)
Pilots & Co-Pilots              11,625.4                8,881.4                 9,505.6                          -                   8,881.0               9,031.4              10,886.3                9,428.6              10,453.2              11,899.8              12,799.6              13,400.6              13,392.2               10,286.7                4,396.9              10,096.7                 9,247.8                  7,196.8                5,867.7                  6,498.9                  7,042.8                  5,543.7                  6,353.8                  5,776.3                  5,992.1                  3,800.7
Flight Attendants                7,511.0                7,401.1                 7,977.9                          -                   8,227.6               6,885.7                9,133.4                8,664.1                 9,242.2              10,124.7              10,859.3              11,564.9              11,187.3                  9,353.7                3,902.9                 9,744.2                 9,306.3                  6,940.6                5,796.7                  6,026.0                  7,271.7                  6,193.2                  5,926.4                  7,050.7                  6,493.0                  4,284.4
Maintenance              11,929.3              12,568.0              11,574.2                          -                   8,602.7               5,992.6                6,518.6                6,968.9              10,788.0              11,174.2              23,253.7              25,583.0              25,364.9               19,366.0              18,760.1              28,944.0              19,763.4               21,295.6              17,406.3               19,544.1               21,358.3               12,914.2               18,692.8               19,609.0               18,752.9               12,991.1
Passenger, Cargo and Aircraft Handling                3,042.0                3,117.5                 2,838.4                          -                   3,435.2               4,440.2                4,547.4                4,573.1                 4,227.9                 4,332.3                 5,476.5                 7,298.9                 4,104.5                  4,645.2                          -              186,068.3            100,712.1               90,429.0              61,697.7               86,372.1               89,480.0             121,221.2               71,052.9               74,514.3               71,643.3               57,328.6
Other                8,111.9                8,361.1                 7,598.0                          -                   9,436.0               5,150.4                6,229.7                6,502.5              10,071.2              13,183.9              18,128.4              16,553.7              15,038.7               12,810.5            562,801.7            312,594.8            237,160.7             135,643.6            249,258.6             382,505.0             386,391.1               66,849.9               26,591.2               22,121.4               24,846.0               18,707.2
Total                1,302.8                1,266.4                1,203.6                          -                  1,245.7               1,155.1                1,321.3                1,315.4                1,545.1                1,690.6                2,157.1                2,467.3                1,919.2                 1,774.2                1,833.2                4,047.1                3,567.2                 2,870.1                2,377.5                 2,596.2                 2,940.4                 2,259.9                 2,311.3                 2,344.4                 2,320.5                 1,544.8
Employees Per Aircraft
Pilots & Co-Pilots (Crews)                        4.0                        5.6                        5.1                          -                          5.7                       5.4                        4.3                        5.0                        4.8                        5.4                        5.4                        5.3                        5.5                         6.4                     48.2                        5.5                        5.6                         5.5                        5.5                         5.1                         4.5                         6.8                         5.9                         6.4                         6.4                         5.6
Flight Attendants (Crews)                        7.8                        8.7                        7.7                          -                          7.2                       8.0                        5.7                        5.8                        5.5                        5.9                        6.0                        5.9                        6.4                         6.7                     61.4                        6.7                        6.6                         7.0                        7.2                         7.3                         5.8                         8.1                         8.5                         7.2                         8.0                         6.7
Maintenance (Inhouse)                        7.7                        7.9                        8.4                          -                        11.8                    16.3                     14.4                     13.5                        9.4                      11.5                        6.0                        5.5                        5.9                         6.8                     22.6                        3.8                        5.3                         3.7                        3.7                         3.4                         3.0                         5.9                         4.0                         3.8                         4.1                         3.3
Passenger, Cargo and Aircraft Handling (Inhouse)                     30.3                     31.8                      34.3                          -                        29.5                    22.0                     20.7                     20.5                      24.0                      29.7                      25.4                      19.4                      36.2                       28.3                          -                          0.6                        1.0                         0.9                        1.0                         0.8                         0.7                         0.6                         1.0                         1.0                         1.1                         0.7
Other (Inhouse)                     11.4                     11.8                      12.8                          -                        10.7                    19.0                     15.1                     14.4                      10.1                        9.8                        7.7                        8.6                        9.9                       10.3                        0.8                        0.4                        0.4                         0.6                        0.3                         0.2                         0.2                         1.1                         2.8                         3.4                         3.1                         2.3
Total                     70.7                     78.2                      80.9                          -                        81.3                    84.6                     71.2                     71.3                      65.6                      76.1                      64.4                      57.4                      77.4                       74.0                   231.3                      27.4                      29.2                       27.5                      26.9                       25.7                       21.7                       33.6                       32.3                       32.0                       33.3                       27.5
Passengers Per Employee
Pilots & Co-Pilots                   9,060                   6,738                    7,130                          -                      6,495                  6,259                   7,416                   6,440                    7,347                    7,715                    9,256                  10,302                    9,854                     7,496                   5,032                  42,784                  39,446                   32,967                 29,145                   32,265                   34,905                   23,003                   24,421                   22,815                   22,954                   11,258
Flight Attendants                   5,854                   5,615                    5,984                          -                      6,017                  4,772                   6,222                   5,918                    6,496                    6,564                    7,853                    8,891                    8,232                     6,816                   4,467                  41,290                  39,695                   31,793                 28,793                   29,918                   36,040                   25,698                   22,778                   27,848                   24,872                   12,691
Maintenance                   9,297                   9,534                    8,682                          -                      6,291                  4,153                   4,441                   4,760                    7,582                    7,245                  16,815                  19,667                  18,664                   14,111                 21,471                122,646                  84,299                   97,550                 86,459                   97,032                 105,857                   53,587                   71,846                   77,450                   71,836                   38,481
Passenger, Cargo and Aircraft Handling                   2,371                   2,365                    2,129                          -                      2,512                  3,077                   3,098                   3,124                    2,972                    2,809                    3,960                    5,611                    3,020                     3,385                          -                  788,439                429,580                 414,235               306,460                 428,818                 443,483                 503,004                 273,093                 294,310                 274,441                 169,815
Other                   6,322                   6,343                    5,699                          -                      6,901                  3,570                   4,244                   4,442                    7,079                    8,548                  13,109                  12,726                  11,066                     9,335               644,143            1,324,578            1,011,592                 621,352            1,238,097             1,899,052             1,915,042                 277,392                 102,204                   87,373                   95,176                   55,413
Total                   1,015                       961                       903                          -                         911                      801                       900                       899                    1,086                    1,096                    1,560                    1,897                    1,412                     1,293                   2,098                  17,149                  15,216                   13,147                 11,809                   12,889                   14,573                     9,377                     8,883                     9,260                     8,889                     4,576
Productivity Measures Revenue                                                    
Passenger Revenue Per Employee (000)
Pilots & Co-Pilots  $            1,306.8  $            1,063.0  $            1,160.8  $                      -    $            1,065.6  $           1,077.6  $            1,168.7  $               898.5  $                896.9  $                906.4  $            1,073.0  $            1,301.1  $            1,283.4  $             1,040.6  $               421.1  $                911.0  $                691.4  $                 693.4  $               583.5  $                 609.5  $                 666.1  $                 476.4  $                 568.9  $                 520.7  $                 539.3  $                 419.9
Flight Attendants  $               844.3  $               885.8  $                974.2  $                      -    $                987.2  $              821.6  $               980.5  $               825.7  $                793.0  $                771.2  $                910.3  $            1,122.9  $            1,072.1  $                 946.2  $               373.8  $                879.2  $                695.7  $                 668.7  $               576.4  $                 565.1  $                 687.8  $                 532.2  $                 530.6  $                 635.6  $                 584.4  $                 473.4
Maintenance  $            1,341.0  $            1,504.2  $            1,413.4  $                      -    $            1,032.2  $              715.0  $               699.8  $               664.1  $                925.7  $                851.1  $            1,949.3  $            2,483.9  $            2,430.7  $             1,959.1  $            1,796.7  $            2,611.6  $            1,477.5  $             2,051.9  $            1,730.8  $             1,832.9  $             2,020.2  $             1,109.8  $             1,673.7  $             1,767.6  $             1,687.9  $             1,435.3
Passenger, Cargo and Aircraft Handling  $               341.9  $               373.1  $                346.6  $                      -    $                412.2  $              529.8  $               488.2  $               435.8  $                362.8  $                330.0  $                459.1  $                708.7  $                393.3  $                 469.9  $                      -    $          16,788.8  $            7,529.2  $             8,713.1  $            6,135.0  $             8,100.1  $             8,463.6  $           10,417.3  $             6,361.9  $             6,716.8  $             6,448.4  $             6,333.9
Other  $               911.8  $            1,000.7  $                927.8  $                      -    $            1,132.1  $              614.5  $               668.8  $               619.7  $                864.2  $            1,004.2  $            1,519.7  $            1,607.3  $            1,441.2  $             1,295.9  $          53,899.8  $          28,205.2  $          17,729.9  $           13,069.6  $          24,785.5  $           35,871.9  $           36,547.2  $             5,744.8  $             2,380.9  $             1,994.0  $             2,236.3  $             2,066.9
Total  $               146.4  $               151.6  $                147.0  $                      -    $                149.5  $              137.8  $               141.8  $               125.4  $                132.6  $                128.8  $                180.8  $                239.6  $                183.9  $                 179.5  $               175.6  $                365.2  $                266.7  $                 276.5  $               236.4  $                 243.5  $                 278.1  $                 194.2  $                 206.9  $                 211.3  $                 208.9  $                 170.7
Salary and Benefits                                                    
Average Salary
Management and All Other  $             36,836  $             50,755  $              49,437  $                      -    $              46,433  $            30,430  $             38,052  $             36,822  $              48,982  $              58,620  $              60,809  $              60,165  $              59,500  $               63,296  $           624,573  $           230,034  $           151,095  $            221,203  $           484,058  $            744,312  $            906,201  $            185,732  $               30,276  $               27,863  $               34,417  $               37,110
Pilots & Co-Pilots  $             85,197  $             72,677  $              83,059  $                      -    $              74,548  $            94,373  $           125,002  $           104,213  $           115,512  $           107,474  $           101,895  $              93,052  $              88,785  $               85,591  $             42,221  $              66,236  $              86,287  $               76,682  $             56,854  $               57,501  $               68,017  $               63,182  $               72,219  $               74,165  $               84,408  $               82,583
Flight Attendants  $             25,032  $             25,957  $              29,436  $                      -    $              30,956  $            27,805  $             38,454  $             34,681  $              32,311  $              28,869  $              31,871  $              33,080  $              30,774  $               28,507  $               5,510  $              22,925  $                1,713  $                 1,451  $             18,455  $               20,857  $               25,940  $               19,480  $               22,915  $               26,896  $               25,617  $               24,303
Maintenance  $             33,084  $             29,060  $              35,254  $                      -    $              28,831  $            26,303  $             40,428  $             44,871  $              55,650  $              46,262  $              55,026  $              46,521  $              38,807  $               30,813  $             41,350  $              91,301  $              70,310  $               71,676  $             70,499  $               75,160  $               86,665  $               51,661  $               76,570  $               78,666  $               80,093  $               81,830
Passenger, Cargo and Aircraft Handling  $             23,557  $             25,474  $              25,070  $                      -    $              29,397  $            41,135  $             36,331  $             33,604  $              28,071  $              24,130  $              26,229  $              31,106  $              17,964  $               22,717  $                      -    $           477,823  $              36,819  $               27,131  $             31,108  $               41,701  $               45,096  $               45,805  $               49,668  $               53,428  $               52,166  $               57,223
All Non-Cockpit  $             22,774  $             26,100  $              27,379  $                      -    $              28,106  $            26,858  $             31,925  $             31,015  $              31,527  $              29,344  $              29,256  $              30,779  $              23,088  $               26,463  $             38,756  $              47,201  $              26,483  $               25,286  $             25,967  $               27,126  $               34,865  $               27,303  $               21,706  $               23,846  $               24,505  $               24,353
Total  $             34,111  $             37,182  $             38,870  $                      -    $             39,307  $            40,157  $             48,785  $             46,493  $             49,342  $             45,264  $             47,828  $             49,303  $             37,782  $              42,068  $             42,789  $             64,352  $             50,208  $              46,383  $             46,051  $              48,246  $              59,195  $              49,038  $              49,017  $              53,212  $              56,859  $              56,785
Other Compensation Per Employee (All Employees)
Benefits, Pensions and Payroll Taxes
Pilots & Co-Pilots  $             12,480  $             11,511  $              14,452  $                      -    $              12,620  $            17,888  $             25,024  $             20,704  $              24,688  $              24,966  $              21,988  $              16,958  $              17,769  $               18,840  $               4,194  $                      -    $                      -    $                       -    $               7,673  $               10,281  $               19,017  $               16,867  $               13,164  $               13,101  $               14,050  $               12,871
All Others  $               3,076  $               4,166  $                3,964  $                      -    $                7,180  $              7,992  $             10,496  $               9,265  $              10,047  $                9,785  $                9,791  $              13,256  $              10,006  $                 9,521  $             12,832  $                      -    $                      -    $                       -    $               6,232  $                 8,128  $                 7,444  $                 7,020  $               15,898  $               14,656  $               11,091  $                 9,344
Total  $               4,130  $               5,214  $                5,292  $                      -    $                7,943  $              9,258  $             12,259  $             10,861  $              12,211  $              11,942  $              11,847  $              13,938  $              11,119  $               11,129  $               9,230  $                9,279  $                8,150  $                 7,082  $               6,816  $                 8,988  $               12,276  $               11,034  $               14,904  $               14,025  $               12,237  $               10,777
Personnel
Pilots & Co-Pilots  $               3,438  $               3,757  $                4,288  $                      -    $                4,338  $              4,852  $               7,064  $               5,100  $                4,297  $                4,069  $                5,470  $                8,249  $                8,863  $                 6,923  $               8,882  $              21,716  $              18,054  $               17,130  $               7,021  $               14,128  $               19,894  $               23,290  $               20,235  $               18,756  $               19,067  $               15,345
Flight Attendents  $               8,717  $             11,650  $              11,764  $                      -    $              10,949  $              9,402  $             12,066  $             10,549  $                9,765  $                8,775  $                7,310  $                8,765  $                9,688  $                 7,916  $               1,802  $              (4,744)  $              (6,219)  $                 5,896  $             16,169  $               11,079  $               15,537  $               13,194  $               15,614  $               15,672  $               12,647  $                 9,701
Payroll Taxes
Pilots & Co-Pilots  $               8,692  $               6,241  $                5,910  $                      -    $                6,778  $              7,463  $               9,018  $               8,161  $                9,020  $                8,532  $                8,426  $                8,597  $                8,338  $                 8,004  $               1,895  $                   160  $                      -    $                       -    $               4,592  $                 4,429  $                 6,347  $                 5,558  $                 5,984  $                 5,984  $                 6,645  $                 6,467
All Others  $               2,610  $               2,539  $                2,501  $                      -    $                1,375  $                      0  $                     (0)  $                   (93)  $                       0  $                      (0)  $                      -    $                       5  $                      (0)  $                       (0)  $               1,793  $                7,517  $                      -    $                       -    $               2,424  $                 2,736  $                 3,341  $                 2,240  $                 2,210  $                 3,191  $                 3,084  $                 5,227
Raw Data                                                    
Number of Months 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12
Number of Days 365 366 365 365 365 366 365 365 365 366 365 365 365 365 365 365 365 366 365 365 365 366 365 365 365 366
P10- Employee Count Data                                                    
Sum of General Management                         23                         44                         67                         167                        75                         79                         73                         45                         46                         56                         39                         41                          60                         19                         18                          -                             -                            -                             -                             -                             -                            18                          28                          37                          26
Sum of Pilots and Co-Pilots                       157                       225                       235                         340                      353                       297                       340                       290                       308                       347                       378                       411                        401                       640                       774                       795                        867                    1,062                     1,236                     1,207                     1,640                     2,080                     2,432                     2,444                     2,331
Sum of Other Flight Personnel                          -                            -                            -                              -                           -                            -                            -                            -                            -                            -                            -                            -                             -                            -                            -                            -                             -                            -                             -                             -                             -                             -                            19                          19                            7
Sum of Passenger and General Services                       243                       270                       280                         367                      463                       354                       370                       328                       362                       409                       438                       492                        441                       721                       802                       790                        899                    1,075                     1,333                     1,169                     1,468                     2,230                     2,008                     2,273                     2,074
Sum of Maintenance                       153                       159                       193                         351                      532                       496                       460                       281                       328                       191                       198                       217                        213                       150                       270                       372                        293                       358                        411                        398                        704                        707                        722                        787                        684
Sum of AC Handling 1                          -                            -                            -                              -                           -                            -                            -                            -                            -                            -                            -                            -                             -                            -                            -                            -                             -                            -                             -                             -                             -                             -                             -                             -                             -  
Sum of Aircraft Handling                       184                         66                         77                         212                          8                         47                         77                         82                         83                         36                         32                         52                          31                          -                           42                         54                          61                         93                          83                          85                           -                             -                             -                             -                             -  
Sum of Aircraft Control                         22                         20                         19                           47                        44                         38                         40                         35                         36                         41                         43                         57                           -                            -                            -                            -                             -                            -                             -                             -                            64                        167                        170                        183                        137
Sum of Passenger Handling                       372                       533                       663                         585                      525                       590                       551                       570                       698                       698                       593                    1,201                        833                          -                            -                           19                            8                           8                          10                          10                          11                          19                          20                          23                          18
Sum of Cargo Handling                         22                         22                         28                           35                      141                         36                         33                         30                         29                         36                         26                         31                          24                          -                            -                            -                             -                            -                             -                             -                             -                             -                             -                             -                             -  
Sum of Trainees and Instructors                         17                         22                         25                           15                        55                         42                         34                         37                         37                         22                         45                         46                          27                           4                           8                           8                          23                         25                          21                          22                          19                          67                          64                          67                          39
Sum of Stats                         95                         96                       113                         125                      110                         85                         90                         86                         74                         65                         86                       106                          92                           1                         17                         22                          22                          -                             -                             -                          116                        233                        290                        267                        255
Sum of Traffic Solicitors                         33                         30                         34                           42                      106                         94                         94                         51                         46                         33                         31                         31                          30                          -                            -                            -                             -                            -                             -                             -                             -                             -                             -                             -                             -  
Sum of Other                         80                         91                       122                         138                      348                       298                       275                       127                       121                       125                       144                       183                        173                          -                            -                             1                            1                          -                             -                             -                              1                        197                        286                        260                        181
Sum of Transport Related                          -                            -                            -                              -                           -                            -                            -                            -                            -                            -                            -                            -                             -                            -                            -                            -                             -                            -                             -                             -                             -                             -                             -                             -                             -  
Sum of Total                   1,401                   1,578                    1,856                    2,424                  2,760                   2,447                   2,437                    1,962                    2,168                    2,059                    2,053                    2,868                     2,325                   1,535                    1,931                    2,061                     2,174                    2,621                     3,094                     2,891                     4,023                     5,718                     6,039                     6,360                     5,752
P6- Objective Grouping Operating Expense Data                                                    
Sum of Salaries-General Management Personnel (000)  $               3,837  $               7,359  $                9,851  $              15,260  $              11,913  $              9,069  $               9,911  $               9,236  $                7,587  $              10,147  $                9,285  $                9,496  $                9,336  $                 8,565  $               5,473  $                7,506  $                4,669  $               10,175  $             12,025  $               15,549  $               19,847  $               25,051  $               13,531  $               15,869  $               19,205  $               16,679
Sum of Salaries-Flight Personnel (000)  $             19,459  $             23,361  $              27,761  $              31,271  $              36,707  $            46,187  $             50,738  $             48,264  $              44,097  $              43,553  $              48,393  $              49,663  $              51,632  $               46,894  $             30,994  $              69,653  $              69,951  $               67,787  $             80,218  $               98,874  $            112,421  $            132,215  $            201,315  $            235,784  $            266,126  $            243,484
Sum of Salaries-Maintenance Labor (000)  $               5,062  $               4,621  $                6,804  $                8,071  $              10,120  $            13,993  $             20,053  $             20,641  $              15,638  $              15,174  $              10,510  $                9,211  $                8,421  $                 6,563  $               6,203  $              24,651  $              26,155  $               21,001  $             25,239  $               30,891  $               34,493  $               36,369  $               54,135  $               56,797  $               63,034  $               55,972
Sum of Salaries-Aircraft And Traffic Handling Personnel (000)  $             14,134  $             16,329  $              19,730  $              23,099  $              25,840  $            29,535  $             25,832  $             23,556  $              20,127  $              20,414  $              21,272  $              21,587  $              24,090  $               20,173  $             13,495  $              20,069  $                2,688  $                 1,872  $               3,142  $                 3,878  $                 4,284  $                 3,435  $                 9,238  $               10,151  $               10,746  $                 8,870
Sum of Salaries-Other Personnel (000)  $               5,299  $               7,005  $                7,995  $                9,164  $              10,700  $            12,050  $             12,844  $             11,606  $                9,361  $                8,846  $                9,019  $              11,261  $              14,881  $               15,614  $               9,517  $                2,386  $                     15  $                       -    $                     77  $                      82  $                      90  $                    209  $                 2,061  $                 2,744  $                 2,513  $                 1,913
Sum of Salaries-Total (000)  $             47,790  $             58,674  $              72,142  $              86,865  $              95,279  $          110,834  $           119,377  $           113,303  $              96,809  $              98,133  $              98,478  $           101,218  $           108,359  $               97,809  $             65,681  $           124,264  $           103,478  $            100,836  $           120,701  $            149,273  $            171,134  $            197,279  $            280,281  $            321,345  $            361,623  $            326,626
Sum of Related Fringe Benefits-Personnel Expense (000)  $               2,658  $               3,991  $                4,301  $                4,725  $                5,493  $              6,066  $               6,369  $               5,637  $                4,449  $                4,430  $                4,888  $                6,957  $                8,409  $                 6,267  $               6,984  $              13,004  $                9,440  $               20,152  $             24,838  $               32,231  $               42,175  $               57,566  $               76,908  $               77,440  $               75,708  $               55,997
Sum of Related Fringe Benefits-Employee Benefits And Pensions (000)  $               5,786  $               8,227  $                9,822  $              11,392  $              19,253  $            25,552  $             29,998  $             26,468  $              23,958  $              25,890  $              24,392  $              28,614  $              31,888  $               25,874  $             14,168  $              17,917  $              16,797  $               15,396  $             17,864  $               27,809  $               35,489  $               44,391  $               85,218  $               84,697  $               77,826  $               61,992
Sum of Related Fringe Benefits-Payroll Taxes (000)  $               4,611  $               4,839  $                5,443  $                7,570  $                5,171  $              2,635  $               2,678  $               2,579  $                2,616  $                2,628  $                2,924  $                3,258  $                3,427  $                 3,210  $               2,817  $                8,821  $                7,818  $                 7,142  $               8,656  $               10,557  $               13,287  $               14,454  $               20,487  $               26,117  $               28,385  $               32,963
Sum of Related Fringe Benefits-Total (000)  $             13,055  $             17,057  $              19,566  $              23,687  $              29,917  $            34,253  $             39,045  $             34,684  $              31,023  $              32,948  $              32,204  $              38,829  $              43,724  $               32,973  $             22,757  $              39,742  $              34,055  $               42,689  $             51,358  $               70,597  $               90,950  $            116,410  $            182,613  $            188,254  $            181,919  $            122,357
Sum of Total Salaries And Related Fringe Benefits (000)  $             60,845  $             75,730  $              91,708  $           110,552  $           125,197  $          145,086  $           158,423  $           147,987  $           127,832  $           131,081  $           130,682  $           140,047  $           152,083  $            130,782  $             88,438  $           164,006  $           137,533  $            143,525  $           172,059  $            219,871  $            262,084  $            313,689  $            462,893  $            509,599  $            543,542  $            448,984
Sum of Services Purchased-Advertising And Other Promotions (000)  $               7,414  $               6,586  $                6,495  $                6,716  $                7,500  $              9,052  $               8,872  $               9,657  $                8,924  $              10,531  $              10,985  $              11,382  $              11,129  $               10,786  $               8,353  $                7,461  $                     96  $                       -    $                       1  $                       -    $                       -    $                       -    $                       -    $                    871  $                 1,174  $                    429
Sum of Services Purchased-Communication (000)  $               2,070  $               2,252  $                3,045  $                3,460  $                3,704  $              3,624  $               3,800  $               3,217  $                2,982  $                3,050  $                3,988  $                4,215  $                4,389  $                 4,400  $               3,849  $                5,325  $                3,795  $               12,146  $               2,783  $                    769  $                    472  $                    620  $                 2,584  $                 1,428  $                 1,086  $                 1,049
Sum of Services Purchased-Insurance (000)  $               2,386  $               2,865  $                2,799  $                2,263  $                2,090  $              2,082  $               2,638  $               6,561  $                4,794  $                4,818  $                4,965  $                5,555  $                4,748  $                 2,618  $               2,534  $                8,531  $                2,449  $                 7,077  $               7,144  $                 7,977  $                 7,060  $                 5,562  $                 6,561  $                 6,738  $               10,985  $                 9,779
Sum of Services Purchased-Outside Flight Equipment Maintenance (000)  $               6,431  $               9,084  $              12,142  $              18,399  $              27,207  $            25,028  $             19,977  $             10,225  $                5,645  $              10,464  $              18,743  $              18,065  $              29,637  $               12,800  $               1,429  $                1,572  $                1,468  $                 1,500  $             83,362  $               97,993  $            109,249  $            118,031  $            195,020  $            232,135  $            251,933  $            179,338
Sum of Services Purchased-Traffic Commissions -Passenger (000)  $             16,520  $             21,956  $              27,665  $              26,500  $              26,844  $            22,321  $             20,150  $             15,327  $                9,375  $                8,660  $              11,718  $              15,882  $              18,161  $               15,619  $               4,595  $              10,646  $                2,244  $                       -    $                      -    $                       -    $                       -    $                       -    $                       -    $                       -    $                       -    $                       -  
Sum of Services Purchased-Traffic Commissions-Cargo (000)  $                      -    $                      -    $                      -    $                      -    $                      -    $                     -    $                      -    $                      -    $                      -    $                      -    $                      -    $                      -    $                      -    $                       -    $                      -    $                   124  $                      -    $                       -    $                      -    $                       -    $                       -    $                       -    $                       -    $                       -    $                       -    $                       -  
Sum of Services Purchased-Other Services (000)  $             20,573  $             21,303  $              20,208  $              21,536  $              22,166  $            29,080  $             30,713  $             28,866  $              30,526  $              30,694  $              36,359  $              45,276  $              61,977  $               74,740  $             39,240  $              10,745  $                5,395  $                 5,133  $               9,033  $                 9,346  $                 7,390  $                 4,718  $               18,592  $               32,168  $               30,761  $               32,618
Sum of Services Purchased-Total (000)  $             55,395  $             64,045  $              72,354  $              78,874  $              89,512  $            91,186  $             86,150  $             73,852  $              62,247  $              68,217  $              86,758  $           100,375  $           130,041  $            120,963  $             59,999  $              44,403  $              15,447  $               19,693  $           102,323  $            116,085  $            124,172  $            128,932  $            222,757  $            273,341  $            295,939  $            223,213
Sum of Transport Related Expense (000) 734.02 117.91 108.01 83.45 139.28 120.05 157.98 208.62 405.35 280.69 342.19 893.62 62496.46 181185.64 162334.12 0 49719.66 0 0 0 0 0 0 0 0 0
Sum of Total Operating Expense (000)  $           198,960  $           239,157  $           271,893  $           298,772  $           347,045  $          414,011  $           418,617  $           375,677  $           338,189  $           381,348  $           477,156  $           568,202  $           675,513  $            809,289  $           600,195  $           674,583  $           520,754  $            533,509  $           577,181  $            662,299  $            723,861  $            692,654  $         1,006,142  $         1,126,981  $         1,189,188  $         1,015,490
T1 & T2- Traffic Data                                                    
Sum of RPMs 1.17E+09 1.26E+09 1.42E+09 1.63E+09 1.97E+09 1.98E+09 1.97E+09 1.97E+09 1.99E+09 2.38E+09 3.15E+09 3.84E+09 4.23E+09 3.13E+09 2.20E+09 6.09E+09 5.67E+09 4.90E+09 4.86E+09 6.38E+09 6.78E+09 7.06E+09 1.00E+10 1.12E+10 1.14E+10 5.08E+09
Sum of ASMs 1.83E+09 2.00E+09 2.23E+09 2.51E+09 3.02E+09 3.19E+09 3.23E+09 3.21E+09 3.03E+09 3.67E+09 4.44E+09 5.07E+09 5.50E+09 4.12E+09 2.81E+09 7.81E+09 7.35E+09 6.24E+09 6.23E+09 8.03E+09 8.50E+09 9.09E+09 1.32E+10 1.42E+10 1.48E+10 8.89E+09
Sum of Miles 2.31E+07 2.61E+07 2.80E+07 3.08E+07 3.53E+07 3.61E+07 3.57E+07 3.46E+07 3.04E+07 3.38E+07 4.17E+07 4.89E+07 5.28E+07 3.95E+07 3.18E+07 9.23E+07 8.69E+07 7.66E+07 8.07E+07 1.06E+08 1.12E+08 1.20E+08 1.79E+08 1.92E+08 1.99E+08 1.19E+08
Sum of Depts                 33,446                 35,678                  39,590                  41,826                  45,824                46,451                 45,782                 44,248                  37,883                  38,423                  47,465                  55,225                  55,905                   41,700                 50,318                173,709                168,484                 156,120               179,030                 226,131                 237,305                 216,237                 304,074                 324,092                 336,901                 214,926
Sum of Airborne Hours                 54,102                 59,304                  66,503                  72,660                  82,416                85,400                 85,287                 82,362                  71,098                  77,366                  94,985                111,143                119,534                   85,182                 26,603                272,741                228,859                 205,039               226,527                 289,391                 301,482                 359,390                 453,440                 471,011                 506,516                 306,422
Sum of Block Hours                 62,757                 69,177                  77,174                  84,380                  97,736              101,027                 97,183                 92,878                  81,145                  89,094                108,783                127,416                136,459                 105,096                 99,364                310,125                301,621                 270,792               305,847                 393,971                 409,673                 410,807                 600,869                 645,333                 674,299                 398,376
Sum of AC Days                   7,235                   7,388                    8,370                    8,915                  10,878                11,938                 12,547                 12,476                  10,919                  10,425                  11,677                  13,050                  13,523                   11,463                   2,422                  25,725                  25,798                   28,916                 35,545                   43,866                   48,526                   43,825                   64,679                   68,873                   69,659                   76,680
Sum of Gallons 5.12E+07 5.61E+07 6.32E+07 7.26E+07 8.07E+07 8.47E+07 8.23E+07 8.14E+07 6.80E+07 7.09E+07 8.34E+07 9.62E+07 1.04E+08 7.67E+07 1.80E+07 1.53E+08 1.45E+08 1.29E+08 1.36E+08 1.81E+08 1.89E+08 1.99E+08 2.91E+08 3.16E+08 3.31E+08 1.94E+08
Sum of Passengers            1,422,405            1,515,953            1,675,633            1,896,606            2,208,196           2,209,568            2,202,652            2,189,711            2,130,669            2,376,304            3,211,717            3,894,069            4,049,994             3,005,711            3,220,715          33,114,453          31,359,351           28,582,206          30,952,428           39,880,101           42,130,920           37,725,285           50,795,226           55,918,815           56,534,745           26,321,283
P12- Profit and Loss Statement                                                    
Sum of Pax Rev (000) -2.05E+05 -2.39E+05 -2.73E+05 -3.12E+05 -3.62E+05 -3.80E+05 -3.47E+05 -3.06E+05 -2.60E+05 -2.79E+05 -3.72E+05 -4.92E+05 -5.27E+05 -4.17E+05 -2.69E+05 -7.05E+05 -5.50E+05 -6.01E+05 -6.20E+05 -7.53E+05 -8.04E+05 -7.81E+05 -1.18E+06 -1.28E+06 -1.33E+06 -9.82E+05
Sum of Charter Pax (000)  $              (3,744)  $              (5,955)  $              (7,142)  $              (5,122)  $              (4,800)  $             (5,971)  $              (7,208)  $           (11,858)  $            (15,534)  $            (18,079)  $            (12,841)  $            (14,495)  $            (13,734)  $             (17,723)  $                 (308)  $                 (524)  $                      -    $                  (180)  $                 (250)  $                  (198)  $                       -    $                       -    $                    (91)  $                       -    $                       -    $                       -  
Sum of Transport Related Rev (000)  $              (7,002)  $           (10,443)  $            (14,471)  $            (17,533)  $            (21,418)  $          (17,769)  $           (21,548)  $           (27,106)  $            (29,540)  $            (29,768)  $            (34,922)  $            (38,512)  $          (100,656)  $           (187,160)  $         (177,360)  $                      -    $            (44,269)  $                       -    $                 (438)  $                  (217)  $                  (779)  $                  (997)  $                  (500)  $                  (692)  $                       -    $                       -  
Sum of Cargo Rev (000)  $              (2,995)  $              (3,272)  $              (3,574)  $              (3,895)  $              (4,231)  $             (3,852)  $              (2,916)  $              (2,689)  $              (2,521)  $              (2,517)  $              (3,430)  $              (4,339)  $              (4,388)  $               (7,006)  $           (21,667)  $            (17,977)  $                      -    $                       -    $                      -    $                       -    $                       -    $                       -    $                       -    $                       -    $                       -    $                       -  
Sum of Total Rev (000) -2.29E+05 -2.71E+05 -3.10E+05 -3.51E+05 -4.06E+05 -4.25E+05 -3.95E+05 -3.59E+05 -3.19E+05 -3.43E+05 -4.39E+05 -5.72E+05 -6.73E+05 -6.53E+05 -4.85E+05 -7.48E+05 -6.24E+05 -6.30E+05 -6.47E+05 -7.82E+05 -8.35E+05 -8.08E+05 -1.20E+06 -1.28E+06 -1.35E+06 -9.86E+05
Sum of Passenger Baggage Fees (000) 4.43E+01 5.97E+01 5.61E+01 5.50E+01 7.31E+01 6.11E+01 5.59E+01 8.30E+01 1.15E+02 3.95E+02 9.36E+02 1.11E+03 1.18E+03 3.98E+03 2.03E+04 1.81E+04 0.00E+00 0.00E+00 0.00E+00 0.00E+00 0.00E+00 0.00E+00 0.00E+00 0.00E+00 0.00E+00 0.00E+00
Sum of Reservation Cancellation Fees And Misc Operating Revenues (000) 2.84E+03 3.85E+03 4.19E+03 5.27E+03 6.37E+03 1.00E+04 1.08E+04 9.36E+03 9.68E+03 1.08E+04 1.18E+04 1.68E+04 2.02E+04 1.83E+04 1.43E+04 2.40E+04 3.01E+04 2.89E+04 2.69E+04 2.82E+04 3.04E+04 2.55E+04 1.16E+04 7.73E+03 2.11E+04 9.13E+03
P52- Functional Grouping Operating Expense Data                                                    
Sum of Pilots And Copilots (000)  $             13,376  $             16,352  $              19,519  $              21,731  $              25,346  $            33,314  $             37,125  $             35,432  $              33,498  $              33,102  $              35,202  $              34,659  $              36,491  $               34,322  $             27,021  $              51,267  $              68,598  $               66,483  $             60,131  $               71,071  $               82,097  $            103,618  $            150,215  $            181,777  $            207,898  $            193,080
Sum of Other Flight Personnel (000)  $                      -    $                      -    $                      -    $                      -    $                      -    $                     -    $                      -    $                      -    $                      -    $                      -    $                   156  $                   515  $                      -    $                       -    $                      -    $                      -    $                      -    $                       -    $                   248  $                       -    $                       -    $                       -    $                       -    $                       -    $                       -    $                       -  
Sum of Trainees And Instructors (000)  $                      -    $                      -    $                      -    $                      -    $                      -    $                     -    $                      -    $                      -    $                      -    $                      -    $                   769  $                1,773  $                2,703  $                 2,755  $               1,076  $                   212  $                1,308  $                 1,306  $               5,397  $                 1,048  $                 1,013  $                 1,282  $                 2,443  $                 2,502  $                 3,188  $                 2,088
Sum of Personnel Expenses (000)  $                  540  $                  845  $                1,008  $                1,150  $                1,475  $              1,713  $               2,098  $               1,734  $                1,246  $                1,253  $                1,898  $                3,118  $                3,643  $                 2,776  $               5,685  $              16,809  $              14,353  $               14,851  $               7,457  $               17,462  $               24,012  $               38,196  $               42,089  $               45,970  $               46,963  $               35,877
Sum of Employee Benefits And Pensions (000)  $               1,959  $               2,590  $                3,396  $                3,276  $                4,291  $              6,314  $               7,432  $               7,039  $                7,160  $                7,690  $                7,630  $                6,410  $                7,303  $                 7,555  $               2,684  $                      -    $                      -    $                       -    $               8,148  $               12,707  $               22,954  $               27,661  $               27,382  $               32,110  $               34,604  $               30,092
Sum of Taxes-Payroll (000)  $               1,365  $               1,404  $                1,389  $                2,128  $                2,305  $              2,635  $               2,678  $               2,775  $                2,616  $                2,628  $                2,924  $                3,250  $                3,427  $                 3,210  $               1,213  $                   124  $                      -    $                       -    $               4,877  $                 5,474  $                 7,661  $                 9,115  $               12,447  $               14,666  $               16,367  $               15,120
Sum of Total Flight Equipment Maintenance (Memo) (000)  $             18,851  $             22,343  $              31,387  $              43,124  $              49,188  $            56,239  $             53,656  $             35,605  $              26,750  $              33,538  $              35,283  $              32,805  $              42,518  $               32,465  $             35,828  $              91,852  $              96,241  $            106,662  $           143,686  $            176,107  $            198,443  $            204,872  $            334,641  $            384,728  $            401,208  $            300,327
Sum of Flying Operations-Aircraft Fuels (000)  $             27,650  $             36,291  $              38,913  $              32,265  $              40,538  $            75,217  $             67,222  $             58,003  $              59,539  $              82,469  $           142,736  $           191,130  $           191,621  $            242,538  $             63,874  $           110,649  $           141,358  $            104,555  $             42,945  $               21,023  $                 8,467  $                    272  $                 1,482  $                 3,135  $                 1,786  $                    827