Strong unit revenue growth drives $93 million net income,
excluding impact of out-of-period fuel hedges;
$3.4 billion in unrestricted liquidity at quarter end;
Northwest/Delta merger approved by shareholders and closing of the
transaction anticipated during the 4th
quarter;
Continued strong operational performance
Northwest Airlines Corporation (NYSE: NWA) today reported a third
quarter 2008 net loss of $317 million, or $1.20 per share. The reported
results include a $410 million non-cash charge associated with
marking-to-market out-of-period fuel hedges as required by Statement of
Financial Accounting Standard (SFAS) 133, Accounting for Derivative
Instruments and Hedging Activities. Excluding this charge, Northwest
reported an adjusted net income of $93 million for the quarter, or $0.35
per share. These results compare to the third quarter of 2007 when
Northwest reported an adjusted net income of $232 million, excluding
charges related to SFAS 133.
Excluding taxes and out-of-period charges related to SFAS 133, Northwest
paid $3.79 per gallon for jet fuel in the third quarter compared to
$2.11 a gallon in the third quarter of 2007, an increase of 79.8
percent. Northwest’s total fuel costs
excluding SFAS 133 charges increased by $688 million versus the prior
year. While still at historically high levels, the price of fuel has
fallen significantly. Since reaching its peak in July, as of October 20th,
the price of crude oil has declined over $70 per barrel to $74 per
barrel. For every $1 per barrel reduction in the price of oil, Northwest’s
fuel costs are lowered by approximately $40 million annually.
Third quarter passenger unit revenue (PRASM) performance was very strong
with domestic mainline PRASM up 10.7 percent and system consolidated
PRASM up 8.1 percent. In commenting on third quarter results, Doug
Steenland, Northwest’s president and chief
executive officer said, “Our third quarter
pre-tax margin of 2.5%, excluding the impact of out-of-period fuel
hedges, was among the highest in the industry. The fact that Northwest
is able to report an adjusted quarterly net profit in a very challenging
fuel environment is a testament to our strong unit revenue growth,
capacity discipline and continuing focus on cost control.”
Steenland continued, “In September alone, our
domestic consolidated unit revenue growth was 20.4 percent versus
September 2007.”
Strong Operational Performance
Northwest continues to run a very reliable airline. Based on Department
of Transportation reporting, Northwest was the industry leader among
network carriers for the month of August in on-time performance, fewest
mishandled bags, fewest customer complaints and highest completion
factor. When measured on a year-to-date basis through August, Northwest
ranked first in departure within zero performance, fewest mishandled
bags and fewest customer complaints. Northwest also ranked second in
completion factor and third in on-time performance.
Steenland noted, “Northwest continues to
maintain its historical position of operational leadership in the
industry. For the first nine months of the year, Northwest achieved 19
one hundred percent completion factor days system-wide and 29 one
hundred percent completion factor days in North America. This
outstanding performance has continued into October. Through October 20th,
we have had eight perfect system and nine perfect North America
completion factor days.” Steenland added, “Northwest’s
stellar operational performance is the direct result of the hard work
and dedication of my co-workers and for that, I say thank you.”
Third Quarter Financial Overview
Operating Revenues
Northwest’s operating revenues for the third
quarter rose to $3.8 billion, up 12.4 percent from last year.
Consolidated passenger revenue increased by 11.3 percent versus the
third quarter of 2007 to $3.3 billion on 2.9 percent more available seat
miles (ASMs). Consolidated passenger revenue per available seat mile
increased by 8.1 percent.
Mainline passenger revenue increased by 6.0 percent versus the third
quarter 2007 to $2.7 billion on 1.3 percent fewer mainline ASMs,
resulting in a 7.4 percent improvement in PRASM and a 0.4 percentage
point decrease in load factor. Domestic mainline PRASM was particularly
strong during the quarter increasing by 10.7% versus 2007. The strong
growth is the result of recent capacity reductions and fare actions in
the industry.
|
|
|
Third Quarter 2008 vs. Third Quarter 2007 - Incr/(Decr)
|
|
|
|
Domestic
|
|
Pacific
|
|
Atlantic
|
|
Mainline
|
|
Consolidated
|
|
Passenger Revenue
|
|
(0.3%)
|
|
9.1%
|
|
24.5%
|
|
6.0%
|
|
11.3%
|
|
Passenger Unit Revenue
|
|
10.7%
|
|
7.1%
|
|
1.6%
|
|
7.4%
|
|
8.1%
|
|
Yield
|
|
9.1%
|
|
11.0%
|
|
3.2%
|
|
7.9%
|
|
9.1%
|
|
Capacity
|
|
(9.9%)
|
|
1.9%
|
|
22.4%
|
|
(1.3%)
|
|
2.9%
|
|
Load Factor
|
|
1.2 pts
|
|
(3.1) pts
|
|
(1.3) pts
|
|
(0.4) pts
|
|
(0.8) pts
|
Commenting on the airline’s revenue
performance, Tim Griffin, Northwest’s
executive vice president of marketing and distribution said, “We
are pleased with our strong third quarter consolidated PRASM growth of
8.1 percent.” Griffin added, “Consistent
with previous guidance, we expect to see continued unit revenue strength
in the fourth quarter with double digit domestic consolidated PRASM
growth.”
Regarding the effect the current economic environment will have on
industry demand, analysts have recently noted that during even the most
severe historical economic downturns, industry system-wide operating
revenues have declined by no more than 1.2 percent on a year-over-year
basis. If the current economic landscape were to yield a similar case
scenario, the resulting decrease in revenues for an airline the size of
Northwest would be approximately $150 million annually. Offsetting that
potential decline, the projected reduction in crude oil prices, based on
forward prices as of October 20th, from the
full year 2008 average of $104 per barrel to the 2009 full year average
of $78 per barrel would result in over $1 billion of reduced annual fuel
costs.
Operating Expenses
Third quarter operating expenses of $4.0 billion, were up $1.1 billion,
or 37.5 percent year-over-year as a result of the $1.1 billion increase
in year-over-year fuel expense. The fuel increase is driven by $688
million in higher third quarter fuel costs plus the $410 million charge
related to SFAS 133. Excluding fuel costs and the impact of the SFAS 133
charge, operating expenses decreased by $15 million year-over-year. For
the quarter, Northwest’s mainline unit costs
per available seat mile (CASM), excluding fuel, decreased 1.1 percent
year-over-year despite a 1.3 percent reduction in mainline capacity.
Under SFAS 133, the Company’s current fuel
hedge portfolio does not meet the requirements for hedge accounting,
which can create significant volatility in the Company's financial
statements. For contracts settling in future periods, these derivative
contracts generally result in recording unrealized gains during periods
of rising fuel costs; conversely, during periods of decreasing fuel
prices, these contracts generally result in recording unrealized losses.
As a result, a portion of the $410 million in charges for the third
quarter 2008 reversed mark-to-market gains recognized in prior periods.
In discussing Northwest’s unit costs, Dave
Davis, Northwest’s executive vice-president
and chief financial officer said, “Northwest
was able to remove costs from the system as capacity was reduced. As a
result, we were able to lower CASM even as we were getting smaller.”
Northwest had hedged approximately 72 percent of its fuel exposure for
the quarter. As of October 20th, Northwest has
hedged approximately 79 percent of its fourth quarter requirements and
58 percent of its first quarter 2009 fuel requirements using a
combination of collars and swap agreements on crude oil, heating oil and
jet fuel.
Strong Cash Position
Northwest ended the quarter with $3.4 billion in unrestricted liquidity
(including $261 million in a funded tax trust that was established in
2002). In addition, Northwest ended the quarter with $185 million in
restricted cash. During the quarter, Northwest enhanced its liquidity
position by completing a $183 million financing of unencumbered aircraft
and engines and successfully amended its existing bank credit facility
by making various changes to the agreement that will allow it to remain
in place after the merger with Delta is closed.
In addressing Northwest’s liquidity, Davis
said, “The airline’s
$3.4 billion in unrestricted liquidity was approximately 25 percent of
trailing 12 months revenue, which is among the best in the industry.”
Davis added, “Northwest continues to maintain
an industry leading liquidity position through strong financial and
operating performance and liquidity enhancing initiatives.”
Northwest and Delta Progress On Merger; Merger Anticipated to Close
in 4th Quarter 2008
On September 25th, Northwest shareholders voted
in favor of the proposed merger agreement with Delta Air Lines with more
than 98 percent of the shares voted supporting the transaction. Upon
completion of the merger, the two carriers now expect to realize annual
synergies of approximately $2 billion by 2012 with one-time integration
costs of approximately $600 million over three years. The combined
carrier will have a stronger balance sheet and best-in-class liquidity,
which will put the airline in a position of financial stability.
In discussing the merger, Steenland said, “We
anticipate regulatory approval from the Department of Justice soon. We
are already well down the path of integration planning to create the
world’s premier global airline, one that will
offer our customers the benefit of an end-to-end network and membership
in the world’s largest frequent flyer
program. For our customers, employees and the communities we serve, the
new Delta will be the airline of choice and create a formidable, more
durable competitor in the marketplace.”
FORWARD-LOOKING STATEMENTS
Statements in this report that are not purely historical facts,
including statements regarding our beliefs, expectations, intentions or
strategies for the future, may be "forward-looking statements" under the
Private Securities Litigation Reform Act of 1995. All forward-looking
statements involve a number of risks and uncertainties that could cause
actual results to differ materially from the plans, intentions and
expectations reflected in or suggested by the forward-looking
statements. Such risks and uncertainties include, among others, the
ability of Northwest to operate pursuant to the terms of its financing
facilities (particularly the related financial covenants), the ability
of Northwest to attract, motivate and/or retain key executives and
associates, the future level of air travel demand, Northwest’s
future passenger traffic and yields, the airline industry pricing
environment, increased costs for security, the cost and availability of
aviation insurance coverage and war risk coverage, the general economic
condition of the U.S. and other regions of the world, the price and
availability of jet fuel, the war in Iraq, the possibility of additional
terrorist attacks or the fear of such attacks, concerns about Severe
Acute Respiratory Syndrome (SARS) and other influenza or contagious
illnesses, labor strikes, work disruptions, labor negotiations both at
other carriers and Northwest, difficulties in integrating the operations
of Northwest and Delta following the merger, low cost carrier expansion,
capacity decisions of other carriers, actions of the U.S. and foreign
governments (including conditions imposed by U.S. or foreign governments
to obtain regulatory approval for the merger), foreign currency exchange
rate fluctuations and inflation. Other factors include the possibility
that the merger may not close, including due to the failure to receive
required regulatory approvals, or the failure of other closing
conditions. Northwest cautions that the foregoing list of factors is not
exclusive. Additional information with respect to the factors and events
that could cause differences between forward-looking statements and
future actual results is contained in Northwest's Securities and
Exchange Commission filings, including Northwest's Annual Report on Form
10-K for the year ended December 31, 2007, as amended (the “2007
Form 10-K”), and subsequent quarterly reports
on Form 10-Q and current reports on Form 8-K. We undertake no obligation
to update any forward-looking statements to reflect events or
circumstances that may arise after the date of this release.
Northwest Airlines is one of the world’s
largest airlines with hubs at Detroit, Minneapolis/St. Paul, Memphis,
Tokyo and Amsterdam. Northwest, with its regional partners, operates
approximately 2,400 daily departures. Northwest is a member of SkyTeam,
an airline alliance that offers customers one of the world’s
most extensive global networks. Northwest and its travel partners serve
more than 1,000 cities in excess of 160 countries on six continents.
|
NORTHWEST AIRLINES CORPORATION
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(Unaudited, in millions except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor (a)
|
|
|
|
|
|
|
|
|
Three Months
|
|
Three Months
|
|
|
|
|
|
|
|
|
Ended
|
|
Ended
|
|
%
|
|
|
|
|
|
|
September 30,
|
|
September 30,
|
|
Incr
|
|
|
|
|
|
|
2008
|
|
2007
|
|
(Decr)
|
|
OPERATING REVENUES
|
|
|
|
|
|
|
|
|
Passenger
|
|
$
|
2,732
|
|
|
$
|
2,577
|
|
|
6.0
|
|
|
|
Regional carrier revenues
|
|
|
557
|
|
|
|
379
|
|
|
47.0
|
|
|
|
Cargo
|
|
|
201
|
|
|
|
212
|
|
|
(5.2
|
)
|
|
|
Other
|
|
|
308
|
|
|
|
210
|
|
|
46.7
|
|
|
|
|
Total operating revenues
|
|
|
3,798
|
|
|
|
3,378
|
|
|
12.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
Aircraft fuel and taxes (b)
|
|
|
1,912
|
|
|
|
882
|
|
|
116.8
|
|
|
|
Salaries, wages and benefits
|
|
|
651
|
|
|
|
660
|
|
|
(1.4
|
)
|
|
|
Aircraft maintenance materials and repairs
|
|
|
181
|
|
|
|
210
|
|
|
(13.8
|
)
|
|
|
Selling and marketing
|
|
|
201
|
|
|
|
185
|
|
|
8.6
|
|
|
|
Other rentals and landing fees
|
|
|
150
|
|
|
|
142
|
|
|
5.6
|
|
|
|
Depreciation and amortization
|
|
|
122
|
|
|
|
122
|
|
|
0.0
|
|
|
|
Aircraft rentals
|
|
|
93
|
|
|
|
93
|
|
|
0.0
|
|
|
|
Regional carrier expenses
|
|
|
257
|
|
|
|
181
|
|
|
42.0
|
|
|
|
Other
|
|
|
447
|
|
|
|
444
|
|
|
0.7
|
|
|
|
|
Total operating expenses
|
|
|
4,014
|
|
|
|
2,919
|
|
|
37.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME (LOSS)
|
|
|
(216
|
)
|
|
|
459
|
|
|
|
|
|
Operating margin
|
|
|
(5.7%
|
)
|
|
|
13.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
(113
|
)
|
|
|
(107
|
)
|
|
|
|
|
Investment income
|
|
|
17
|
|
|
|
52
|
|
|
|
|
|
Foreign currency gain (loss)
|
|
|
(4
|
)
|
|
|
(2
|
)
|
|
|
|
|
Other unusual items
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Other
|
|
|
2
|
|
|
|
3
|
|
|
|
|
|
|
Total other income (expense)
|
|
|
(98
|
)
|
|
|
(54
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME (LOSS) BEFORE INCOME TAXES
|
|
|
(314
|
)
|
|
|
405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit) (c)
|
|
|
3
|
|
|
|
161
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
|
$
|
(317
|
)
|
|
$
|
244
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (Loss) per common share: (d)
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(1.20
|
)
|
|
$
|
0.93
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
(1.20
|
)
|
|
$
|
0.93
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average shares used in computation:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
265
|
|
|
|
262
|
|
|
|
|
|
|
|
Diluted
|
|
|
265
|
|
|
|
262
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying consolidated notes.
|
|
NORTHWEST AIRLINES CORPORATION
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(Unaudited, in millions except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor (a)
|
|
Predecessor
|
|
Combined
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2008
|
|
Period From June 1 to September 30, 2007
|
|
Period From January 1 to May 31, 2007
|
|
Nine Months Ended September 30, 2007
|
|
% Incr (Decr)
|
|
OPERATING REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
Passenger
|
|
$
|
7,529
|
|
|
$
|
3,438
|
|
|
$
|
3,768
|
|
|
$
|
7,206
|
|
|
4.5
|
|
|
|
Regional carrier revenues
|
|
|
1,479
|
|
|
|
514
|
|
|
|
521
|
|
|
|
1,035
|
|
|
42.9
|
|
|
|
Cargo
|
|
|
611
|
|
|
|
281
|
|
|
|
318
|
|
|
|
599
|
|
|
2.0
|
|
|
|
Other
|
|
|
882
|
|
|
|
275
|
|
|
|
317
|
|
|
|
592
|
|
|
49.0
|
|
|
|
|
Total operating revenues
|
|
|
10,501
|
|
|
|
4,508
|
|
|
|
4,924
|
|
|
|
9,432
|
|
|
11.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft fuel and taxes (b)
|
|
|
4,233
|
|
|
|
1,152
|
|
|
|
1,289
|
|
|
|
2,441
|
|
|
73.4
|
|
|
|
Salaries, wages and benefits
|
|
|
2,006
|
|
|
|
865
|
|
|
|
1,027
|
|
|
|
1,892
|
|
|
6.0
|
|
|
|
Aircraft maintenance materials and repairs
|
|
|
599
|
|
|
|
274
|
|
|
|
303
|
|
|
|
577
|
|
|
3.8
|
|
|
|
Selling and marketing
|
|
|
591
|
|
|
|
250
|
|
|
|
315
|
|
|
|
565
|
|
|
4.6
|
|
|
|
Other rentals and landing fees
|
|
|
441
|
|
|
|
188
|
|
|
|
235
|
|
|
|
423
|
|
|
4.3
|
|
|
|
Depreciation and amortization
|
|
|
373
|
|
|
|
161
|
|
|
|
206
|
|
|
|
367
|
|
|
1.6
|
|
|
|
Aircraft rentals
|
|
|
280
|
|
|
|
124
|
|
|
|
160
|
|
|
|
284
|
|
|
(1.4
|
)
|
|
|
Regional carrier expenses
|
|
|
669
|
|
|
|
241
|
|
|
|
342
|
|
|
|
583
|
|
|
14.8
|
|
|
|
Other unusual items (e)
|
|
|
4,483
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
n/m
|
|
|
|
Other
|
|
|
1,395
|
|
|
|
599
|
|
|
|
684
|
|
|
|
1,283
|
|
|
8.7
|
|
|
|
|
Total operating expenses
|
|
|
15,070
|
|
|
|
3,854
|
|
|
|
4,561
|
|
|
|
8,415
|
|
|
79.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME (LOSS)
|
|
|
(4,569
|
)
|
|
|
654
|
|
|
|
363
|
|
|
|
1,017
|
|
|
|
|
|
Operating margin
|
|
|
(43.5%
|
)
|
|
|
14.5%
|
|
|
|
7.4%
|
|
|
|
10.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
(335
|
)
|
|
|
(147
|
)
|
|
|
(219
|
)
|
|
|
(366
|
)
|
|
|
|
|
Investment income
|
|
|
78
|
|
|
|
69
|
|
|
|
56
|
|
|
|
125
|
|
|
|
|
|
Foreign currency gain (loss)
|
|
|
(4
|
)
|
|
|
(1
|
)
|
|
|
-
|
|
|
|
(1
|
)
|
|
|
|
|
Other unusual items (e)
|
|
|
(213
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Other
|
|
|
(1
|
)
|
|
|
5
|
|
|
|
(2
|
)
|
|
|
3
|
|
|
|
|
|
|
Total other income (expense)
|
|
|
(475
|
)
|
|
|
(74
|
)
|
|
|
(165
|
)
|
|
|
(239
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME (LOSS) BEFORE REORGANIZATION ITEMS AND INCOME TAXES
|
|
|
(5,044
|
)
|
|
|
580
|
|
|
|
198
|
|
|
|
778
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reorganization items, net (f)
|
|
|
-
|
|
|
|
-
|
|
|
|
1,551
|
|
|
|
1,551
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME (LOSS) BEFORE INCOME TAXES
|
|
|
(5,044
|
)
|
|
|
580
|
|
|
|
1,749
|
|
|
|
2,329
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit) (c) (e)
|
|
|
(211
|
)
|
|
|
230
|
|
|
|
(2
|
)
|
|
|
228
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
|
$
|
(4,833
|
)
|
|
$
|
350
|
|
|
$
|
1,751
|
|
|
$
|
2,101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (Loss) per common share: (d)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(18.35
|
)
|
|
$
|
1.33
|
|
|
$
|
20.03
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
(18.35
|
)
|
|
$
|
1.33
|
|
|
$
|
14.28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average shares used in computation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
263
|
|
|
|
262
|
|
|
|
87
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
263
|
|
|
|
262
|
|
|
|
113
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying consolidated notes.
|
|
NORTHWEST AIRLINES CORPORATION
|
|
|
|
|
CONSOLIDATED NOTES
|
|
(Unaudited)
|
|
|
|
|
(a)
|
Northwest Airlines Corporation ("NWA Corp." or the "Company") is a
holding company whose operating subsidiary is Northwest Airlines,
Inc. ("Northwest"). In September 2005, NWA Corp. and Northwest,
along with certain direct and indirect subsidiaries filed Chapter 11
petitions for relief in the U.S. Bankruptcy Court for the Southern
District of New York. On May 31, 2007, the Company emerged from
Chapter 11.
|
|
|
|
|
|
In connection with its emergence from Chapter 11, the Company
adopted fresh-start reporting in accordance with American
Institute of Certified Public Accountants' Statement of Position
90-7, Financial Reporting by Entities in Reorganization Under
the Bankruptcy Code ("SOP 90-7"). References to "Successor"
refer to NWA Corp. on or after June 1, 2007, after giving effect
to the application of fresh-start reporting. References to
"Predecessor" refer to NWA Corp. prior to June 1, 2007. Thus, the
consolidated financial statements prior to June 1, 2007 reflect
results based upon the historical cost basis of the Company while
the post-emergence consolidated financial statements reflect the
new basis of accounting incorporating the fair value adjustments
made in recording the effects of fresh-start reporting. Therefore,
the post-emergence periods are not comparable to the pre-emergence
periods. However, for discussions on the results of operations,
the Company has compared the Successor Company's results for the
nine months ended September 30, 2008 to the Predecessor Company's
results for five months ended May 31, 2007 and the Successor
Company's results for four months ended September 30, 2007.
|
|
|
|
|
|
In addition to the fair value adjustments required for fresh-start
reporting, the Company changed its policies pertaining to the
accounting for frequent flyer obligations and breakage of passenger
tickets. Additionally, on April 24, 2007, Mesaba Aviation, Inc. was
acquired by the Company and became a wholly-owned consolidated
subsidiary.
|
|
|
|
|
(b)
|
During the three and nine months ended September 30, 2008, the
Company recorded $410 million in mark-to-market losses and $173
million in mark-to-market losses, respectively, related to fuel
derivative contracts that will settle in future periods. During the
three and nine months ended September 30, 2007, the Company recorded
$12 million in mark-to-market gains and $34 million in
mark-to-market gains, respectively, related to fuel derivative
contracts that settled in subsequent periods during 2007.
|
|
|
|
|
(c)
|
Generally, the Company would not record a tax benefit related to a
quarterly net loss unless it had a high degree of confidence that it
would record a full-year profit. A tax benefit of $214 million was
recorded during the second quarter of 2008 to decrease the deferred
tax liability associated with the impairment of an indefinite-lived
intangible asset.
|
|
|
|
|
(d)
|
Successor EPS. For the three and nine months ended September
30, 2008, approximately 12 million restricted stock units and stock
options to purchase shares of the Successor Company’s
common stock were outstanding but excluded from the computation of
diluted earnings per share because the Company reported a net loss
for these periods.
|
|
|
|
|
|
For the three months ended September 30, 2007 and the period from
June 1 to September 30, 2007, approximately 15 million restricted
stock units and stock options to purchase shares of the Successor
Company’s common stock were outstanding
but excluded from the computation of diluted earnings per share
because the effect of including the shares would have been
anti-dilutive.
|
|
|
|
|
|
Predecessor EPS. Predecessor basic earnings per share was
computed based on the Predecessor’s
weighted average shares outstanding. Dilutive earnings per share
included securities related to the Company’s
Series C Preferred Stock and convertible debt.
|
|
|
|
|
|
For the period from January 1 to May 31, 2007, stock options to
purchase approximately 7 million shares of common stock were
outstanding but excluded from the computation of diluted earnings
per share because the effect of including the shares would have been
anti-dilutive.
|
|
|
|
|
(e)
|
During the first quarter of 2008, the Company recorded a non-cash
goodwill impairment charge of $3.9 billion to reduce the book value
of Northwest's equity to its implied fair value as of the merger
announcement date. This goodwill impairment charge was a preliminary
estimate. During the second quarter, the Company completed Step 2 of
its goodwill impairment test by measuring the fair value of its
assets and liabilities in order to compute the implied fair value of
its goodwill as described in SFAS No. 142, Goodwill and Other
Intangible Assets ("SFAS No. 142"). As a result of this
analysis, the Company recorded a net non-cash charge of $547
million. Included in this net non-cash charge are $0.6 million in
impairment charges related to spare engines.
|
|
|
|
|
(f)
|
In connection with its bankruptcy proceedings and adoption of
fresh-start reporting, the Company recorded largely non-cash
reorganization income (expense) and, in accordance with GAAP, these
items are separately classified in the Condensed Consolidated
Statements of Operations.
|
|
NORTHWEST AIRLINES CORPORATION
|
|
|
|
REPORTED NET INCOME (LOSS) AND EARNINGS (LOSS) PER COMMON SHARE
EXCLUDING FUEL DERIVATIVE CONTRACTS TO BE SETTLED IN FUTURE PERIODS
|
|
(Unaudited, in millions except per share amounts)
|
|
|
|
|
Successor
|
|
Successor
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
|
|
September 30, 2008
|
|
September 30, 2007
|
|
Net income (loss)
|
|
$
|
(317
|
)
|
|
$
|
244
|
|
|
|
|
|
|
|
|
|
Excluding:
|
|
|
|
|
|
|
Mark-to-market on fuel derivative contracts to be settled in
future periods
|
|
|
(410
|
)
|
|
|
12
|
|
|
|
|
|
|
|
|
|
Adjusted net income (loss)
|
|
$
|
93
|
|
|
$
|
232
|
|
|
|
|
|
|
|
|
|
Adjusted basic and diluted earnings (loss) per common share
|
|
$
|
0.35
|
|
|
$
|
0.88
|
|
|
|
|
|
|
|
|
|
REPORTED PRE-TAX MARGIN EXCLUDING FUEL DERIVATIVE CONTRACTS TO BE
SETTLED IN FUTURE PERIODS
|
|
(Unaudited, in millions)
|
|
|
|
|
|
|
|
|
Successor
|
|
Successor
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
|
|
September 30, 2008
|
|
September 30, 2007
|
|
Operating revenues
|
|
$
|
3,798
|
|
|
$
|
3,378
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
4,014
|
|
|
|
2,919
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
(216
|
)
|
|
|
459
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
(98
|
)
|
|
|
(54
|
)
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
(314
|
)
|
|
|
405
|
|
|
|
|
|
|
|
|
|
Excluding:
|
|
|
|
|
|
|
Mark-to-market on fuel derivative contracts to be settled in
future periods
|
|
|
(410
|
)
|
|
|
12
|
|
|
|
|
|
|
|
|
|
Adjusted income (loss) before income taxes
|
|
$
|
96
|
|
|
$
|
393
|
|
|
|
|
|
|
|
|
|
|
Adjusted pre-tax margin
|
|
|
2.5
|
%
|
|
|
11.6
|
%
|
|
NORTHWEST AIRLINES CORPORATION
|
|
|
|
PASSENGER AND REGIONAL CARRIER REVENUES AND STATISTICAL RESULTS
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Percent
|
|
|
Nine Months Ended
|
|
|
Percent
|
|
|
|
|
September 30,
|
|
|
Change
|
|
|
September 30,
|
|
|
Change
|
|
|
|
|
2008
|
|
|
2007
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
|
|
|
Scheduled Service - Consolidated: (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available seat miles (ASM) (millions)
|
|
|
24,587
|
|
|
|
23,889
|
|
|
|
2.9
|
|
|
|
|
72,464
|
|
|
|
70,438
|
|
|
2.9
|
|
|
|
Revenue passenger miles (RPM) (millions)
|
|
|
21,037
|
|
|
|
20,644
|
|
|
|
1.9
|
|
|
|
|
61,104
|
|
|
|
59,453
|
|
|
2.8
|
|
|
|
Passenger load factor
|
|
|
85.6
|
%
|
|
|
86.4
|
%
|
|
|
(0.8
|
) pts.
|
|
|
84.3
|
%
|
|
|
84.4
|
%
|
|
(0.1
|
)
|
pts.
|
|
Revenue passengers (millions)
|
|
|
17.1
|
|
|
|
17.3
|
|
|
|
(1.2
|
)
|
|
|
|
50.5
|
|
|
|
50.3
|
|
|
0.4
|
|
|
|
Passenger revenue per RPM (yield)
|
|
|
15.63
|
¢
|
|
|
14.32
|
¢
|
|
|
9.1
|
|
|
|
|
14.74
|
¢
|
|
|
13.86
|
¢
|
|
6.3
|
|
|
|
Passenger revenue per ASM (RASM)
|
|
|
13.38
|
¢
|
|
|
12.38
|
¢
|
|
|
8.1
|
|
|
|
|
12.43
|
¢
|
|
|
11.70
|
¢
|
|
6.2
|
|
|
|
Fuel gallons consumed - Consolidated (millions) (1)
|
|
|
430
|
|
|
|
443
|
|
|
|
(2.9
|
)
|
|
|
|
1,286
|
|
|
|
1,295
|
|
|
(0.7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Scheduled Service - Mainline: (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available seat miles (ASM) (millions)
|
|
|
21,745
|
|
|
|
22,030
|
|
|
|
(1.3
|
)
|
|
|
|
64,803
|
|
|
|
65,178
|
|
|
(0.6
|
)
|
|
|
Revenue passenger miles (RPM) (millions)
|
|
|
18,879
|
|
|
|
19,215
|
|
|
|
(1.7
|
)
|
|
|
|
55,338
|
|
|
|
55,518
|
|
|
(0.3
|
)
|
|
|
Passenger load factor
|
|
|
86.8
|
%
|
|
|
87.2
|
%
|
|
|
(0.4
|
) pts.
|
|
|
85.4
|
%
|
|
|
85.2
|
%
|
|
0.2
|
|
pts.
|
|
Revenue passengers (millions)
|
|
|
12.7
|
|
|
|
13.9
|
|
|
|
(8.6
|
)
|
|
|
|
38.2
|
|
|
|
40.9
|
|
|
(6.6
|
)
|
|
|
Passenger revenue per RPM (yield)
|
|
|
14.47
|
¢
|
|
|
13.41
|
¢
|
|
|
7.9
|
|
|
|
|
13.61
|
¢
|
|
|
12.98
|
¢
|
|
4.9
|
|
|
|
Passenger revenue per ASM (RASM)
|
|
|
12.56
|
¢
|
|
|
11.70
|
¢
|
|
|
7.4
|
|
|
|
|
11.62
|
¢
|
|
|
11.06
|
¢
|
|
5.1
|
|
|
|
Fuel gallons consumed - Mainline (millions) (2)
|
|
|
367
|
|
|
|
398
|
|
|
|
(7.8
|
)
|
|
|
|
1,110
|
|
|
|
1,167
|
|
|
(4.9
|
)
|
|
|
|
|
PASSENGER AND REGIONAL CARRIER REVENUES
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic
|
|
Pacific
|
|
|
Atlantic
|
|
|
Mainline
|
|
|
Consolidated
|
|
|
|
As reported:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Quarter 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Passenger revenues (in millions)
|
|
$
|
1,526
|
|
|
|
$
|
683
|
|
|
|
$
|
523
|
|
|
|
$
|
2,732
|
|
|
|
$
|
3,289
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) from 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Passenger revenues
|
|
|
(0.3
|
)
|
%
|
|
|
9.1
|
|
%
|
|
|
24.5
|
|
%
|
|
|
6.0
|
|
%
|
|
|
11.3
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Scheduled service ASMs (capacity)
|
|
|
(9.9
|
)
|
%
|
|
|
1.9
|
|
%
|
|
|
22.4
|
|
%
|
|
|
(1.3
|
)
|
%
|
|
|
2.9
|
|
%
|
|
|
|
Scheduled service RPMs (traffic)
|
|
|
(8.6
|
)
|
%
|
|
|
(1.7
|
)
|
%
|
|
|
20.5
|
|
%
|
|
|
(1.7
|
)
|
%
|
|
|
1.9
|
|
%
|
|
|
|
Passenger load factor
|
|
|
1.2
|
|
pts.
|
|
|
(3.1
|
)
|
pts.
|
|
|
(1.3
|
)
|
pts.
|
|
|
(0.4
|
)
|
pts.
|
|
|
(0.8
|
)
|
pts.
|
|
|
|
Yield
|
|
|
9.1
|
|
%
|
|
|
11.0
|
|
%
|
|
|
3.2
|
|
%
|
|
|
7.9
|
|
%
|
|
|
9.1
|
|
%
|
|
|
|
Passenger RASM
|
|
|
10.7
|
|
%
|
|
|
7.1
|
|
%
|
|
|
1.6
|
|
%
|
|
|
7.4
|
|
%
|
|
|
8.1
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Consolidated statistics include Northwest Airlink regional carriers.
|
|
(2)
|
Mainline statistics exclude Northwest Airlink regional carriers,
which is consistent with how the Company reports statistics to the
Department of Transportation (“DOT”).
|
|
NORTHWEST AIRLINES CORPORATION
|
|
|
|
MAINLINE OPERATING STATISTICAL RESULTS (1)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Percent
|
|
Nine Months Ended
|
|
|
|
Percent
|
|
|
|
|
September 30,
|
|
|
|
Change
|
|
September 30,
|
|
|
|
Change
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating ASM (millions)
|
|
|
21,880
|
|
|
|
|
22,059
|
|
|
|
(0.8
|
)
|
|
|
65,207
|
|
|
|
|
65,248
|
|
|
|
(0.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Passenger service operating expense per total ASM (2) (3)
|
|
|
14.76
|
|
¢
|
|
|
10.76
|
|
¢
|
|
37.2
|
|
|
|
13.02
|
|
¢
|
|
|
10.52
|
|
¢
|
|
23.8
|
|
|
|
Mainline fuel expense per total ASM
|
|
|
7.55
|
|
¢
|
|
|
3.47
|
|
¢
|
|
117.6
|
|
|
|
5.59
|
|
¢
|
|
|
3.29
|
|
¢
|
|
69.9
|
|
|
|
Mainline fuel expense per total ASM, excluding mark-to-market
adjustments related to fuel derivative contracts that settle in
future periods
|
|
|
6.05
|
|
¢
|
|
|
3.52
|
|
¢
|
|
71.9
|
|
|
|
5.38
|
|
¢
|
|
|
3.34
|
|
¢
|
|
61.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cargo ton miles (CTM) (millions)
|
|
|
402
|
|
|
|
|
529
|
|
|
|
(24.0
|
)
|
|
|
1,320
|
|
|
|
|
1,491
|
|
|
|
(11.5
|
)
|
|
|
Cargo revenue per ton mile
|
|
|
50.06
|
|
¢
|
|
|
40.00
|
|
¢
|
|
25.2
|
|
|
|
46.33
|
|
¢
|
|
|
40.16
|
|
¢
|
|
15.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fuel gallons consumed (millions)
|
|
|
367
|
|
|
|
|
398
|
|
|
|
(7.8
|
)
|
|
|
1,110
|
|
|
|
|
1,167
|
|
|
|
(4.9
|
)
|
|
|
Average fuel cost per gallon, excluding fuel taxes
|
|
|
474.80
|
|
¢
|
|
|
208.17
|
|
¢
|
|
128.1
|
|
|
|
346.92
|
|
¢
|
|
|
197.35
|
|
¢
|
|
75.8
|
|
|
|
Average fuel cost per gallon, excluding fuel taxes and
mark-to-market adjustments related to fuel derivative contracts
that settle in future periods
|
|
|
379.15
|
|
¢
|
|
|
210.89
|
|
¢
|
|
79.8
|
|
|
|
333.68
|
|
¢
|
|
|
200.06
|
|
¢
|
|
66.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of operating aircraft at end of period
|
|
|
|
|
|
|
|
|
|
|
|
|
319
|
|
|
|
|
364
|
|
|
|
(12.4
|
)
|
|
|
Full-time equivalent employees at end of period
|
|
|
|
|
|
|
|
|
|
|
|
|
28,135
|
|
|
|
|
29,579
|
|
|
|
(4.9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Mainline statistics exclude Northwest Airlink regional carriers,
which is consistent with how the Company reports statistics to the
DOT.
|
|
(2)
|
This financial measure excludes non-passenger service expenses. The
Company believes that providing financial measures directly related
to passenger service operations allows investors to evaluate and
compare the Company’s core operating
results to those of the industry.
|
|
(3)
|
Passenger service operating expense excludes the following items
unrelated to passenger service operations, net of eliminations where
applicable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
|
|
September 30,
|
|
|
|
|
|
|
(In millions)
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
Goodwill and other impairment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Step 2 adjustments
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
|
|
$
|
4,483
|
|
|
|
$
|
-
|
|
|
|
|
|
|
Regional carrier expenses
|
|
|
578
|
|
|
|
|
320
|
|
|
|
|
|
|
1,437
|
|
|
|
|
899
|
|
|
|
|
|
|
Freighter operations
|
|
|
175
|
|
|
|
|
173
|
|
|
|
|
|
|
498
|
|
|
|
|
460
|
|
|
|
|
|
|
MLT Inc.
|
|
|
29
|
|
|
|
|
40
|
|
|
|
|
|
|
113
|
|
|
|
|
145
|
|
|
|
|
|
|
Other
|
|
|
3
|
|
|
|
|
14
|
|
|
|
|
|
|
51
|
|
|
|
|
48
|
|
|
|
|
|
NORTHWEST AIRLINES CORPORATION
|
|
|
|
|
|
|
|
SELECTED BALANCE SHEET DATA
|
|
|
|
|
|
(Unaudited, in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
Successor
|
|
|
|
September 30,
|
|
December 31,
|
|
|
|
2008
|
|
2007
|
|
Cash and cash equivalents
|
|
|
$ 2,809
|
|
|
$ 2,939
|
|
Unrestricted short-term investments
|
|
|
286
|
|
|
95
|
|
Restricted cash, cash equivalents and short-term investments:
|
|
|
|
|
|
Funded tax trust
|
|
$ 261
|
|
|
$ 321
|
|
|
Other restricted
|
|
185
|
|
|
404
|
|
|
|
|
|
446
|
|
|
725
|
|
Total assets
|
|
|
20,691
|
|
|
24,517
|
|
Total debt and capital leases, including current maturities
|
|
|
7,721
|
|
|
7,088
|
|
Total liabilities
|
|
|
17,971
|
|
|
17,140
|
|
Total common stockholders' equity (deficit)
|
|
|
2,720
|
|
|
7,377
|
|
|
|
|
|
|
|
|
|
FOURTH QUARTER 2008 AND 2008 FULL YEAR GUIDANCE
|
|
|
|
|
|
|
|
|
|
4Q 2008 Forecast
|
|
2008 Forecast
|
|
|
|
(year-over-year change)
|
|
(year-over-year change)
|
|
Scheduled service ASMs (capacity)
|
|
|
|
|
|
Domestic (1)
|
|
(18%) - (19%)
|
|
(9%) - (10%)
|
|
International
|
|
2% - 3%
|
|
6% - 7%
|
|
Mainline (1)
|
|
(8.5%) - (9.5%)
|
|
(2.5%) - (3.5%)
|
|
Regional
|
|
50% - 55%
|
|
45% - 50%
|
|
Consolidated (2)
|
|
(3%) - (4%)
|
|
0.5% - 1.5%
|
|
|
|
|
|
|
|
Passenger service operating expense per total ASM excluding fuel
(1)
|
|
4% - 5%
|
|
3% - 4%
|
|
|
|
|
|
|
|
|
|
4Q 2008 Forecast
|
|
2008 Forecast
|
|
Average fuel cost per gallon, excluding fuel taxes (1) (3)
|
|
|
$ 2.99
|
|
|
$ 3.32
|
|
Fuel gallons consumed (millions)
|
|
|
333
|
|
|
1,443
|
(1) Mainline statistics exclude Northwest Airlink regional carriers,
which is consistent with how the Company reports statistics to the DOT.
(2) Consolidated statistics include Northwest Airlink regional carriers.
(3) Average fuel cost per gallon, based on the forward fuel curve as of
October 20, 2008 excluding fuel taxes and mark-to-market adjustments
related to fuel derivative contracts.
Northwest Airlines