United Releases First-Quarter Financial Results - Rebounding Demand is Driving Clear Path to Profitability - United Hub

United Releases First-Quarter Financial Results - Rebounding Demand is Driving Clear Path to Profitability

Expects positive adjusted EBITDA margins* later this year
April 19, 2021

CHICAGO, April 19, 2021 /PRNewswire/ -- United Airlines (UAL) today announced first-quarter 2021 financial results. The company has its eyes on the future, making continued progress on its commitment to remove $2 billion in structural costs and investing in key customer programs that will position the airline to capitalize on the recovery of business travel and long-haul international demand.

Following its return to positive core cash flow1 in the month of March, the company is focused on returning to positive adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) margins, even if business and long-haul international demand remain as much as 70% below 2019 levels. United is already moving to capitalize on emerging pent-up demand for travel to countries where vaccinated travelers are welcome. In fact, the company announced new international flying to Greece, Iceland and Croatia earlier today, subject to government approval. These opportunistic steps help position United to return to positive net income even if business and long-haul international demand only returns to about 35% below 2019 levels.

"The United team has now spent a year facing down the most disruptive crisis our industry has ever faced and because of their skill and dedication to our customers, we're poised to emerge from this pandemic with a future that is brighter than ever," said United Airlines CEO Scott Kirby. "We've shifted our focus to the next milestone on the horizon and now see a clear path to profitability. We're encouraged by the strong evidence of pent-up demand for air travel and our continued ability to nimbly match it, which is why we're as confident as ever that we'll hit our goal to exceed 2019 adjusted EBITDA margins in 2023, if not sooner."

United's efforts to improve the customer experience resulted in the company achieving its highest ever customer satisfaction in the first quarter. Looking ahead, the company is planning continued investment in customers, including continuing the United Polaris® retrofit program and starting retrofit on narrowbody aircraft, modernizing gates, upgrading and expanding United Club℠ locations in Newark and Denver, and rolling out tools that give customers the opportunity to pre-order onboard meals.



* Adjusted EBITDA margin is a non-GAAP financial measure calculated as Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA), excluding special charges and unrealized (gains) losses on investments, divided by total operating revenue. We are not providing a target or a reconciliation to profit margin (net income/total operating revenue), the most directly comparable GAAP measure, because we are unable to predict certain items contained in the GAAP measure without unreasonable efforts. Adjusted EBITDA margin does not reflect certain items, including special charges and unrealized (gains) losses on investments, which may be significant. For a reconciliation of adjusted EBITDA to net income for the three months ended March 31, 2021 and 2019 and the 12 months ended December 31, 2020 and 2019, please see the accompanying tables to this release.

First-Quarter Financial Results

  • Reported first-quarter 2021 net loss of $1.4 billion, adjusted net loss2 of $2.4 billion.
  • Reported first-quarter total operating revenue of $3.2 billion, down 66% versus first-quarter 2019.
  • Reported first-quarter operating expenses down 49% versus first-quarter 2019, down 34% excluding special charges.
  • Reported first-quarter 2021 ending available liquidity3 of $21 billion.
  • Reported first-quarter capacity down 54% versus first-quarter 2019.
  • Reported first-quarter average core cash burn of $9 million per day, an improvement of about $10 million per day versus the fourth-quarter 2020.

Second-Quarter 2021 Outlook

  • Based on current trends, the company expects second quarter 2021 Total Revenue Per Available Seat Mile (TRASM) to be down approximately 20% versus the second quarter 2019.
  • Expects second quarter 2021 capacity to be down around 45% versus the second quarter 2019.
  • Expects second quarter operating expenses excluding special charges4 to be down approximately 32% versus the second quarter 2019, with second quarter 2021 fuel price per gallon estimated to be approximately $1.83.
  • Expects second quarter 2021 adjusted EBITDA margin5 of around (20%).

Key Highlights

  • Set a new diversity goal and plan for 50% of the 5,000 students the airline has committed to train by 2030 at the new United Aviate Academy to be women and people of color.
  • Created the Eco-Skies Alliance℠, a first-of-its-kind program, offering United's corporate customers the opportunity to help reduce their environmental impact by allowing them to pay the additional cost for sustainable aviation fuel (SAF). Additionally, United is giving customers the ability to contribute funds for additional SAF purchases by United or for use on initiatives United believes will help decarbonize aviation – the first of any U.S. airline to do so.
  • Launched industry-exclusive "Travel-Ready Center" to ease the burden of COVID-19 travel restrictions. Customers can review COVID-19 entry requirements, find local testing options and upload any required testing and vaccination records for domestic and international travel, all in one place. United is the first airline to integrate all these features into its mobile app and website.
  • Announced an agreement to work with air mobility company Archer as part of the company's broader effort to invest in emerging technologies that decarbonize air travel rather than relying on traditional combustion engines.
  • Returned to John F. Kennedy Airport after a five-year absence, and are now operating direct service to the airline's West Coast hubs – Los Angeles International Airport and San Francisco International Airport.
  • Announced a new luxury bus collaboration for customers to travel to Breckenridge and Fort Collins, Colorado with convenient year-round ground transportation service connecting through its Denver hub. This is the first time Breckenridge has ever been served by an airline and will be Fort Collins' first global network carrier service in 25 years.

Taking Care of Our Customers

  • The only airline that lets customers upload travel documents to the United app and have them certified allowing customers to get their boarding pass before arriving at the airport.
  • Announced plans to introduce United Premium Plus® service on seven Hawaii routes to Honolulu (Oahu), Kahului (Maui), and Kona (Hawaii) beginning in May 2021.
  • Expanded COVID-19 testing and pre-clearance program to make Hawaii travel easier.
  • Reducing stress of international travel by starting a test on Houston to Brazil flights, allowing customers to take an Abbott BinaxNOW test prior to their re-entry into the United States.
  • In partnership with the Centers for Disease Control and Prevention (CDC), launched a program to collect information from passengers, allowing them to be contacted in the event they are near a Covid-19 positive passenger while on a United aircraft.
  • Expanded rollout of virtual, on-demand customer service, now available at all U.S. hub airports.
  • Recognized by the Airline Passenger Experience Association (APEX) and SimpliFlying for providing a hospital-grade standard of cleanliness and safety during the travel journey. United is the first airline among the four largest U.S. carriers to receive the highest possible certification.

Reimagining the Route Network

  • In the first quarter, announced 41 new domestic routes and two new international routes and launched six domestic routes and four international routes, with 13 more international routes planned to launch in 2021.
  • The company resumed nonstop service on 12 domestic routes and five international routes compared to the fourth quarter of 2020.
  • Compared to December 2020, United had nonstop service in 12 more domestic and three more international routes in March 2021.
  • Announced plans to fly roughly 52% of its full schedule in May 2021 compared to May 2019.
  • Announced plans to expand the company's global route network with new, nonstop service between Boston Logan International Airport and London Heathrow – the only U.S. carrier to offer nonstop service between the nation's top seven business markets and London Heathrow.

Assisting the Communities We Serve

  • More than 7 million miles donated to charities in need of travel through United's Miles on a Mission program.
  • Over 65,000 lbs. of food and beverages ($322,549 value) donated to Houston Food Bank for winter storm relief.
  • Unique Black History Month campaign raised over $255,000 for The Thurgood Marshall College Fund, The Leadership Conference Education Fund, The NAACP Legal Defense and Educational Fund, and United Negro College Fund.
  • In the first quarter of 2021, through a combination of cargo-only flights and passenger flights, United has transported nearly 290 million pounds of freight, which includes nearly 60 million pounds of vital shipments, such as medical kits, PPE, pharmaceuticals, and medical equipment, and more than 800,000 pounds of military mail and packages.

Additional Noteworthy Accomplishments

  • For the tenth consecutive year received a perfect score of 100% on the Corporate Equality Index (CEI), a premier benchmarking survey and report on corporate policies and practices related to LGBTQ+ workplace equality, administered by the Human Rights Campaign (HRC) Foundation.
  • Teamed up with Chase and Visa in honor of Black History Month to encourage and reward United Credit Cardmembers to make donations to non-profits focused on providing access to educational opportunities for Black students and supporting human and civil rights policies.

_________________________________________________________________________

1. Core cash burn is defined as: Net cash from operations, investing and financing activities, adjusted to remove proceeds from the issuance of new debt (excluding expected aircraft financing), government grants associated with the Payroll Support Program of the CARES Act, issuance of new stock, net proceeds from the sale of short-term and other investments, changes in certain restricted cash balances, debt principal payments, timing of certain payments, capital expenditures (net of flight equipment purchase deposit returns), and investments in the recovery and severance payments. Core cash flow is defined in the same manner as core cash burn, except that the result is positive. The company's management views "core cash burn" or "core cash flow" as an important measure in monitoring liquidity in order to assess the company's operational cash needs without the impact of certain extraordinary actions or events, and the company believes this measure provides useful information to investors about the company's core operational performance. See the tables accompanying this release for further information.

2. Excludes operating and non-operating special charges, and unrealized gains and losses on investments. Reconciliations of non-GAAP financial measures to the most directly comparable GAAP measures are included in the tables accompanying this release.

3. Includes cash, cash equivalents, short-term investments, undrawn credit facilities and $7 billion available under the CARES Act loan program.

4. Excludes operating special charges. We are not providing a reconciliation to operating expenses, the most directly comparable GAAP measure, because we are unable to predict certain items contained in the GAAP measure without unreasonable efforts.

5. Adjusted EBITDA margin is a non-GAAP financial measure calculated as Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA), excluding special charges and unrealized (gains) losses on investments, divided by total operating revenue. We are not providing a reconciliation to profit margin (net income/total operating revenue), the most directly comparable GAAP measure, because we are unable to predict certain items contained in the GAAP measure without unreasonable efforts.

Earnings Call

UAL will hold a conference call to discuss first-quarter 2021 financial results as well as its financial and operational outlook for the second-quarter 2021, on Tuesday, April 20, at 9:30 a.m. CT/10:30 a.m. ET. A live, listen-only webcast of the conference call will be available at ir.united.com.

The webcast will be available for replay within 24 hours of the conference call and then archived on the website for three months.

About United

United's shared purpose is "Connecting People. Uniting the World." For more information, visit united.com, follow @United on Twitter and Instagram or connect on Facebook. The common stock of United's parent, United Airlines Holdings, Inc., is traded on the Nasdaq under the symbol "UAL".

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995: Certain statements in this release, including statements regarding our outlook for the second quarter 2021 and our adjusted EBITDA margin targets, are forward-looking and thus reflect our current expectations and beliefs with respect to certain current and future events and anticipated financial and operating performance. Such forward-looking statements are and will be subject to many risks and uncertainties relating to our operations and business environment that may cause actual results to differ materially from any future results expressed or implied in such forward-looking statements. Words such as "expects," "will," "plans," "intends," "anticipates," "indicates," "remains," "believes," "estimates," "forecast," "guidance," "outlook," "goals," "targets" and similar expressions are intended to identify forward-looking statements. Additionally, forward-looking statements include statements that do not relate solely to historical facts, such as statements which identify uncertainties or trends, discuss the possible future effects of current known trends or uncertainties, or which indicate that the future effects of known trends or uncertainties cannot be predicted, guaranteed or assured. All forward-looking statements in this release are based upon information available to us on the date of this release. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, changed circumstances or otherwise, except as required by applicable law. Our actual results could differ materially from these forward-looking statements due to numerous factors including, without limitation, the following: the adverse impacts of the ongoing COVID-19 global pandemic, and possible outbreaks of another disease or similar public health threat in the future, on our business, operating results, financial condition, liquidity and near-term and long-term strategic operating plan, including possible additional adverse impacts resulting from the duration and spread of the pandemic; unfavorable economic and political conditions in the United States and globally; the highly competitive nature of the global airline industry and susceptibility of the industry to price discounting and changes in capacity; high and/or volatile fuel prices or significant disruptions in the supply of aircraft fuel; our reliance on technology and automated systems to operate our business and the impact of any significant failure or disruption of, or failure to effectively integrate and implement, the technology or systems; our reliance on third-party service providers and the impact of any failure of these parties to perform as expected, or interruptions in our relationships with these providers or their provision of services; adverse publicity, harm to our brand; reduced travel demand and potential tort liability as a result of an accident, catastrophe or incident involving us, our regional carriers, our codeshare partners, or another airline; terrorist attacks, international hostilities or other security events, or the fear of terrorist attacks or hostilities, even if not made directly on the airline industry; increasing privacy and data security obligations or a significant data breach; disruptions to our regional network and United Express flights provided by third-party regional carriers; further changes to the airline industry with respect to alliances and joint business arrangements or due to consolidations; changes in our network strategy or other factors outside our control resulting in less economic aircraft orders, costs related to modification or termination of aircraft orders or entry into less favorable aircraft orders; our reliance on single suppliers to source a majority of our aircraft and certain parts, and the impact of any failure to obtain timely deliveries, additional equipment or support from any of these suppliers; the impacts of union disputes, employee strikes or slowdowns, and other labor-related disruptions on our operations; extended interruptions or disruptions in service at major airports where we operate; the impacts of the United Kingdom's withdrawal from the European Union on our operations in the United Kingdom and elsewhere; the impacts of seasonality and other factors associated with the airline industry; our failure to realize the full value of our intangible assets or our long-lived assets, causing us to record impairments; any damage to our reputation or brand image; the limitation of our ability to use our net operating loss carryforwards and certain other tax attributes to offset future taxable income for U.S. federal income tax purposes; the costs of compliance with extensive government regulation of the airline industry; costs, liabilities and risks associated with environmental regulation and climate change; our inability to accept or integrate new aircraft into our fleet as planned; the impacts of our significant amount of financial leverage from fixed obligations, the possibility we may seek material amounts of additional financial liquidity in the short-term and the impacts of insufficient liquidity on our financial condition and business; failure to comply with the covenants in the MileagePlus financing agreements, resulting in the possible acceleration of the MileagePlus indebtedness, foreclosure upon the collateral securing the MileagePlus indebtedness or the exercise of other remedies; failure to comply with financial and other covenants governing our other debt; changes in, or failure to retain, our senior management team or other key employees; current or future litigation and regulatory actions, or failure to comply with the terms of any settlement, order or arrangement relating to these actions; increases in insurance costs or inadequate insurance coverage; and other risks and uncertainties set forth under Part I, Item 1A., "Risk Factors," of our Annual Report on Form 10-K for the fiscal year ended December 31, 2020, as well as other risks and uncertainties set forth from time to time in the reports we file with the U.S. Securities and Exchange Commission.

-tables attached-

UNITED AIRLINES HOLDINGS, INC
STATEMENTS OF CONSOLIDATED OPERATIONS (UNAUDITED)




Three Months Ended

March 31,


%

Increase/

(Decrease)


(In millions, except per share data)


2021


2020



Operating revenue:








Passenger revenue


$

2,316



$

7,065



(67.2)



Cargo


497



264



88.3



Other operating revenue


408



650



(37.2)



Total operating revenue


3,221



7,979



(59.6)











Operating expense:








Salaries and related costs


2,224



2,955



(24.7)



Aircraft fuel


851



1,726



(50.7)



Depreciation and amortization


623



615



1.3



Landing fees and other rent


519



623



(16.7)



Regional capacity purchase


479



737



(35.0)



Aircraft maintenance materials and outside repairs


269



434



(38.0)



Distribution expenses


85



295



(71.2)



Aircraft rent


55



50



10.0



Special charges (credits)


(1,377)



63



NM


Other operating expenses


874



1,453



(39.8)



Total operating expense


4,602



8,951



(48.6)











Operating loss


(1,381)



(972)



42.1











Nonoperating income (expense):








Interest expense


(353)



(171)



106.4



Interest capitalized


17



21



(19.0)



Interest income


7



26



(73.1)



Unrealized losses on investments, net


(22)



(319)



(93.1)



Miscellaneous, net


(19)



(699)



(97.3)



Total nonoperating expense, net


(370)



(1,142)



(67.6)











Loss before income tax benefit


(1,751)



(2,114)



(17.2)











Income tax benefit


(394)



(410)



(3.9)



Net loss


$

(1,357)



$

(1,704)



(20.4)











Diluted loss per share


$

(4.29)



$

(6.86)



(37.5)



Diluted weighted average shares


316.6



248.5



27.4











NM Not meaningful








UNITED AIRLINES HOLDINGS, INC.
PASSENGER REVENUE INFORMATION AND STATISTICS


Passenger revenue information is as follows (in millions, except for percentage changes):



1Q 2021

Passenger

Revenue


Passenger

Revenue

vs.

1Q 2020


PRASM vs.
1Q 2020


Yield vs.
1Q 2020


Available

Seat Miles

vs.

1Q 2020


Available

Seat Miles

vs.

1Q 2019


1Q 2021
Available
Seat Miles


1Q 2021
Revenue
Passenger
Miles

Domestic

$

1,712



(62.0%)


(27.6%)


(21.1%)


(47.5%)


(48.6%)


18,871



12,290


















Atlantic

206



(80.8%)


(54.4%)


(33.6%)


(57.8%)


(59.3%)


4,329



2,031


Pacific

89



(87.1%)


(49.9%)


86.3%


(74.2%)


(81.6%)


2,013



380


Latin America

309



(61.4%)


(48.0%)


(20.9%)


(25.7%)


(30.0%)


5,157



2,547


International

604



(76.4%)


(48.7%)


(15.7%)


(54.0%)


(60.2%)


11,499



4,958


















Consolidated

$

2,316



(67.2%)


(34.2%)


(17.8%)


(50.2%)


(53.7%)


30,370



17,248


















Select operating statistics are as follows:




Three Months Ended

March 31,


%

Increase/

(Decrease)




2021


2020



Passengers (thousands)


14,674



30,359



(51.7)



Revenue passenger miles (millions)


17,248



43,229



(60.1)



Available seat miles (millions)


30,370



60,938



(50.2)



Passenger load factor:








Consolidated


56.8

%


70.9

%


(14.1)


pts.

Domestic


65.1

%


71.0

%


(5.9)


pts.

International


43.1

%


70.9

%


(27.8)


pts.

Passenger revenue per available seat mile (cents)


7.63



11.59



(34.2)



Total revenue per available seat mile (cents)


10.61



13.09



(18.9)



Average yield per revenue passenger mile (cents)


13.43



16.34



(17.8)



Cargo revenue ton miles (millions)


765



695



10.1



Aircraft in fleet at end of period


1,320



1,388



(4.9)



Average stage length (miles)


1,282



1,399



(8.4)



Employee headcount, as of March 31 (in thousands)


84.1



95.2



(11.7)



Average aircraft fuel price per gallon


$

1.74



$

1.90



(8.4)



Fuel gallons consumed (millions)


490



910



(46.2)
















Note: See Part II, Item 6, Selected Financial Data, of UAL's Annual Report on Form 10-K for the fiscal year ended December 31, 2020, for definitions of these statistics.

Core cash flow (burn): The company's management views "core cash burn" or "core cash flow" as an important measure in monitoring liquidity in order to assess the company's cash needs without the impact of certain extraordinary actions or events, and the company believes this provides useful information to investors about the company's core operational performance.

(in millions except for the number of days in the period)

Three Months Ended

March 31, 2021

Net cash provided by operating activities

$

447


Cash flows used by investing activities

(329)


Cash flows provided by financing activities

1,278



1,396


Adjusted to remove:


CARES Act Payroll Support Program ("PSP") grant and note

2,610


Secured debt (net of discount and fees)

600


Equity issuances

532


Net proceeds from sale of short-term and other investments and increase in certain restricted cash balances

105


Total adjustments

3,847


Cash Flow (Burn)

$

(2,451)


Days in the period

90


Average daily cash flow (burn)

$

(27)


Further adjusted to remove:


Debt principal and severance payments (a)

(615)


Timing of certain payments (b)

(152)


Capital expenditures, net of flight equipment purchase deposit returns

(444)


Investments in the recovery (c)

(396)


Total additional adjustments

(1,607)


Cash flow (burn)

$

(844)


Days in the period

90


Average daily core cash flow (burn)

$

(9)




(a) Debt principal payments and severance includes principal payments on indebtedness, payments related to the workforce reduction and voluntary plans for employee severance, pay continuance from voluntary retirements, vacation payouts and benefits-related costs.

(b) Timing of certain payments refers to exclusion of payments in the quarter that had been deferred from prior periods or additions of payments that were deferred to a future period to maximize cash preservation.

(c) Investments in the recovery primarily include, but are not limited to, spending on engine and airframe maintenance and pay and benefits for recalled employees in excess of operational need due to PSP.

UNITED AIRLINES HOLDINGS, INC.
NON-GAAP FINANCIAL RECONCILIATION

UAL evaluates its financial performance utilizing various accounting principles generally accepted in the United States of America (GAAP) and Non-GAAP financial measures, including adjusted earnings before interest, taxes, depreciation and amortization (adjusted EBITDA), adjusted operating income (loss), adjusted operating margin, adjusted pre-tax income (loss), adjusted pre-tax margin, adjusted net income (loss), adjusted diluted earnings (loss) per share and CASM, excluding special charges, third-party business expenses, fuel, and profit sharing, among others. UAL believes that adjusting for special charges (credits) and for nonoperating credit losses and nonoperating special termination benefits is useful to investors because these items are not indicative of UAL's ongoing performance. UAL believes that adjusting for unrealized (gains) losses on investments, net is useful to investors because those unrealized gains or losses may not ultimately be realized on a cash basis.

CASM is a common metric used in the airline industry to measure an airline's cost structure and efficiency. UAL reports CASM excluding special charges (credits), third-party business expenses, fuel and profit sharing. UAL believes that adjusting for special charges (credits) is useful to investors because special charges (credits) are not indicative of UAL's ongoing performance. UAL also believes that excluding third-party business expenses, such as maintenance, ground handling and catering services for third parties, provides more meaningful disclosure because these expenses are not directly related to UAL's core business. UAL also believes that excluding fuel costs from certain measures is useful to investors because it provides an additional measure of management's performance excluding the effects of a significant cost item over which management has limited influence. UAL excludes profit sharing because this exclusion allows investors to better understand and analyze our operating cost performance and provides a more meaningful comparison of our core operating costs to the airline industry.

Reconciliations of reported non-GAAP financial measures to the most directly comparable GAAP financial measures are included below.



Three Months Ended

March 31,


%

Increase/

(Decrease)



2021


2020


CASM (cents)







Cost per available seat mile (CASM) (GAAP)


15.15



14.69



3.1


Special charges (credits)


(4.54)



0.10



NM

Third-party business expenses


0.09



0.08



12.5


Fuel expense


2.80



2.83



(1.1)


Profit sharing






NM

CASM, excluding special charges, third-party business expenses, fuel, and profit sharing (Non-GAAP)


16.80



11.68



43.8



Adjusted EBITDA

Three Months Ended

March 31,


Twelve Months Ended
December 31,


2021



2019


2020


2019

Net income (loss)

$

(1,357)




$

292



$

(7,069)



3,009


Adjusted for:









Depreciation and amortization

623




547



2,488



2,288


Interest expense, net of capitalized interest and interest income

329




137



942



513


Income tax expense (benefit)

(394)




75



(1,753)



905


Special charges (credits)

(1,377)




18



(2,616)



246


Nonoperating special termination benefits and settlement losses

46






687




Nonoperating unrealized (gains) losses on investments, net

22




(17)



194



(153)


Nonoperating credit loss on BRW term loan and guarantee






697




Adjusted EBITDA, excluding operating and nonoperating special charges (credits)
and unrealized losses on investments

$

(2,108)




$

1,052



$

(6,430)



$

6,808


Adjusted EBITDA margin

(65.4)

%



11.0

%


(41.9)

%


15.7

%


















NM Not Meaningful

UNITED AIRLINES HOLDINGS, INC.
NON-GAAP FINANCIAL RECONCILIATION (Continued)

UAL believes that adjusting capital expenditures for assets acquired through the issuance of debt, finance leases and other financial liabilities is useful to investors in order to appropriately reflect the total amounts spent on capital expenditures. UAL also believes that adjusting net cash provided by operating activities for capital expenditures, adjusted capital expenditures, and aircraft operating lease additions is useful to allow investors to evaluate the company's ability to generate cash that is available for debt service or general corporate initiatives.


Three Months Ended

March 31,


Capital Expenditures (in millions)

2021


2020


Capital expenditures, net of flight equipment purchase deposit returns (GAAP)

$

444



$

1,959



Property and equipment acquired through the issuance of debt, finance leases, and other financial liabilities

509



128



Adjustment to property and equipment acquired through other financial liabilities (a)

(40)





Adjusted capital expenditures (Non-GAAP)

$

913



$

2,087








Free Cash Flow (in millions)





Net cash provided by operating activities (GAAP)

$

447



$

63



Less capital expenditures, net of flight equipment purchase deposit returns

444



1,959



Free cash flow, net of financings (Non-GAAP)

$

3



$

(1,896)








Net cash provided by operating activities (GAAP)

$

447



$

63



Less adjusted capital expenditures (Non-GAAP)

913



2,087



Less aircraft operating lease additions

142



21



Free cash flow (Non-GAAP)

$

(608)



$

(2,045)








(a) United entered into agreements with third parties to finance through sale and leaseback transactions new Boeing model 787-9 aircraft and Boeing model 737 MAX aircraft subject to purchase agreements between United and Boeing. In connection with the delivery of each aircraft from Boeing, United assigned its right to purchase such aircraft to the buyer, and simultaneous with the buyer's purchase from Boeing, United entered into a long-term lease for such aircraft with the buyer as lessor. Ten Boeing model aircraft were delivered in 2021 under these transactions (and each is presently subject to a long-term lease to United). Upon delivery, the company accounted for the aircraft, which have a repurchase option at a price other than fair value, as part of Flight equipment on the company's balance sheet and the related obligation as Other current liabilities and Other financial liabilities from sale-leasebacks (noncurrent) since they do not qualify for sale recognition. If the repurchase option is not exercised, these aircraft will be accounted for as leased assets at the time of the option expiration and the related assets and liabilities will be adjusted to the present value of the remaining lease payments at that time. This adjustment reflects the difference between the recorded amounts and the present value of future lease payments at inception.

UNITED AIRLINES HOLDINGS, INC.
NON-GAAP FINANCIAL RECONCILIATION (Continued)



Three Months Ended

March 31,


Increase/

(Decrease)


%

Increase/

(Decrease)

(in millions)

2021


2020


Operating expenses (GAAP)

$

4,602



$

8,951



$

(4,349)



(48.6)


Special charges (credits)

(1,377)



63



(1,440)



NM

Operating expenses, excluding special charges

5,979



8,888



(2,909)



(32.7)


Adjusted to exclude:








Third-party business expenses

26



44



(18)



(40.9)


Fuel expense

851



1,726



(875)



(50.7)


Adjusted operating expenses (Non-GAAP)

$

5,102



$

7,118



$

(2,016)



(28.3)










Operating loss (GAAP)

$

(1,381)



$

(972)



$

(409)



42.1


Adjusted to exclude:








Special charges (credits)

(1,377)



63



(1,440)



NM

Adjusted operating loss (Non-GAAP)

$

(2,758)



$

(909)



$

(1,849)



203.4










Operating margin

(42.9)

%


(12.2)

%


(30.7)



pts.

Adjusted operating margin (Non-GAAP)

(85.6)

%


(11.4)

%


(74.2)



pts.









Pre-tax loss (GAAP)

$

(1,751)



$

(2,114)



$

(363)



(17.2)


Adjusted to exclude:








Special charges (credits)

(1,377)



63



(1,440)



NM

Special termination benefits

46





46



NM

Unrealized losses on investments, net

22



319



(297)



NM

Credit loss on BRW term loan and guarantee



697



(697)



NM

Adjusted pre-tax loss (Non-GAAP)

$

(3,060)



$

(1,035)



$

2,025



195.7










Pre-tax margin

(54.4)

%


(26.5)

%


(27.9)



pts.

Adjusted pre-tax margin (Non-GAAP)

(95.0)

%


(13.0)

%


(82.0)



pts.









Net loss (GAAP)

$

(1,357)



$

(1,704)



$

(347)



(20.4)


Adjusted to exclude:








Special charges (credits)

(1,377)



63



(1,440)



NM

Special termination benefits

46





46



NM

Unrealized losses on investments, net

22



319



(297)



NM

Credit loss on BRW term loan and guarantee



697



(697)



NM

Income tax expense (benefit) related to adjustments above, net of valuation allowance

291



(14)



305



NM

Adjusted net loss (Non-GAAP)

$

(2,375)



$

(639)



$

1,736



271.7










Diluted loss per share (GAAP)

$

(4.29)



$

(6.86)



$

(2.57)



(37.5)


Adjusted to exclude:








Special charges (credits)

(4.35)



0.25



(4.60)



NM

Special termination benefits

0.15





0.15



NM

Unrealized (gains) losses on investments, net

0.07



1.29



(1.22)



NM

Credit loss on BRW term loan and guarantee



2.81



(2.81)



NM

Income tax expense (benefit) related to adjustments, net of valuation allowance

0.92



(0.06)



0.98



NM

Adjusted diluted loss per share (Non-GAAP)

$

(7.50)



$

(2.57)



$

4.93



191.8


NM Not Meaningful

UNITED AIRLINES HOLDINGS, INC
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)


(In millions)

March 31, 2021


December 31, 2020

ASSETS




Current assets:




Cash and cash equivalents

$

12,666



$

11,269


Short-term investments

309



414


Restricted cash

254



255


Receivables, less allowance for credit losses (2021 — $74; 2020 — $78)

1,389



1,295


Aircraft fuel, spare parts and supplies, less obsolescence allowance (2021 — $502; 2020 — $478)

918



932


Prepaid expenses and other

483



635


Total current assets

16,019



14,800






Total operating property and equipment, net

31,915



31,466


Operating lease right-of-use assets

4,516



4,537






Other assets:




Goodwill

4,527



4,527


Intangibles, less accumulated amortization (2021 — $1,507; 2020 — $1,495)

2,840



2,838


Restricted cash

218



218


Deferred income taxes

520



131


Investments in affiliates and other, less allowance for credit losses (2021 — $526; 2020 — $522)

1,107



1,031


Total other assets

9,212



8,745


Total assets

$

61,662



$

59,548






LIABILITIES AND STOCKHOLDERS' EQUITY




Current liabilities:




Accounts payable

$

1,838



$

1,595


Accrued salaries and benefits

2,267



1,960


Advance ticket sales

5,502



4,833


Frequent flyer deferred revenue

1,251



908


Current maturities of long-term debt

1,783



1,911


Current maturities of operating leases

623



612


Current maturities of finance leases

179



182


Other

724



724


Total current liabilities

14,167



12,725






Long-term liabilities and deferred credits:




Long-term debt

25,849



24,836


Long-term obligations under operating leases

4,985



4,986


Long-term obligations under finance leases

240



224


Frequent flyer deferred revenue

4,858



5,067


Pension liability

2,478



2,460


Postretirement benefit liability

1,013



994


Other financial liabilities from sale-leasebacks

1,568



1,140


Other

1,298



1,156


Total long-term liabilities and deferred credits

42,289



40,863


Total stockholders' equity

5,206



5,960


Total liabilities and stockholders' equity

$

61,662



$

59,548


UNITED AIRLINES HOLDINGS, INC.
CONDENSED STATEMENTS OF CONSOLIDATED CASH FLOWS (UNAUDITED)


(In millions)

Three Months Ended

March 31,


2021


2020

Cash Flows from Operating Activities:




Net cash provided by operating activities

$

447



$

63






Cash Flows from Investing Activities:




Capital expenditures

(444)



(1,959)


Purchases of short-term and other investments



(541)


Proceeds from sale of short-term and other investments

105



927


Other, net

10



1


Net cash used in investing activities

(329)



(1,572)






Cash Flows from Financing Activities:




Proceeds from issuance of debt, net of discounts and fees

1,336



2,813


Proceeds from equity issuance

532




Payments of long-term debt, finance leases and other financing liabilities

(569)



(253)


Repurchases of common stock



(353)


Other, net

(21)



(18)


Net cash provided by financing activities

1,278



2,189


Net increase in cash, cash equivalents and restricted cash

1,396



680


Cash, cash equivalents and restricted cash at beginning of the period

11,742



2,868


Cash, cash equivalents and restricted cash at end of the period (a)

$

13,138



$

3,548






Investing and Financing Activities Not Affecting Cash:




Property and equipment acquired through the issuance of debt, finance leases and other

$

509



$

128


Lease modifications and lease conversions

22



439


Right-of-use assets acquired through operating leases

180



30


Warrants received for entering into agreements with Archer Aviation Inc ("Archer")

81




UNITED AIRLINES HOLDINGS, INC.
NOTES (UNAUDITED)


Special charges (credits) and unrealized losses on investments, net include the following:




Three Months Ended

March 31,

(In millions)


2021


2020

Operating:





CARES Act grant


$

(1,810)



$


Severance and benefit costs


417




Impairment of assets




50


(Gains) losses on sale of assets and other special charges


16



13


Total operating special charges (credits)


(1,377)



63







Nonoperating special termination benefits


46




Nonoperating unrealized losses on investments, net


22



319


Nonoperating credit loss on BRW Aviation Holding LLC and BRW Aviation LLC ("BRW") term loan and related guarantee




697


Total nonoperating special charges and unrealized losses on investments, net


68



1,016


Total operating and nonoperating special charges (credits) and unrealized losses on investments, net


(1,309)



1,079


Income tax expense (benefit), net of valuation allowance


291



(14)


Total operating and non-operating special charges (credits) and unrealized losses on investments, net of income taxes


$

(1,018)



$

1,065


CARES Act grant. During the three months ended March 31, 2021, the company received approximately $2.6 billion in funding pursuant to the Payroll Support Agreement (the "PSP2 Agreement") with the U.S. Treasury Department, which included a $753 million unsecured loan. The company recorded $1.8 billion as grant income and $47 million for warrants issued to Treasury as part of the PSP2 Agreement, within stockholders' equity, as an offset to the grant income.

Severance and benefit costs: During the three months ended March 31, 2021, the company recorded $417 million related to pay continuation and benefits-related costs provided to employees who chose to voluntary separate from the company. The company offered, based on employee group, age and completed years of service, pay continuation, health care coverage, and travel benefits. Approximately 4,500 employees elected to voluntary separate from the company.

Impairment of assets: Impairment of assets. In February 2021, the company voluntarily and temporarily removed all 52 Boeing 777-200/200ER aircraft powered by Pratt & Whitney 4000 series engines from its schedule due to an engine failure incident with one of its aircraft. The company viewed this incident as an indicator of potential impairment. Accordingly, as required under relevant accounting standards, United performed forecasted cash flow analyses and determined that the carrying value of the Boeing 777-200/200ER fleet is recoverable from future cash flows expected to be generated by that fleet and, consequently, no impairment was recorded.

During the three months ended March 31, 2020, the company recorded a $50 million impairment for its China routes which was primarily caused by the COVID-19 pandemic and the company's subsequent suspension of flights to China.

Gains (loss) on sale of other assets and other special charges:: During the three months ended March 31, 2021, the company recorded $16 million of net charges, driven by charges for the termination of the lease associated with three floors of its headquarters at the Willis Tower in Chicago and utility charges related to the February winter storms in Texas, partially offset by net gains, primarily on sale-leaseback transactions.

During the three months ended March 31, 2020, the company recorded a $10 million one-time special charge related to the wind-down of the capacity purchase agreement with Trans States Airlines, LLC and $3 million for costs related to the transition of fleet types within other regional carrier contracts.

Nonoperating credit loss on BRW term loan and related guarantee: During the three months ended March 31, 2020, the company recorded a $697 million expected credit loss allowance for the company's Term Loan Agreement (the "BRW Term Loan"), with, among others, BRW Aviation Holding LLC and BRW Aviation LLC, and the related guarantee. BRW's equity and BRW's holdings of Avianca Holdings S.A.'s ("AVH") equity are secured as a pledge under the BRW Term Loan, which is currently in default.

Nonoperating special termination benefits. During the three months ended March 31, 2021, as part of first quarter voluntary separation leave programs, the company recorded $46 million of special termination benefits in the form of additional subsidies for retiree medical costs for certain U.S. based front-line employees. The subsidies are in the form of additional subsidies for retiree medical costs as a one-time contribution into the employee's Retiree Health Account of $125,000 for full-time employees and $75,000 for part-time employees.

Unrealized losses on investments, net: During the three months ended March 31, 2021, the company recorded losses of $22 million primarily for the decrease in the market value of its investment in Azul Linhas Aéreas Brasileiras S.A. ("Azul").

During the three months ended March 31, 2020, the company recorded losses of $319 million primarily for the $293 million decrease in the market value of its investment in Azul and $24 million for the decrease in fair value of the AVH share call options, AVH share appreciation rights, and AVH share-based upside sharing agreement that United obtained as part of the BRW Term Loan and related agreements with Kingsland Holdings Limited.

Effective tax rate

The company's effective tax rate for the three months ended March 31, 2021 and March 31, 2020 was 22.5% and 19.4%, respectively. The provision for income taxes is based on the estimated annual effective tax rate which represents a blend of federal, state and foreign taxes and includes the impact of certain nondeductible items. The first quarter 2020 rate was impacted by a $66 million valuation allowance related to unrealized capital losses.

SOURCE United Airlines

For further information: United Airlines, Worldwide Media Relations, 872.825.8640, media.relations@united.com

United Releases Second-Quarter Financial Results; Expects Profitability* in the Third Quarter and Beyond

Airline projects positive adjusted pre-tax income(1) in second half of 2021
July 20, 2021

CHICAGO, July 20, 2021 /PRNewswire/ -- United Airlines (UAL) today announced second-quarter 2021 financial results. The company now expects positive adjusted pre-tax income¹ in the third and fourth quarters of 2021 as travel demand rebounds.

The company's second quarter performance largely exceeded original expectations as international long haul and business travel accelerated even faster than anticipated, together with continued yield improvement. Looking ahead, the company expects continued gains as more businesses return by end of summer and into 2022, with a full recovery in demand anticipated by 2023.

"Thanks to the professionalism and perseverance of the United employees who have worked so hard to take care of our customers through the pandemic, our airline has reached a meaningful turning point: we're expecting to be back to making a profit once again," said United Airlines CEO Scott Kirby. "As we emerge from the most disruptive crisis our company has faced, we're now focused squarely on our United Next strategy that will transform our customers' onboard experience and help fulfill United's incredible potential."

*For purposes of this release, profitability refers to positive adjusted pre-tax income, which is a non-GAAP financial measure calculated as pre-tax income excluding special charges (credits), unrealized gains and losses on investments, net. We are not providing a target for or a reconciliation to pre-tax income, the most directly comparable GAAP measure, because we are unable to predict certain items contained in the GAAP measure without unreasonable efforts.

Second Quarter Financial Results

  • Reported second quarter 2021 capacity down 46% compared to second quarter 2019.
  • Reported second quarter 2021 net loss of $0.4 billion, adjusted net loss3 of $1.3 billion.
  • Reported second quarter 2021 total operating revenue of $5.5 billion, down 52% compared to second quarter 2019.
  • Reported second quarter 2021 Total Revenue per Available Seat Mile (TRASM) of down 11.3% compared to second quarter 2019.
  • Reported second quarter 2021 operating expenses down 42%, down 32% excluding special charges (credits)4, compared to second quarter 2019.
  • Reported second quarter 2021 pre-tax margin of negative 10.3%, negative 29.2% on an adjusted5 basis.
  • Reported second quarter 2021 adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) margin6 of negative 10.7%.
  • Raised secured financing collateralized by substantially all of United's network of slots, routes, and gates — made up of $4 billion in a private offering of bonds, a $5 billion term loan, and a $1.75 billion revolving credit facility. This is a first of its kind financing and the largest non-merger financing transaction in airline history.
  • Reported second quarter 2021 ending available liquidity7 of approximately $23 billion.

Outlook

  • Expects third quarter 2021 capacity to be down around 26% compared to third quarter 2019, up 39% quarter over quarter.
  • Based on current trends, the company expects third quarter 2021 TRASM growth to be positive compared to the third quarter 2019, the first quarter of positive TRASM growth since the second quarter of 2020.
  • Expects third quarter 2021 cost per available seat mile, excluding fuel, profit sharing, third-party business expenses, and special charges (CASM-ex)2 to be up approximately 17% compared to third quarter 2019 (includes a 6-point headwind largely driven by lower stage length and lower gauge of our network, including the temporary grounding of 52 Boeing Pratt & Whitney powered 777 widebody aircraft).
  • Third quarter 2021 estimated fuel price of approximately $2.17 per gallon.
  • Expects third quarter 2021 adjusted pre-tax income1 to be positive, the first quarter of positive adjusted pre-tax income since fourth quarter 2019. Additionally, expects fourth quarter 2021 adjusted pre-tax income1 to be positive.
  • Expects 2022 cost per available seat mile, excluding fuel, profit sharing, third-party business expenses, and special charges (CASM-ex)2 to be lower than 2019.

Key Highlights

  • Announced the purchase of 270 new Boeing and Airbus aircraft – the largest combined order in the airline's history and the biggest by an individual carrier in the last decade.
  • As part of "United Next" announced plans to retrofit 100% of the mainline, narrow-body fleet to transform the customer experience and create a new signature interior with a roughly 75% increase in premium seats per departure, larger overhead bins, seatback entertainment in every seat and the industry's fastest available WiFi.
  • Established a new diversity goal by striving to have 50% of students at the new United Aviate Academy be women and people of color.
  • Launched the first-of-its-kind Eco-Skies Alliance℠ program through which corporate customers contributed to the purchase of approximately 3.4 million gallons of sustainable aviation fuel (SAF) in 2021.
  • Entered into a commercial agreement with Denver-based aerospace company Boom Supersonic to add aircraft to United's global fleet as well as a cooperative sustainability initiative — a move that facilitates a leap forward in returning supersonic speeds to aviation.
  • Provided customers the ability to schedule COVID-19 tests and have results reviewed in advance through United's industry-leading Travel-Ready Center.
  • Teamed up with more than a dozen new environmental, nonprofit partners to strengthen the company's sustainability commitment to become 100% green by reducing its greenhouse gas emissions 100% by 2050.
  • Launched a new, corporate venture fund – United Airlines Ventures – which will allow the airline to continue investing in emerging companies that have the potential to influence the future of travel.
  • Offered loyalty program members the chance to win free flights for a year's worth of travel through "Your Shot to Fly" sweepstakes to encourage COVID-19 vaccinations in support of the Biden administration's national effort to encourage people to get vaccinated.
  • Announced a first-of-its-kind collaboration to use Abbott's BinaxNOW™ COVID-19 Home Test and Abbott's NAVICA app to help make the international travel experience more seamless.

Taking Care of Our Customers

  • Introduced three new promotions that let eligible MileagePlus® Premier® members "Pick Your Path" depending on their upcoming travel plan giving members the chance to fast track their Premier status or earn bonus miles.
  • Expanded beer, wine, and snacks to nearly all flights over two hours including new options like White Claw® Hard Seltzer, Breckenridge Brewery Juice Drop Hazy IPA, and Kona Brewing Co. Big Wave Golden Ale.

Reimagining the Route Network

  • Announced seven new domestic routes and three new international routes and launched 39 domestic routes and five international routes, with 10 more international routes planned to launch in 2021.
  • New route announcements included Dubrovnik, Croatia to Newark/New York; Athens, Greece to Washington, D.C.; and Reykjavik, Iceland to Chicago.
  • New route launches included two new long-haul international routes from Accra, Ghana to Washington, DC, and Johannesburg, South Africa to Newark/New York, and three new routes to Hawaii including Maui/Kahului to Newark/New York, Honolulu to Orange County, and Kona to Chicago.
  • Resumed nonstop service on 33 domestic routes and 14 international routes compared to the first quarter of 2021.
  • Compared to March 2021, United had nonstop service in 55 more domestic and 24 more international routes in June 2021.
  • Announced plans to fly roughly 80% of its full schedule in July 2021 compared to July 2019.

Assisting the Communities We Serve

  • Announced a program with the Golden State Warriors to launch the Franchise Fund, a program designed to support minority-owned Bay Area small businesses.
  • More than 5 million miles donated from United's customers to charities in need of travel through United's Miles on a Mission program.
  • Over 18,200 pounds of food and beverages ($66,400 value) donated to local food banks.
  • Over $326,000 raised for Airlink, World Central Kitchen, Americares, and Global Giving via CrowdRising to support COVID-19 relief efforts in India, including a $40,000 donation by United Airlines.

Additional Noteworthy Accomplishments

  • Celebrated the 40th anniversary of the MileagePlus program by giving away 4 million miles to essential healthcare workers.
  • Recently redesigned United mobile app was voted the Best Travel App in the 25th annual Webby Awards.
  • Joined forces with Chase and Visa to offer eligible United MileagePlus Visa cardmembers the ability to earn five total miles for every dollar donated to select charities supporting the LGBTQ+ community.
  • Became the first corporation in at least five years to be presented with the "Volunteer Group of the Year" award from Food Bank of the Rockies. Also, helped Food Bank of the Rockies raise the equivalent of 30,400 meals via a fundraiser.
  • In the second quarter of 2021, through a combination of cargo-only flights and passenger flights, United has transported nearly 298 million pounds of freight, which includes nearly 48 million pounds of vital shipments, such as medical kits, PPE, pharmaceuticals, and medical equipment, and more than 765,000 pounds of military mail and packages.
  • In the second quarter of 2021, there was an uptick in COVID-19 vaccine shipments, where United shipped 225,000 pounds of vaccines.

_________________________________________________________________________

1. Adjusted pre-tax income is a non-GAAP financial measure calculated as pre-tax income excluding special charges (credits), unrealized (gains) losses on investments, net. We are not providing a target for or a reconciliation to pre-tax income, the most directly comparable GAAP measure, because we are unable to predict certain items contained in the GAAP measure without unreasonable efforts.

2. CASM-ex (adjusted operating expense per available seat mile) is a non-GAAP measure that excludes fuel, profit sharing, third-party business expense and special charges. We are not providing a target or reconciliation to CASM, the most directly comparable GAAP measure, because we are unable to predict certain items contained in the GAAP measure without unreasonable efforts.

3. Excludes special charges (credits), unrealized (gains) losses on investments, net, debt extinguishment and modification fees and special termination benefits. Reconciliations of non-GAAP financial measures to the most directly comparable GAAP measures are included in the tables accompanying this release.

4. Excludes operating special charges (credits). Reconciliations of non-GAAP financial measures to the most directly comparable GAAP measures are included in the tables accompanying this release. Second quarter 2019 operating expenses were $9.859 billion, excluding $71 million of special charges. 

5. Adjusted to exclude special charges (credits), unrealized (gains) losses on investments, net, debt extinguishment and modification fees and special termination benefits. Reconciliations of non-GAAP financial measures to the most directly comparable GAAP measures are included in the tables accompanying this release.

6. Adjusted EBITDA margin is a non-GAAP financial measure calculated as Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA), excluding special charges and unrealized (gains) losses on investments, divided by total operating revenue. Reconciliations of non-GAAP financial measures to the most directly comparable GAAP measures are included in the tables accompanying this release.

7. Includes cash, cash equivalents, short-term investments and undrawn credit facilities.

Earnings Call

UAL will hold a conference call to discuss second-quarter 2021 financial results as well as its financial and operational outlook for the third-quarter 2021 and beyond, on Wednesday, July 21, at 9:30 a.m. CT/10:30 a.m. ET. A live, listen-only webcast of the conference call will be available at ir.united.com.

The webcast will be available for replay within 24 hours of the conference call and then archived on the website for three months.

About United

United's shared purpose is "Connecting People. Uniting the World." For more information, visit united.com, follow @United on Twitter and Instagram or connect on Facebook. The common stock of United's parent, United Airlines Holdings, Inc., is traded on the Nasdaq under the symbol "UAL".

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995: Certain statements in this release, including statements regarding our outlook for the remainder of 2021, 2022 and 2023, are forward-looking and thus reflect our current expectations and beliefs with respect to certain current and future events and anticipated financial and operating performance. Such forward-looking statements are and will be subject to many risks and uncertainties relating to our operations and business environment that may cause actual results to differ materially from any future results expressed or implied in such forward-looking statements. Words such as "expects," "will," "plans," "intends," "anticipates," "indicates," "remains," "believes," "estimates," "forecast," "guidance," "outlook," "goals," "targets" and similar expressions are intended to identify forward-looking statements. Additionally, forward-looking statements include statements that do not relate solely to historical facts, such as conditional statements, statements which identify uncertainties or trends, discuss the possible future effects of current known trends or uncertainties, or which indicate that the future effects of known trends or uncertainties cannot be predicted, guaranteed or assured. All forward-looking statements in this release are based upon information available to us on the date of this release. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, changed circumstances or otherwise, except as required by applicable law. Our actual results could differ materially from these forward-looking statements due to numerous factors including, without limitation, the following: the adverse impacts of the ongoing COVID-19 global pandemic, and possible outbreaks of another disease or similar public health threat in the future, on our business, operating results, financial condition, liquidity and near-term and long-term strategic operating plan, including possible additional adverse impacts resulting from the duration and spread of the pandemic; unfavorable economic and political conditions in the United States and globally; the highly competitive nature of the global airline industry and susceptibility of the industry to price discounting and changes in capacity; high and/or volatile fuel prices or significant disruptions in the supply of aircraft fuel; our reliance on technology and automated systems to operate our business and the impact of any significant failure or disruption of, or failure to effectively integrate and implement, the technology or systems; our reliance on third-party service providers and the impact of any significant failure of these parties to perform as expected, or interruptions in our relationships with these providers or their provision of services; adverse publicity, harm to our brand; reduced travel demand, potential tort liability and voluntary or mandatory operational restrictions as a result of an accident, catastrophe or incident involving us, our regional carriers, our codeshare partners, or another airline; terrorist attacks, international hostilities or other security events, or the fear of terrorist attacks or hostilities, even if not made directly on the airline industry; increasing privacy and data security obligations or a significant data breach; disruptions to our regional network and United Express flights provided by third-party regional carriers; the failure of our significant investments in other airlines, equipment manufacturers and other aviation industry participants to produce the returns or results we expect; further changes to the airline industry with respect to alliances and joint business arrangements or due to consolidations; changes in our network strategy or other factors outside our control resulting in less economic aircraft orders, costs related to modification or termination of aircraft orders or entry into less favorable aircraft orders, as well as any inability to accept or integrate new aircraft into our fleet as planned; our reliance on single suppliers to source a majority of our aircraft and certain parts, and the impact of any failure to obtain timely deliveries, additional equipment or support from any of these suppliers; the impacts of union disputes, employee strikes or slowdowns, and other labor-related disruptions on our operations; extended interruptions or disruptions in service at major airports where we operate; the impacts of seasonality and other factors associated with the airline industry; our failure to realize the full value of our intangible assets or our long-lived assets, causing us to record impairments; any damage to our reputation or brand image; the limitation of our ability to use our net operating loss carryforwards and certain other tax attributes to offset future taxable income for U.S. federal income tax purposes; the costs of compliance with extensive government regulation of the airline industry; costs, liabilities and risks associated with environmental regulation and climate change; the impacts of our significant amount of financial leverage from fixed obligations, the possibility we may seek material amounts of additional financial liquidity in the short-term and the impacts of insufficient liquidity on our financial condition and business; failure to comply with the covenants in the MileagePlus financing agreements, resulting in the possible acceleration of the MileagePlus indebtedness, foreclosure upon the collateral securing the MileagePlus indebtedness or the exercise of other remedies; failure to comply with financial and other covenants governing our other debt; changes in, or failure to retain, our senior management team or other key employees; current or future litigation and regulatory actions, or failure to comply with the terms of any settlement, order or arrangement relating to these actions; increases in insurance costs or inadequate insurance coverage; and other risks and uncertainties set forth under Part II, Item 1A., "Risk Factors," of our Quarterly Report on Form 10-Q for the quarter ended June 30, 2021, as well as other risks and uncertainties set forth from time to time in the reports we file with the U.S. Securities and Exchange Commission.

-tables attached-

 

UNITED AIRLINES HOLDINGS, INC

STATEMENTS OF CONSOLIDATED OPERATIONS (UNAUDITED) 






Three Months Ended

June 30,


%

Increase/

(Decrease)



Six Months Ended

June 30,


%

Increase/

(Decrease)


(In millions, except per share data)


2021


2020




2021


2020



Operating revenue:















Passenger revenue


$

4,366



$

681



541.1




$

6,682



$

7,746



(13.7)



Cargo


606



402



50.7




1,103



666



65.6



Other operating revenue


499



392



27.3




907



1,042



(13.0)



Total operating revenue


5,471



1,475



270.9




8,692



9,454



(8.1)


















Operating expense:















Salaries and related costs


2,276



2,170



4.9




4,500



5,125



(12.2)



Aircraft fuel


1,232



240



413.3




2,083



1,966



6.0



Depreciation and amortization


620



618



0.3




1,243



1,233



0.8



Landing fees and other rent


564



429



31.5




1,083



1,052



2.9



Regional capacity purchase


547



388



41.0




1,026



1,125



(8.8)



Aircraft maintenance materials and outside repairs


302



110



174.5




571



544



5.0



Distribution expenses


139



31



348.4




224



326



(31.3)



Aircraft rent


52



47



10.6




107



97



10.3



Special charges (credits)


(948)



(1,449)



NM




(2,325)



(1,386)



NM



Other operating expenses


957



528



81.3




1,831



1,981



(7.6)



Total operating expense


5,741



3,112



84.5




10,343



12,063



(14.3)


















Operating loss


(270)



(1,637)



(83.5)




(1,651)



(2,609)



(36.7)


















Nonoperating income (expense):















Interest expense


(426)



(196)



117.3




(779)



(367)



112.3



Interest capitalized


22



17



29.4




39



38



2.6



Interest income


12



11



9.1




19



37



(48.6)



Unrealized gains (losses) on investments, net


147



9



NM




125



(310)



NM



Miscellaneous, net


(49)



(207)



(76.3)




(68)



(906)



(92.5)



Total nonoperating expense, net


(294)



(366)



(19.7)




(664)



(1,508)



(56.0)


















Loss before income tax benefit


(564)



(2,003)



(71.8)




(2,315)



(4,117)



(43.8)


















Income tax benefit


(130)



(376)



(65.4)




(524)



(786)



(33.3)



Net loss


$

(434)



$

(1,627)



(73.3)




$

(1,791)



$

(3,331)



(46.2)


















Diluted loss per share


$

(1.34)



$

(5.79)



(76.9)




$

(5.60)



$

(12.59)



(55.5)



Diluted weighted average shares


323.6



280.7



15.3




320.1



264.6



21.0


















NM Not meaningful















 

UNITED AIRLINES HOLDINGS, INC.

PASSENGER REVENUE INFORMATION AND STATISTICS


Passenger revenue information is as follows (in millions, except for percentage changes):



2Q 2021

Passenger

Revenue


Passenger

Revenue

vs.

2Q 2020


PRASM vs.
2Q 2020


PRASM vs.
2Q 2019


Yield vs.
2Q 2020


Available

Seat Miles

vs.

2Q 2020


Available

Seat Miles

vs.

2Q 2019


2Q 2021
Available
Seat Miles


2Q 2021
Revenue
Passenger
Miles

Domestic

$

3,288



506.6%


57.0%


(15.7%)


(32.7%)


286.1%


(40.4%)


24,717


20,587



















Atlantic

323



466.7%


14.4%


(61.0%)


(35.2%)


396.3%


(57.0%)


6,065


2,827

Pacific

132



288.2%


42.7%


(48.8%)


13.8%


172.1%


(77.3%)


2,438


587

Latin America

623



1,197.9%


(10.1%)


(23.4%)


(44.8%)


1,343.1%


(7.2%)


6,393


4,513

International

1,078



675.5%


33.3%


(41.6%)


(32.8%)


481.6%


(53.1%)


14,896


7,927



















Consolidated

$

4,366



541.1%


45.0%


(23.0%)


(33.2%)


342.0%


(45.9%)


39,613


28,514



















 

Select operating statistics are as follows:




Three Months Ended

June 30,


%

Increase/

(Decrease)



Six Months Ended

June 30,


%

Increase/

(Decrease)




2021


2020




2021


2020



Passengers (thousands)


23,909



2,813



749.9




38,583



33,172



16.3



Revenue passenger miles (millions)


28,514



2,970



860.1




45,762



46,199



(0.9)



Available seat miles (millions)


39,613



8,963



342.0




69,983



69,901



0.1



Passenger load factor:















    Consolidated


72.0

%


33.1

%


38.9


pts.


65.4

%


66.1

%


(0.7)


pts.

    Domestic


83.3

%


35.7

%


47.6


pts.


75.4

%


65.6

%


9.8


pts.

    International


53.2

%


26.8

%


26.4


pts.


48.8

%


66.8

%


(18.0)


pts.

Passenger revenue per available seat mile (cents)


11.02



7.60



45.0




9.55



11.08



(13.8)



Total revenue per available seat mile (cents)


13.81



16.46



(16.1)




12.42



13.52



(8.1)



Average yield per revenue passenger mile (cents)


15.31



22.93



(33.2)




14.60



16.77



(12.9)



Cargo revenue ton miles (millions)


892



496



79.8




1,657



1,191



39.1



Aircraft in fleet at end of period


1,315



1,307



0.6




1,315



1,307



0.6



Average stage length (miles)


1,309



1,075



21.8




1,297



1,347



(3.7)



Employee headcount, as of June 30 (in thousands) (a)


84.4



91.8



(8.1)




84.4



91.8



(8.1)



Average aircraft fuel price per gallon


$

1.97



$

1.18



66.9




$

1.87



$

1.76



6.3



Fuel gallons consumed (millions)


625



204



206.4




1,115



1,114



0.1



(a) The 2021 employee headcount includes approximately 4,500 employees who participated in the Company's voluntary leave programs


























Note: See Part II, Item 6, Selected Financial Data, of UAL's Annual Report on Form 10-K for the fiscal year ended December 31, 2020, for definitions of these statistics.       

 

UNITED AIRLINES HOLDINGS, INC.
NON-GAAP FINANCIAL RECONCILIATION

UAL evaluates its financial performance utilizing various accounting principles generally accepted in the United States of America (GAAP) and Non-GAAP financial measures, including adjusted earnings before interest, taxes, depreciation and amortization (adjusted EBITDA), adjusted operating income (loss), adjusted operating margin, adjusted pre-tax income (loss), adjusted pre-tax margin, adjusted net income (loss), adjusted diluted earnings (loss) per share, CASM, excluding special charges, third-party business expenses, fuel, and profit sharing (CASM-ex), and operating expenses excluding special charges, among others. UAL believes that adjusting for special charges (credits), nonoperating debt extinguishment and modification fees, nonoperating special termination benefits and settlement losses and nonoperating credit losses is useful to investors because these items are not indicative of UAL's ongoing performance. UAL believes that adjusting for unrealized (gains) losses on investments, net is useful to investors because those unrealized gains or losses may not ultimately be realized on a cash basis.

CASM is a common metric used in the airline industry to measure an airline's cost structure and efficiency. UAL reports CASM excluding special charges (credits), third-party business expenses, fuel and profit sharing. UAL believes that adjusting for special charges (credits) is useful to investors because special charges (credits) are not indicative of UAL's ongoing performance. UAL also believes that excluding third-party business expenses, such as maintenance, ground handling and catering services for third parties, provides more meaningful disclosure because these expenses are not directly related to UAL's core business. UAL also believes that excluding fuel costs from certain measures is useful to investors because it provides an additional measure of management's performance excluding the effects of a significant cost item over which management has limited influence. UAL excludes profit sharing because this exclusion allows investors to better understand and analyze our operating cost performance and provides a more meaningful comparison of our core operating costs to the airline industry.

Reconciliations of reported non-GAAP financial measures to the most directly comparable GAAP financial measures are included below.                          



Three Months Ended

June 30,


Six Months Ended

June 30,


Year Ended
December 31,



2021


2020


2019


2021


2020


2019


2019

CASM (cents)















Cost per available seat mile (CASM) (GAAP)


14.49



34.72



13.56



14.78



17.26



13.70



13.67

Special charges (credits)


(2.40)



(16.17)



0.10



(3.32)



(1.98)



0.07



0.09

Third-party business expenses


0.08



0.65



0.05



0.08



0.15



0.05



0.06

Fuel expense


3.11



2.68



3.26



2.97



2.81



3.17



3.14

Profit sharing






0.22







0.14



0.17

CASM, excluding special charges (credits), third-party business
   expenses, fuel, and profit sharing (Non-GAAP)


13.70



47.56



9.93



15.05



16.28



10.27



10.21



Adjusted EBITDA

June


Three Months Ended June 30,


Six  Months Ended June 30,


2021


2021


2020


2019


2021


2020


2019

Net income (loss)

$

183



$

(434)



$

(1,627)



$

1,052



$

(1,791)



$

(3,331)



1,344


Adjusted for:














Depreciation and amortization

207



620



618



560



1,243



1,233



1,107


Interest expense, net of capitalized interest and interest income

133



392



168



132



721



292



269


Income tax expense (benefit)

41



(130)



(376)



302



(524)



(786)



377


Special charges (credits)

(245)



(948)



(1,449)



71



(2,325)



(1,386)



89


Nonoperating unrealized (gains) losses on investments, net

(107)



(147)



(9)



(34)



(125)



310



(51)


Nonoperating debt extinguishment and modification fees



62







62






Nonoperating special termination benefits and settlement losses





231





46



231




Nonoperating credit loss on BRW term loan and guarantee











697




Adjusted EBITDA, excluding operating and
nonoperating special charges (credits) and
unrealized (gains) losses on investments

$

212



$

(585)



$

(2,444)



$

2,083



$

(2,693)



$

(2,740)



$

3,135


  Adjusted EBITDA margin

9.2

%


(10.7)

%


(165.7)

%


18.3

%


(31.0)

%


(29.0)

%


14.9

%





























NM Not Meaningful




























 

UNITED AIRLINES HOLDINGS, INC.
NON-GAAP FINANCIAL RECONCILIATION (Continued)

UAL believes that adjusting capital expenditures for assets acquired through the issuance of debt, finance leases and other financial liabilities is useful to investors in order to appropriately reflect the total amounts spent on capital expenditures. UAL also believes that adjusting net cash provided by operating activities for capital expenditures, adjusted capital expenditures, and aircraft operating lease additions is useful to allow investors to evaluate the company's ability to generate cash that is available for debt service or general corporate initiatives.


Three Months Ended

June 30,


Six Months Ended

June 30,

Capital Expenditures (in millions)

2021


2020


2021


2020

Capital expenditures, net of flight equipment purchase deposit returns (GAAP)

$

861



$

39



$

1,305



$

1,998


Property and equipment acquired through the issuance of debt, finance leases,
and other financial liabilities

252



498



761



626


Adjustment to property and equipment acquired through other financial
liabilities (a)

26



(53)



(14)



(53)


Adjusted capital expenditures (Non-GAAP)

$

1,139



$

484



$

2,052



$

2,571










Free Cash Flow (in millions)








Net cash provided by (used in) operating activities (GAAP)

$

2,675



$

(130)



$

3,122



$

(67)


Less capital expenditures, net of flight equipment purchase deposit returns

861



39



1,305



1,998


Free cash flow, net of financings (Non-GAAP)

$

1,814



$

(169)



$

1,817



$

(2,065)










Net cash provided by (used in) operating activities (GAAP)

$

2,675



$

(130)



$

3,122



$

(67)


Less adjusted capital expenditures (Non-GAAP)

1,139



484



2,052



2,571


Less aircraft operating lease additions

33



12



175



33


Free cash flow (Non-GAAP)

$

1,503



$

(626)



$

895



$

(2,671)










(a) United entered into agreements with third parties to finance through sale and leaseback transactions new Boeing model 787 aircraft and Boeing model 737 MAX aircraft subject to purchase agreements between United and Boeing. In connection with the delivery of each aircraft from Boeing, United assigned its right to purchase such aircraft to the buyer, and simultaneous with the buyer's purchase from Boeing, United entered into a long-term lease for such aircraft with the buyer as lessor. Eleven Boeing model aircraft were delivered in 2021 under these transactions (and each is presently subject to a long-term lease to United). Upon delivery, the company accounted for the aircraft, which have a repurchase option at a price other than fair value, as part of Flight equipment on the company's balance sheet and the related obligation as Other current liabilities and Other financial liabilities from sale-leasebacks (noncurrent) since they do not qualify for sale recognition. If the repurchase option is not exercised, these aircraft will be accounted for as leased assets at the time of the option expiration and the related assets and liabilities will be adjusted to the present value of the remaining lease payments at that time. This adjustment reflects the difference between the recorded amounts and the present value of future lease payments at inception.

 

UNITED AIRLINES HOLDINGS, INC.

NON-GAAP FINANCIAL RECONCILIATION (Continued)



Three Months Ended

June 30,


Increase/

(Decrease)


%

Increase/

(Decrease)


Six Months Ended

June 30,


Increase/

(Decrease)


%

Increase/

(Decrease)

(in millions)

2021


2020



2021


2020


Operating expenses (GAAP)

$

5,741



$

3,112



$

2,629



84.5



$

10,343



$

12,063



$

(1,720)



(14.3)


Special charges (credits)

(948)



(1,449)



(501)



NM



(2,325)



(1,386)



939



NM


Operating expenses, excluding special charges
(credits)

6,689



4,561



2,128



46.7



12,668



13,449



(781)



(5.8)


Adjusted to exclude:
















Third-party business expenses

30



58



(28)



(48.3)



56



102



(46)



(45.1)


Fuel expense

1,232



240



992



413.3



2,083



1,966



117



6.0


Adjusted operating expenses (Non-GAAP)

$

5,427



$

4,263



$

1,164



27.3



$

10,529



$

11,381



$

(852)



(7.5)


















Operating loss (GAAP)

$

(270)



$

(1,637)



$

(1,367)



(83.5)



$

(1,651)



$

(2,609)



(958)



(36.7)


Adjusted to exclude:
















Special charges (credits)

(948)



(1,449)



$

(501)



NM



(2,325)



(1,386)



939



NM


Adjusted operating loss (Non-GAAP)

$

(1,218)



$

(3,086)



$

(1,868)



(60.5)



$

(3,976)



$

(3,995)



$

(19)



(0.5)


















Operating margin

(4.9)

%


(111.0)

%


106.1



pts.



(19.0)

%


(27.6)

%


8.6



pts.


Adjusted operating margin (Non-GAAP)

(22.3)

%


(209.2)

%


186.9



pts.



(45.7)

%


(42.3)

%


(3.4)



pts.


















Pre-tax loss (GAAP)

$

(564)



$

(2,003)



$

(1,439)



(71.8)



$

(2,315)



$

(4,117)



$

(1,802)



(43.8)


Adjusted to exclude:
















Special charges (credits)

(948)



(1,449)



(501)



NM



(2,325)



(1,386)



939



NM


Unrealized (gains) losses on investments, net

(147)



(9)



138



NM



(125)



310



(435)



NM


   Debt extinguishment and modification fees

62





62



NM



62





62



NM


   Special termination benefits



231



(231)



NM



46



231



(185)



NM


Credit loss on BRW term loan and guarantee







NM





697



(697)



NM


Adjusted pre-tax loss (Non-GAAP)

$

(1,597)



$

(3,230)



$

(1,633)



(50.6)



$

(4,657)



$

(4,265)



$

392



9.2


















Pre-tax margin

(10.3)

%


(135.8)

%


125.5



pts.



(26.6)

%


(43.5)

%


16.9



pts.


Adjusted pre-tax margin (Non-GAAP)

(29.2)

%


(219.0)

%


189.8



pts.



(53.6)

%


(45.1)

%


(8.5)



pts.


















 Net loss (GAAP)

$

(434)



$

(1,627)



$

(1,193)



(73.3)



$

(1,791)



$

(3,331)



$

(1,540)



(46.2)


Adjusted to exclude:
















Special charges (credits)

(948)



(1,449)



(501)



NM



(2,325)



(1,386)



939



NM


Unrealized (gains) losses on investments, net

(147)



(9)



138



NM



(125)



310



(435)



NM


Debt extinguishment and modification fees

62





62



NM



62





62



NM


   Special termination benefits



231



(231)



NM



46



231



(185)



NM


Credit loss on BRW term loan and guarantee







NM





697



(697)



NM


Income tax expense related to adjustments
above, net of valuation allowance

203



241



(38)



NM



494



227



267



NM


Adjusted net loss (Non-GAAP)

$

(1,264)



$

(2,613)



$

(1,349)



(51.6)



$

(3,639)



$

(3,252)



$

387



11.9


















 Diluted loss per share (GAAP)

$

(1.34)



$

(5.79)



$

(4.45)



(76.9)



$

(5.60)



$

(12.59)



$

(6.99)



(55.5)


Adjusted to exclude:
















Special charges (credits)

(2.93)



(5.17)



(2.24)



NM



(7.26)



(5.24)



$

2.02



NM


Unrealized (gains) losses on investments, net

(0.46)



(0.03)



0.43



NM



(0.39)



1.17



(1.56)



NM


Debt extinguishment and modification fees

0.19





0.19



NM



0.19





0.19



NM


   Special termination benefits



0.82



(0.82)



NM



0.15



0.87



(0.72)



NM


Credit loss on BRW term loan and guarantee







NM





2.64



(2.64)



NM


Income tax expense (benefit) related to
adjustments, net of valuation allowance

0.63



0.86



(0.23)



NM



1.54



0.86



0.68



NM


Adjusted diluted loss per share (Non-GAAP)

$

(3.91)



$

(9.31)



$

(5.40)



(58.0)



$

(11.37)



$

(12.29)



$

(0.92)



(7.5)



NM Not Meaningful

 

UNITED AIRLINES HOLDINGS, INC

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)


 (In millions)

June 30, 2021


December 31, 2020

ASSETS




Current assets:




Cash and cash equivalents

$

20,838



$

11,269


Short-term investments

230



414


Restricted cash

254



255


Receivables, less allowance for credit losses (2021 — $71; 2020 — $78)

1,793



1,295


Aircraft fuel, spare parts and supplies, less obsolescence allowance (2021 — $518; 2020 — $478)

912



932


Prepaid expenses and other

646



635


Total current assets

24,673



14,800






Total operating property and equipment, net

32,331



31,466


Operating lease right-of-use assets

4,421



4,537


Other assets:




Goodwill

4,527



4,527


Intangibles, less accumulated amortization (2021 — $1,519; 2020 — $1,495)

2,827



2,838


Restricted cash

216



218


Deferred income taxes

647



131


Investments in affiliates and other, less allowance for credit losses (2021 — $606; 2020 — $522)

1,407



1,031


Total other assets

9,624



8,745


Total assets

$

71,049



$

59,548






LIABILITIES AND STOCKHOLDERS' EQUITY




Current liabilities:




Accounts payable

$

2,218



$

1,595


Accrued salaries and benefits

2,228



1,960


Advance ticket sales

6,960



4,833


Frequent flyer deferred revenue

2,099



908


Current maturities of long-term debt

1,881



1,911


Current maturities of operating leases

583



612


Current maturities of finance leases

144



182


Payroll Support Program deferred credit

1,132




Other

819



724


Total current liabilities

18,064



12,725






Long-term liabilities and deferred credits:




Long-term debt

32,303



24,836


Long-term obligations under operating leases

4,920



4,986


Long-term obligations under finance leases

250



224


Frequent flyer deferred revenue

4,086



5,067


Pension liability

2,501



2,460


Postretirement benefit liability

988



994


Other financial liabilities from sale-leasebacks

1,683



1,140


Other

1,350



1,156


Total long-term liabilities and deferred credits

48,081



40,863


Total stockholders' equity

4,904



5,960


Total liabilities and stockholders' equity

$

71,049



$

59,548


 

UNITED AIRLINES HOLDINGS, INC.

CONDENSED STATEMENTS OF CONSOLIDATED CASH FLOWS (UNAUDITED)


 (In millions)

Six Months Ended

June 30,


2021


2020

Cash Flows from Operating Activities:




Net cash provided by (used in) operating activities

$

3,122



$

(67)






Cash Flows from Investing Activities:




Capital expenditures, net of flight equipment purchase deposit returns

(1,305)



(1,998)


Purchases of short-term investments



(550)


Proceeds from sale of short-term investments

184



1,774


Other, net

11



14


Net cash used in investing activities

(1,110)



(760)






Cash Flows from Financing Activities:




Proceeds from issuance of debt, net of discounts and fees

11,116



4,371


Proceeds from equity issuance

532



1,135


Payments of long-term debt, finance leases and other financing liabilities

(4,072)



(564)


Repurchases of common stock



(353)


Other, net

(22)



(18)


Net cash provided by financing activities

7,554



4,571


Net increase in cash, cash equivalents and restricted cash

9,566



3,744


Cash, cash equivalents and restricted cash at beginning of the period

11,742



2,868


Cash, cash equivalents and restricted cash at end of the period

$

21,308



$

6,612






Investing and Financing Activities Not Affecting Cash:




Property and equipment acquired through the issuance of debt, finance leases and other

$

761



$

626


Lease modifications and lease conversions

59



470


Right-of-use assets acquired through operating leases

214



48


Notes receivable and warrants received for entering into agreements

139




 

UNITED AIRLINES HOLDINGS, INC.

NOTES (UNAUDITED)


Special charges (credits) and unrealized (gains) and losses on investments, net include the following:




Three Months Ended

June 30,


Six Months Ended

June 30,

(In millions)


2021


2020


2021


2020

Operating:









CARES Act grant


$

(1,079)



$

(1,589)



$

(2,889)



$

(1,589)


Impairment of assets


59



80



59



130


Severance and benefit costs


11



63



428



63


(Gains) losses on sale of assets and other special charges


61



(3)



77



10


     Total operating special charges (credits)


(948)



(1,449)



(2,325)



(1,386)











Nonoperating unrealized (gains) losses on investments, net


(147)



(9)



(125)



310


Nonoperating debt extinguishment and modification fees


62





62




Nonoperating special termination benefits and settlement losses




231



46



231


Nonop