Spirit Aviation Holdings, Inc.【FLYYQ】
| Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 |
|---|
| Net income (loss) | 76 | 108 | 177 | 225 | 317 | 265 | 421 | 156 | 335 | -429 | -473 | -554 | -447 | -1,229 |
|---|
| Losses reclassified from other comprehensive income | - | - | - | - | - | - | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
|---|
| Share-based compensation | 1 | - | - | 9 | 9 | 7 | 9 | 11 | 8 | 12 | 13 | 11 | 12 | 7 |
|---|
| Allowance for doubtful accounts (recoveries) | - | - | - | - | - | - | - | - | - | -0 | -0 | -0 | 0 | 1 |
|---|
| Amortization of debt issuance costs | - | - | - | - | - | - | - | - | - | - | 13 | 13 | 15 | 13 |
|---|
| Depreciation and amortization | 8 | - | - | - | 74 | 101 | 140 | 177 | 225 | 279 | 297 | 313 | 321 | 325 |
|---|
| Accretion Expense | - | - | - | - | - | - | - | - | - | 10 | 1 | 1 | 4 | 4 |
|---|
| Amortization of debt discount | - | - | - | - | - | - | - | - | - | - | - | 14 | 8 | 10 |
|---|
| Deferred income tax benefit | 44 | 29 | 12 | 34 | 156 | 86 | -2 | 46 | 116 | -46 | -50 | -149 | -119 | -58 |
|---|
| Fixed asset impairment charges | - | - | - | - | - | - | - | - | - | - | - | 334 | - | - |
|---|
| Loss (gain) on disposal of assets | -0 | -1 | -1 | -3 | -2 | -4 | -4 | -10 | -17 | -2 | -3 | -47 | -34 | -274 |
|---|
| Reorganization expense | - | - | - | - | - | - | - | - | - | - | - | - | - | 86 |
|---|
| Accounts receivable, net | - | - | - | -1 | 6 | 13 | 8 | -2 | 26 | -30 | 86 | 68 | 8 | -27 |
|---|
| Deposits and other assets | - | - | - | - | - | - | - | - | - | - | 5 | - | -4 | 77 |
|---|
| Deferred heavy maintenance | - | - | - | - | - | - | 78 | 190 | 176 | 75 | 74 | 149 | 203 | 86 |
|---|
| Income tax receivable | - | - | - | - | - | - | 70 | -70 | 21 | 126 | -110 | -2 | -36 | 0 |
|---|
| Accounts payable | 2 | 8 | -2 | -10 | 3 | -7 | 6 | 15 | 1 | -17 | 13 | 9 | -34 | -40 |
|---|
| Air traffic liability | - | - | - | - | - | - | - | 28 | 23 | 87 | -20 | 47 | -46 | 53 |
|---|
| Other liabilities | -2 | 46 | 24 | 14 | 14 | 47 | 31 | 74 | -140 | 27 | 80 | 68 | 176 | -64 |
|---|
| Other | -0 | - | - | - | - | 0 | 0 | -0 | -1 | 0 | 1 | 0 | -1 | -3 |
|---|
| Net cash provided by (used in) operating activities | 171 | 114 | 195 | 261 | 473 | - | - | - | 409 | -225 | 209 | -89 | -247 | -758 |
|---|
| Purchase of available-for-sale investment securities | - | - | - | - | - | 103 | 107 | 124 | 122 | 119 | 105 | 111 | 128 | 162 |
|---|
| Proceeds from Sale and Maturity of Other Investments | - | - | - | - | - | 3 | 106 | 123 | 121 | 118 | 105 | 110 | 126 | 160 |
|---|
| Proceeds from sale of property and equipment | 0 | 0 | - | - | - | 0 | - | 11 | - | - | - | - | 231 | 233 |
|---|
| Pre-delivery deposit and other payments on flight equipment | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 |
|---|
| Pre-delivery deposit refunds on flight equipment | - | - | - | - | - | - | - | - | - | - | - | - | - | 363 |
|---|
| Capitalized interest | - | - | - | - | 10 | 11 | 12 | 9 | 11 | 12 | 17 | 18 | 22 | 14 |
|---|
| Assets under construction for others | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 |
|---|
| Purchase of property and equipment | - | - | - | - | - | - | - | - | - | 393 | 214 | 238 | 256 | 111 |
|---|
| Net cash provided by (used in) investing activities | -67 | -27 | -90 | -302 | -701 | - | - | - | -315 | -554 | -352 | -265 | -37 | 464 |
|---|
| Proceeds from issuance of long-term debt | - | - | - | 148 | 537 | 417 | 630 | 832 | 226 | 1,612 | 614 | 591 | 458 | 424 |
|---|
| Proceeds from DIP financing | - | - | - | - | - | - | - | - | - | - | - | - | - | 300 |
|---|
| Payments on debt obligations | - | - | - | - | - | - | - | 137 | 247 | 254 | 957 | 193 | 337 | 185 |
|---|
| Payments for the early extinguishment of debt | - | - | - | - | - | - | - | - | - | - | 318 | - | 323 | 141 |
|---|
| Payments on finance lease obligations | - | - | - | - | - | - | - | - | 1 | 0 | 1 | 1 | 0 | 0 |
|---|
| Reimbursement (Payment) For Airport Construction | - | - | - | - | - | - | - | - | - | - | - | - | - | -2 |
|---|
| Repurchase of common stock | 1 | 1 | 1 | 2 | 112 | 103 | 47 | 1 | 5 | 2 | 2 | 2 | 3 | 1 |
|---|
| Debt and equity financing costs | - | - | - | - | - | - | - | - | - | - | 3 | 3 | - | 15 |
|---|
| Net cash provided by (used in) financing activities | 157 | -13 | 9 | 144 | 399 | - | - | - | -120 | 1,661 | -289 | 391 | -198 | 380 |
|---|
| Net increase (decrease) in cash, cash equivalents, and restricted cash | - | - | - | - | - | - | - | - | - | 882 | -432 | 37 | -481 | 86 |
|---|
| Interest, net of capitalized interest | - | - | - | - | 7 | 40 | 38 | 65 | 80 | 81 | 136 | 107 | 138 | 176 |
|---|
| Income Taxes Paid, Net | 1 | - | - | - | 96 | -6 | 6 | -73 | 6 | -18 | -112 | -0 | -33 | 4 |
|---|
| Operating Lease, Payments | - | - | - | - | - | - | - | - | 191 | 181 | 261 | 295 | 401 | 532 |
|---|
| Financing cash flows for finance leases | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 |
|---|
| Lease Obligation Incurred | - | - | - | 0 | - | 0 | 1 | 1 | 46 | 1 | 1 | - | 0 | 0 |
|---|
| Operating Lease Obligations Incurred | - | - | - | - | - | - | - | - | 570 | 169 | 683 | 897 | 1,076 | 1,312 |
|---|