| VIRGIN AMERICA Employee Data and Analysis | ||||||||||||||||||||||||||
| Virgin America | ||||||||||||||||||||||||||
| 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) | - | - | - | - | - | - | - | - | - | - | - | - | 1,447 | 1,278 | 1,392 | 1,546 | 1,571 | 1,567 | 1,475 | 1,466 | 1,413 | 1,448 | 1,493 | |||
| Seats Per Departure (for SDA purposes) | - | - | - | - | - | - | - | - | - | - | - | - | 149 | 143 | 140 | 139 | 140 | 142 | 143 | 143 | 143 | 144 | 145 | |||
| Price Per Gallon of Fuel | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 1.85 | $ 2.26 | $ 3.04 | $ 3.38 | $ 3.09 | $ 2.83 | $ 1.68 | $ 1.32 | $ 1.67 | |||
| Airborne Hours / Block Hours | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 86% | 97% | 98% | 91% | 100% | 94% | 96% | 100% | 89% | 89% | 97% | |||
| Outsourcing Indicies | ||||||||||||||||||||||||||
| Maintenance $'s Outsourced | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 49.0% | 48.0% | 40.6% | 32.5% | 25.9% | 40.2% | 58.7% | 39.5% | 67.4% | |||
| Other Outsourcing as % of Total Exp. (ex-Fuel) | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 11.3% | 9.9% | 19.2% | 19.9% | 18.0% | 17.7% | 18.2% | 18.7% | 24.4% | 24.8% | 14.8% | |||
| Transport Related Expense (000) | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 59 | $ 81 | $ 3,700 | $ 3,307 | $ 3,958 | $ 4,696 | $ 5,138 | $ 5,346 | $ 5,533 | $ 6,572 | $ 1,646 | |||
| Productivity Measures (unadjusted) | ||||||||||||||||||||||||||
| Block Hours Per Employee Per Month | ||||||||||||||||||||||||||
| Pilots & Co-Pilots (note: Includes Flight Engineers where applicable) | - | - | - | - | - | - | - | - | - | - | - | - | - | 63.3 | 65.6 | 38.0 | 37.9 | 65.3 | 61.8 | 63.0 | 60.9 | 60.2 | 53.0 | - | - | - |
| Flight Attendants (note: Avg Crew = 1 FA per 50 seats) | - | - | - | - | - | - | - | - | - | - | - | - | - | 37.6 | 63.6 | 16,631.4 | 13,184.8 | 61.8 | 60.2 | 64.1 | 59.1 | 57.9 | 54.8 | - | - | - |
| Maintenance | - | - | - | - | - | - | - | - | - | - | - | - | - | 361.6 | 100.7 | 91.0 | 81.9 | 89.5 | 88.7 | 81.7 | 81.5 | 82.3 | 82.4 | - | - | - |
| Passenger, Cargo and Aircraft Handling | - | - | - | - | - | - | - | - | - | - | - | - | - | 264.2 | 23.7 | 26.6 | 26.8 | 32.9 | 29.9 | 27.5 | 27.7 | 29.7 | 28.2 | - | - | - |
| Other | - | - | - | - | - | - | - | - | - | - | - | - | - | 43.2 | 59.6 | 69.4 | 66.2 | 76.3 | 58.7 | 59.4 | 59.7 | 75.3 | 119.3 | - | - | - |
| Total | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.0 | 6.9 | 6.8 | 6.7 | 7.6 | 7.0 | 7.0 | 6.8 | 7.0 | 6.8 | - | - | - |
| ASMs Per Employee (000) | ||||||||||||||||||||||||||
| Pilots & Co-Pilots | - | - | - | - | - | - | - | - | - | - | - | - | - | 20,732.7 | 22,438.7 | 7,721.5 | 8,343.1 | 22,612.8 | 21,643.2 | 21,953.9 | 21,437.4 | 21,344.8 | 18,787.5 | - | - | - |
| Flight Attendants | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,618.8 | 15,550.5 | 3,826,007.8 | 3,284,388.9 | 15,184.9 | 14,892.9 | 15,786.4 | 14,537.2 | 14,250.7 | 13,391.8 | - | - | - |
| Maintenance | - | - | - | - | - | - | - | - | - | - | - | - | - | 236,789.6 | 68,935.3 | 57,969.8 | 57,285.9 | 62,325.9 | 62,610.8 | 57,513.0 | 57,425.2 | 58,313.9 | 58,418.4 | - | - | - |
| Passenger, Cargo and Aircraft Handling | - | - | - | - | - | - | - | - | - | - | - | - | - | 173,038.6 | 16,190.6 | 16,929.2 | 18,767.9 | 22,902.2 | 21,085.4 | 19,383.4 | 19,494.6 | 21,036.8 | 19,975.3 | - | - | - |
| Other | - | - | - | - | - | - | - | - | - | - | - | - | - | 28,295.6 | 40,772.7 | 44,231.3 | 46,259.0 | 53,082.7 | 41,458.5 | 41,809.8 | 42,023.1 | 53,401.0 | 84,594.9 | - | - | - |
| Total | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,590.8 | 4,705.6 | 4,323.2 | 4,658.7 | 5,261.5 | 4,946.3 | 4,921.8 | 4,778.2 | 4,968.8 | 4,828.7 | - | - | - |
| Employees Per Aircraft | ||||||||||||||||||||||||||
| Pilots & Co-Pilots (Crews) | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.7 | 5.9 | 11.1 | 10.1 | 6.5 | 6.1 | 5.5 | 5.5 | 5.5 | 6.4 | - | - | - |
| Flight Attendants (Crews) | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.6 | 6.1 | 0.0 | 0.0 | 6.9 | 6.3 | 5.4 | 5.6 | 5.8 | 6.2 | - | - | - |
| Maintenance (Inhouse) | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 3.9 | 4.7 | 4.7 | 4.8 | 4.3 | 4.2 | 4.1 | 4.1 | 4.1 | - | - | - |
| Passenger, Cargo and Aircraft Handling (Inhouse) | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.4 | 16.4 | 15.9 | 14.3 | 13.0 | 12.7 | 12.5 | 12.0 | 11.2 | 12.0 | - | - | - |
| Other (Inhouse) | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.4 | 6.5 | 6.1 | 5.8 | 5.6 | 6.4 | 5.8 | 5.6 | 4.4 | 2.8 | - | - | - |
| Total | - | - | - | - | - | - | - | - | - | - | - | - | - | 51.6 | 56.4 | 62.4 | 57.5 | 56.5 | 53.9 | 49.3 | 49.0 | 47.6 | 49.7 | - | - | - |
| Passengers Per Employee | ||||||||||||||||||||||||||
| Pilots & Co-Pilots | - | - | - | - | - | - | - | - | - | - | - | - | - | 11,819 | 12,575 | 11,779 | 12,717 | 33,683 | 33,489 | 34,944 | 35,439 | 35,281 | 30,576 | - | - | - |
| Flight Attendants | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,913 | 8,714 | 5,836,650 | 5,006,329 | 22,618 | 23,044 | 25,128 | 24,032 | 23,555 | 21,795 | - | - | - |
| Maintenance | - | - | - | - | - | - | - | - | - | - | - | - | - | 134,980 | 38,631 | 88,434 | 87,320 | 92,837 | 96,878 | 91,544 | 94,931 | 96,388 | 95,075 | - | - | - |
| Passenger, Cargo and Aircraft Handling | - | - | - | - | - | - | - | - | - | - | - | - | - | 98,640 | 9,073 | 25,826 | 28,608 | 34,114 | 32,626 | 30,853 | 32,227 | 34,772 | 32,509 | - | - | - |
| Other | - | - | - | - | - | - | - | - | - | - | - | - | - | 16,130 | 22,849 | 67,476 | 70,512 | 79,069 | 64,149 | 66,549 | 69,470 | 88,268 | 137,677 | - | - | - |
| Total | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,617 | 2,637 | 6,595 | 7,101 | 7,837 | 7,653 | 7,834 | 7,899 | 8,213 | 7,859 | - | - | - |
| Productivity Measures Revenue | ||||||||||||||||||||||||||
| Passenger Revenue Per Employee (000) | ||||||||||||||||||||||||||
| Pilots & Co-Pilots | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 1,608.4 | $ 1,650.2 | $ 664.0 | $ 807.1 | $ 2,208.0 | $ 2,269.6 | $ 2,350.5 | $ 2,264.8 | $ 2,125.7 | $ 1,804.1 | $ - | $ - | $ - |
| Flight Attendants | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 668.6 | $ 1,143.6 | $ 328,999.6 | $ 317,735.0 | $ 1,482.7 | $ 1,561.7 | $ 1,690.2 | $ 1,535.8 | $ 1,419.2 | $ 1,286.0 | $ - | $ - | $ - |
| Maintenance | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 18,370.0 | $ 5,069.7 | $ 4,984.8 | $ 5,541.9 | $ 6,085.7 | $ 6,565.6 | $ 6,157.7 | $ 6,066.9 | $ 5,807.4 | $ 5,609.8 | $ - | $ - | $ - |
| Passenger, Cargo and Aircraft Handling | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 13,424.2 | $ 1,190.7 | $ 1,455.8 | $ 1,815.6 | $ 2,236.3 | $ 2,211.1 | $ 2,075.3 | $ 2,059.6 | $ 2,095.0 | $ 1,918.2 | $ - | $ - | $ - |
| Other | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 2,195.2 | $ 2,998.6 | $ 3,803.5 | $ 4,475.1 | $ 5,183.2 | $ 4,347.5 | $ 4,476.4 | $ 4,439.7 | $ 5,318.2 | $ 8,123.5 | $ - | $ - | $ - |
| Total | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 356.2 | $ 346.1 | $ 371.8 | $ 450.7 | $ 513.7 | $ 518.7 | $ 527.0 | $ 504.8 | $ 494.8 | $ 463.7 | $ - | $ - | $ - |
| Salary and Benefits | ||||||||||||||||||||||||||
| Average Salary | ||||||||||||||||||||||||||
| Management and All Other | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 135,917 | $ 101,960 | $ 110,480 | $ 109,773 | $ 120,492 | $ 93,357 | $ 96,565 | $ 100,069 | $ 184,552 | $ 464,122 | $ - | $ - | $ - |
| Pilots & Co-Pilots | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 73,576 | $ 27,767 | $ 31,414 | $ 92,073 | $ 106,630 | $ 134,541 | $ 149,428 | $ 149,717 | $ 145,201 | $ - | $ - | $ - |
| Flight Attendants | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 41,234 | $ 22,095 | $ 6,319,680 | $ 5,603,060 | $ 27,654 | $ 33,237 | $ 45,296 | $ 39,532 | $ 35,606 | $ 35,063 | $ - | $ - | $ - |
| Maintenance | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 242,861 | $ 76,901 | $ 64,672 | $ 79,609 | $ 101,355 | $ 102,325 | $ 87,327 | $ 88,791 | $ 89,624 | $ 61,769 | $ - | $ - | $ - |
| Passenger, Cargo and Aircraft Handling | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 166,210 | $ 34,596 | $ 34,727 | $ 35,269 | $ 40,647 | $ 44,297 | $ 63,832 | $ 79,751 | $ 90,204 | $ 45,654 | $ - | $ - | $ - |
| All Non-Cockpit | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 46,626 | $ 35,981 | $ 58,480 | $ 61,987 | $ 40,072 | $ 39,166 | $ 46,027 | $ 50,127 | $ 61,091 | $ 57,967 | $ - | $ - | $ - |
| Total | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 58,265 | $ 50,551 | $ 48,425 | $ 52,863 | $ 61,753 | $ 65,623 | $ 79,992 | $ 85,255 | $ 94,136 | $ 93,030 | $ - | $ - | $ - |
| Other Compensation Per Employee (All Employees) | ||||||||||||||||||||||||||
| Benefits, Pensions and Payroll Taxes | ||||||||||||||||||||||||||
| Pilots & Co-Pilots | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 6,875 | $ 4,428 | $ 5,289 | $ 14,157 | $ 16,220 | $ 21,266 | $ 28,677 | $ 29,984 | $ 60,293 | $ - | $ - | $ - |
| All Others | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 7,638 | $ 15,720 | $ 14,522 | $ 8,524 | $ 8,106 | $ 17,053 | $ 14,235 | $ 22,011 | $ 5,662 | $ - | $ - | $ - |
| Total | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 11,053 | $ 7,478 | $ 9,398 | $ 9,366 | $ 9,835 | $ 9,960 | $ 17,998 | $ 17,454 | $ 23,867 | $ 19,703 | $ - | $ - | $ - |
| Personnel | ||||||||||||||||||||||||||
| Pilots & Co-Pilots | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 16,059 | $ 5,967 | $ 5,503 | $ 14,510 | $ 14,094 | $ 16,581 | $ 18,636 | $ 19,470 | $ 19,822 | $ - | $ - | $ - |
| Flight Attendents | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 24,305 | $ 27,271 | $ 5,783,505 | $ 5,183,767 | $ 22,428 | $ 22,804 | $ 26,065 | $ (12,601) | $ (12,804) | $ 15,313 | $ - | $ - | $ - |
| Payroll Taxes | ||||||||||||||||||||||||||
| Pilots & Co-Pilots | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 5,797 | $ 2,526 | $ 2,669 | $ 7,056 | $ 8,392 | $ 9,350 | $ 10,194 | $ 9,198 | $ 10,266 | $ - | $ - | $ - |
| All Others | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ 3,334 | $ 5,709 | $ 6,124 | $ 4,092 | $ 4,052 | $ 4,365 | $ 5,239 | $ 5,280 | $ 4,309 | $ - | $ - | $ - |
| 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 | 37 | 19 | 20 | 21 | 18 | 16 | 17 | 17 | 12 | 3 | ||||||||||||||||
| Sum of Pilots and Co-Pilots | 217 | 298 | 428 | 486 | 551 | 563 | 553 | 592 | 683 | 824 | ||||||||||||||||
| Sum of Other Flight Personnel | - | - | 563 | 695 | 3 | 4 | 5 | - | - | - | ||||||||||||||||
| Sum of Passenger and General Services | 522 | 430 | 2 | 3 | 825 | 824 | 776 | 873 | 1,023 | 1,156 | ||||||||||||||||
| Sum of Maintenance | 19 | 97 | 132 | 172 | 201 | 196 | 213 | 221 | 250 | 265 | ||||||||||||||||
| Sum of AC Handling 1 | 26 | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sum of Aircraft Handling | - | 5 | 6 | 5 | 10 | 9 | 7 | 8 | 8 | 9 | ||||||||||||||||
| Sum of Aircraft Control | - | 28 | 32 | 33 | 41 | 49 | 54 | 57 | 64 | 72 | ||||||||||||||||
| Sum of Passenger Handling | - | 380 | 414 | 487 | 496 | 524 | 571 | 586 | 621 | 694 | ||||||||||||||||
| Sum of Cargo Handling | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sum of Trainees and Instructors | 12 | 40 | 31 | 40 | 54 | 72 | 73 | 43 | 39 | 32 | ||||||||||||||||
| Sum of Stats | 16 | 32 | 27 | 28 | 41 | 33 | 36 | 45 | 43 | 18 | ||||||||||||||||
| Sum of Traffic Solicitors | - | 5 | 5 | 8 | 7 | 8 | 5 | 8 | 6 | 3 | ||||||||||||||||
| Sum of Other | 131 | 87 | 110 | 137 | 134 | 183 | 179 | 206 | 185 | 130 | ||||||||||||||||
| Sum of Transport Related | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sum of Total | 980 | 1,421 | 1,770 | 2,115 | 2,381 | 2,481 | 2,489 | 2,656 | 2,934 | 3,206 | ||||||||||||||||
| P6- Objective Grouping Operating Expense Data | ||||||||||||||||||||||||||
| Sum of Salaries-General Management Personnel (000) | $ 5,200 | $ 8,762 | $ 6,530 | $ 6,043 | $ 8,708 | $ 11,246 | $ 17,913 | $ 28,902 | $ 30,898 | $ 51,758 | $ 31,384 | |||||||||||||||
| Sum of Salaries-Flight Personnel (000) | $ 8,103 | $ 21,524 | $ 31,427 | $ 40,156 | $ 53,909 | $ 73,823 | $ 87,847 | $ 110,223 | $ 122,973 | $ 138,682 | $ 160,178 | |||||||||||||||
| Sum of Salaries-Maintenance Labor (000) | $ 675 | $ 4,614 | $ 7,459 | $ 8,537 | $ 13,693 | $ 20,372 | $ 20,056 | $ 18,601 | $ 19,623 | $ 22,406 | $ 16,369 | |||||||||||||||
| Sum of Salaries-Aircraft And Traffic Handling Personnel (000) | $ 581 | $ 4,321 | $ 14,288 | $ 15,697 | $ 18,516 | $ 22,234 | $ 25,781 | $ 40,342 | $ 51,918 | $ 62,512 | $ 35,382 | |||||||||||||||
| Sum of Salaries-Other Personnel (000) | $ 4,115 | $ 17,877 | $ 12,128 | $ 15,280 | $ 16,978 | $ 19,359 | $ 11,214 | $ 1,033 | $ 1,024 | $ 839 | $ 54,943 | |||||||||||||||
| Sum of Salaries-Total (000) | $ 18,673 | $ 57,100 | $ 71,833 | $ 85,712 | $ 111,805 | $ 147,034 | $ 162,811 | $ 199,101 | $ 226,436 | $ 276,196 | $ 298,255 | |||||||||||||||
| Sum of Related Fringe Benefits-Personnel Expense (000) | $ 2,146 | $ 12,687 | $ 16,512 | $ 17,480 | $ 22,051 | $ 26,542 | $ 26,782 | $ 29,479 | $ 32 | $ 199 | $ 34,035 | |||||||||||||||
| Sum of Related Fringe Benefits-Employee Benefits And Pensions (000) | $ 4,904 | $ 10,832 | $ 10,626 | $ 16,635 | $ 19,810 | $ 23,416 | $ 24,711 | $ 44,797 | $ 46,359 | $ 70,026 | $ 63,167 | |||||||||||||||
| Sum of Related Fringe Benefits-Payroll Taxes (000) | $ 1,378 | $ 4,326 | $ 5,472 | $ 6,950 | $ 8,872 | $ 11,385 | $ 12,514 | $ 13,646 | $ 16,849 | $ 18,168 | $ 18,723 | |||||||||||||||
| Sum of Related Fringe Benefits-Total (000) | $ 8,428 | $ 26,952 | $ 32,611 | $ 41,065 | $ 50,733 | $ 61,343 | $ 64,007 | $ 87,921 | $ 63,199 | $ 87,995 | $ 115,924 | |||||||||||||||
| Sum of Total Salaries And Related Fringe Benefits (000) | $ 27,101 | $ 84,052 | $ 104,444 | $ 126,777 | $ 162,537 | $ 208,377 | $ 226,817 | $ 287,021 | $ 289,635 | $ 364,191 | $ 414,178 | |||||||||||||||
| Sum of Services Purchased-Advertising And Other Promotions (000) | $ 8,043 | $ 18,610 | $ 25,931 | $ 27,236 | $ 33,985 | $ 45,277 | $ 39,702 | $ 39,173 | $ 45,122 | $ 44,148 | $ 40,697 | |||||||||||||||
| Sum of Services Purchased-Communication (000) | $ 774 | $ 3,406 | $ 3,483 | $ 4,500 | $ 7,449 | $ 6,142 | $ 5,439 | $ 5,283 | $ 5,762 | $ 6,456 | $ 6,245 | |||||||||||||||
| Sum of Services Purchased-Insurance (000) | $ 365 | $ 3,751 | $ 4,419 | $ 4,670 | $ 5,577 | $ 6,553 | $ 6,224 | $ 5,616 | $ 5,230 | $ 6,077 | $ 2,495 | |||||||||||||||
| Sum of Services Purchased-Outside Flight Equipment Maintenance (000) | $ - | $ 6,648 | $ 18,529 | $ 19,183 | $ 23,631 | $ 26,347 | $ 17,233 | $ 25,642 | $ 55,790 | $ 33,023 | $ 81,365 | |||||||||||||||
| Sum of Services Purchased-Traffic Commissions -Passenger (000) | $ 830 | $ 5,373 | $ 2,147 | $ - | $ 4 | $ - | $ - | $ - | $ - | $ - | $ 8,320 | |||||||||||||||
| Sum of Services Purchased-Traffic Commissions-Cargo (000) | $ 4 | $ 15 | $ - | $ - | $ 18 | $ - | $ - | $ - | $ - | $ - | $ - | |||||||||||||||
| Sum of Services Purchased-Other Services (000) | $ 16,613 | $ 56,232 | $ 83,356 | $ 98,897 | $ 120,833 | $ 151,818 | $ 158,051 | $ 175,465 | $ 260,454 | $ 298,277 | $ 178,817 | |||||||||||||||
| Sum of Services Purchased-Total (000) | $ 26,534 | $ 94,023 | $ 137,866 | $ 154,487 | $ 191,474 | $ 236,137 | $ 226,650 | $ 251,180 | $ 372,359 | $ 387,982 | $ 317,941 | |||||||||||||||
| Sum of Transport Related Expense (000) | 58.7 | 81.09 | 3700.2 | 3307.48 | 3958.19 | 4695.62 | 5138.31 | 5346.2 | 5533.2 | 6572.46 | 1645.73 | |||||||||||||||
| Sum of Total Operating Expense (000) | $ 147,077 | $ 566,372 | $ 595,725 | $ 725,676 | $ 1,064,081 | $ 1,360,836 | $ 1,337,683 | $ 1,393,552 | $ 1,352,346 | $ 1,459,253 | $ 1,551,659 | |||||||||||||||
| T1 & T2- Traffic Data | ||||||||||||||||||||||||||
| Sum of RPMs | 5.81E+08 | 3.43E+09 | 5.51E+09 | 6.24E+09 | 8.02E+09 | 9.93E+09 | 9.84E+09 | 1.01E+10 | 1.04E+10 | 1.22E+10 | 1.30E+10 | 3.03E+09 | ||||||||||||||
| Sum of ASMs | 9.41E+08 | 4.50E+09 | 6.69E+09 | 7.65E+09 | 9.85E+09 | 1.25E+10 | 1.23E+10 | 1.23E+10 | 1.27E+10 | 1.46E+10 | 1.55E+10 | 3.82E+09 | ||||||||||||||
| Sum of Miles | 6.34E+06 | 3.15E+07 | 4.78E+07 | 5.52E+07 | 7.02E+07 | 8.84E+07 | 8.60E+07 | 8.57E+07 | 8.86E+07 | 1.01E+08 | 1.07E+08 | 2.60E+07 | ||||||||||||||
| Sum of Depts | 4,379 | 24,683 | 34,332 | 35,737 | 44,696 | 56,418 | 58,327 | 58,478 | 62,719 | 69,908 | 71,520 | 17,734 | ||||||||||||||
| Sum of Airborne Hours | 13,798 | 79,832 | 114,527 | 131,485 | 169,496 | 202,285 | 199,988 | 208,842 | 192,378 | 218,444 | 255,251 | - | ||||||||||||||
| Sum of Block Hours | 16,053 | 82,441 | 117,261 | 144,089 | 169,142 | 215,958 | 208,625 | 208,936 | 216,190 | 246,801 | 261,993 | 65,154 | ||||||||||||||
| Sum of AC Days | 2,293 | 6,934 | 9,194 | 10,351 | 13,432 | 15,436 | 16,786 | 18,445 | 19,781 | 22,548 | 23,558 | - | ||||||||||||||
| Sum of Gallons | 1.21E+07 | 5.95E+07 | 8.74E+07 | 1.01E+08 | 1.29E+08 | 1.48E+08 | 1.53E+08 | 1.62E+08 | 1.69E+08 | 1.94E+08 | 2.07E+08 | - | ||||||||||||||
| Sum of Passengers | 383,625 | 2,564,629 | 3,747,220 | 11,673,300 | 15,018,987 | 18,660,243 | 18,988,134 | 19,498,977 | 20,979,807 | 24,097,107 | 25,194,861 | 6,169,398 | ||||||||||||||
| P12- Profit and Loss Statement | ||||||||||||||||||||||||||
| Sum of Pax Rev (000) | 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 | 0.00E+00 | 0.00E+00 | -4.24E+04 | -3.49E+05 | -4.92E+05 | -6.58E+05 | -9.53E+05 | -1.22E+06 | -1.29E+06 | -1.31E+06 | -1.34E+06 | -1.45E+06 | -1.49E+06 | 0.00E+00 | 0.00E+00 | 0.00E+00 |
| Sum of Charter Pax (000) | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ (2,314) | $ (8,980) | $ (606) | $ (375) | $ (2,046) | $ (4,303) | $ (2,332) | $ - | $ - | $ (162) | $ - | $ - | $ - |
| Sum of Transport Related Rev (000) | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ (730) | $ (1,342) | $ (8,056) | $ (8,789) | $ (11,922) | $ (14,764) | $ (24,358) | $ (38,239) | $ (44,361) | $ (59,786) | $ (26,372) | $ - | $ - | $ - |
| Sum of Cargo Rev (000) | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ (266) | $ (2,788) | $ (19,364) | $ (26,630) | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - |
| Sum of Total Rev (000) | 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 | 0.00E+00 | 0.00E+00 | -5.21E+04 | -3.78E+05 | -5.48E+05 | -7.25E+05 | -1.04E+06 | -1.33E+06 | -1.42E+06 | -1.49E+06 | -1.53E+06 | -1.66E+06 | -1.64E+06 | 0.00E+00 | 0.00E+00 | 0.00E+00 |
| Sum of Passenger Baggage Fees (000) | 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 | 0.00E+00 | 0.00E+00 | 2.31E+02 | 2.77E+03 | 1.94E+04 | 3.61E+04 | 4.60E+04 | 5.74E+04 | 5.85E+04 | 6.02E+04 | 6.00E+04 | 6.43E+04 | 6.27E+04 | 0.00E+00 | 0.00E+00 | 0.00E+00 |
| Sum of Reservation Cancellation Fees And Misc Operating Revenues (000) | 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 | 0.00E+00 | 0.00E+00 | 8.71E+03 | 2.28E+04 | 1.95E+04 | 2.14E+04 | 2.56E+04 | 3.54E+04 | 5.06E+04 | 7.81E+04 | 8.45E+04 | 8.91E+04 | 7.43E+04 | 0.00E+00 | 0.00E+00 | 0.00E+00 |
| P52- Functional Grouping Operating Expense Data | ||||||||||||||||||||||||||
| Sum of Pilots And Copilots (000) | $ 21,926 | $ 27,517 | $ 37,100 | $ 51,008 | $ 60,459 | $ 75,074 | $ 88,461 | $ 102,257 | $ 119,645 | |||||||||||||||||
| Sum of Other Flight Personnel (000) | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | $ - | |||||||||||||||||
| Sum of Trainees And Instructors (000) | $ 4,479 | $ 3,422 | $ 5,363 | $ 7,627 | $ 5,923 | $ 5,094 | $ 4,202 | $ 2,792 | $ 1,353 | |||||||||||||||||
| Sum of Personnel Expenses (000) | $ 4,786 | $ 5,913 | $ 6,499 | $ 8,039 | $ 7,991 | $ 9,252 | $ 11,032 | $ 13,298 | $ 16,333 | |||||||||||||||||
| Sum of Employee Benefits And Pensions (000) | $ 2,049 | $ 4,389 | $ 6,246 | $ 7,843 | $ 9,197 | $ 11,866 | $ 16,977 | $ 20,479 | $ 49,681 | |||||||||||||||||
| Sum of Taxes-Payroll (000) | $ 1,727 | $ 2,503 | $ 3,153 | $ 3,909 | $ 4,758 | $ 5,217 | $ 6,035 | $ 6,282 | $ 8,459 | |||||||||||||||||
| Sum of Total Flight Equipment Maintenance (Memo) (000) | $ 37,842 | $ 39,935 | $ 58,171 | $ 81,008 | $ 66,547 | $ 63,851 | $ 95,094 | $ 83,657 | $ 120,662 | |||||||||||||||||
| Sum of Flying Operations-Aircraft Fuels (000) | $ 161,397 | $ 229,079 | $ 390,932 | $ 501,054 | $ 471,391 | $ 457,212 | $ 283,939 | $ 256,398 | $ 345,173 |