Biggest changeThis was driven by an increase in average daily aircraft utilization to 11.1 hours per day for the year ended December 31, 2022, as compared to 9.8 hours per day for the year ended December 31, 2021, as well as a 6% increase in average aircraft in service during the year ended December 31, 2022, as compared to the corresponding prior year period. 65 Operating Expenses Year Ended December 31, Cost per ASM 2022 2021 Change 2022 2021 Change Operating expenses ($ in millions): (a) Aircraft fuel $ 1,160 $ 575 $ 585 102 % 3.66 ¢ 2.14 ¢ 71 % Salaries, wages and benefits 715 616 99 16 % 2.25 2.29 (2) % Aircraft rent 556 530 26 5 % 1.75 1.97 (11) % Station operations 422 384 38 10 % 1.33 1.43 (7) % Sales and marketing 164 109 55 50 % 0.52 0.41 27 % Maintenance, materials and repairs 146 119 27 23 % 0.46 0.44 5 % Depreciation and amortization 45 38 7 18 % 0.14 0.14 — % CARES Act credits — (295) 295 N/M — (1.10) N/M Transaction and merger-related costs 10 — 10 N/M 0.03 — N/M Other operating expenses 153 101 52 51 % 0.48 0.38 26 % Total operating expenses $ 3,371 $ 2,177 $ 1,194 55 % 10.62 ¢ 8.10 ¢ 31 % Operating statistics: Available seat miles (millions) 31,746 26,867 4,879 18 % Average stage length (miles) 991 968 23 2 % Departures 165,447 143,476 21,971 15 % CASM (excluding fuel) (¢) (b) 6.96 5.96 1.00 17 % Adjusted CASM (excluding fuel) (¢) (b) 6.90 7.02 (0.12) (2) % Fuel cost per gallon ($) 3.72 2.17 1.55 71 % Fuel gallons consumed (thousands) 312,115 265,558 46,557 18 % __________________ N/M = Not meaningful (a) Cost per ASM figures may not recalculate due to rounding.
Biggest changeRASM decreased 9% during the year ended December 31, 2023 as compared to the year ended December 31, 2022, driven by a 9% decrease in total revenue per passenger due to fare, as well as the 2% increase in stage length, partially offset by the 0.5 point increase in load factor. 62 Operating Expenses Year Ended December 31, Change Cost per ASM Change 2023 2022 2023 2022 Operating expenses ($ in millions): (a) Aircraft fuel $ 1,130 $ 1,160 $ (30) (3) % 2.99 ¢ 3.66 ¢ (18) % Salaries, wages and benefits 858 715 143 20 % 2.27 2.25 1 % Aircraft rent 554 556 (2) — % 1.47 1.75 (16) % Station operations 516 422 94 22 % 1.36 1.33 2 % Maintenance, materials and repairs 179 146 33 23 % 0.47 0.46 2 % Sales and marketing 164 164 — — % 0.43 0.52 (17) % Depreciation and amortization 50 45 5 11 % 0.13 0.14 (7) % Transaction and merger-related costs, net 1 10 (9) (90) % — 0.03 N/M Other operating expenses 140 153 (13) (8) % 0.38 0.48 (21) % Total operating expenses $ 3,592 $ 3,371 $ 221 7 % 9.50 ¢ 10.62 ¢ (11) % Operating statistics: ASMs (millions) 37,822 31,746 6,076 19 % Average stage length (miles) 1,007 991 16 2 % Passengers (thousands) 30,218 25,486 4,732 19 % Departures 188,841 165,447 23,394 14 % CASM (excluding fuel) (¢) (b) 6.51 6.96 (0.45) (6) % Adjusted CASM (excluding fuel) (¢) (b) 6.50 6.90 (0.40) (6) % Fuel cost per gallon ($) 3.10 3.72 (0.62) (17) % Fuel gallons consumed (thousands) 364,606 312,115 52,491 17 % ________________ N/M = Not meaningful (a) Cost per ASM figures may not recalculate due to rounding.
CASM including net interest and Adjusted CASM including net interest are not determined in accordance with GAAP, may not be comparable across all carriers and should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP. Aircraft Fuel .
Adjusted CASM including net interest and CASM including net interest are not determined in accordance with GAAP, may not be comparable across all carriers and should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP. Aircraft Fuel .
Investing Activities During the year ended December 31, 2022, net cash used in investing activities totaled $154 million, driven by: • $111 million in net payments for pre-delivery deposit activity; • $41 million in cash outflows for capital expenditures; and • $2 million in cash outflows relating to other investing activity.
During the year ended December 31, 2022, net cash used in investing activities totaled $154 million, driven by: • $111 million in net payments for pre-delivery deposit activity; • $41 million in cash outflows for capital expenditures; and • $2 million in cash outflows relating to other investing activity.
For a discussion of such special items and a reconciliation of CASM to CASM (excluding fuel), Adjusted CASM (excluding fuel), Adjusted CASM, CASM including net interest and Adjusted CASM including net interest, please see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Results of Operations.” “Adjusted CASM including net interest” or “Adjusted CASM + net interest” is a non-GAAP measure and means the sum of Adjusted CASM and Net interest expense (income) excluding special items divided by ASMs.
For a discussion of such special items and a reconciliation of CASM to CASM (excluding fuel), Adjusted CASM (excluding fuel), Adjusted CASM, Adjusted CASM including net interest and CASM including net interest, please see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Results of Operations.” “Adjusted CASM including net interest” or “Adjusted CASM + net interest” is a non-GAAP measure and means the sum of Adjusted CASM and net interest expense (income) excluding special items divided by ASMs.
For a discussion of such special items and a reconciliation of CASM to CASM (excluding fuel), Adjusted CASM (excluding fuel), Adjusted CASM, CASM including net interest and Adjusted CASM including net interest, please see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Results of Operations.” “Adjusted CASM (excluding fuel)” is a non-GAAP measure and means operating expenses less aircraft fuel expense, excluding special items, divided by ASMs.
For a discussion of such special items and a reconciliation of CASM to CASM (excluding fuel), Adjusted CASM (excluding fuel), Adjusted CASM, Adjusted CASM including net interest and CASM including net interest, please see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Results of Operations.” “Adjusted CASM (excluding fuel)” is a non-GAAP measure and means operating expenses less aircraft fuel expense, excluding special items, divided by ASMs.
For a discussion of such special items and a reconciliation of CASM to CASM (excluding fuel), Adjusted CASM (excluding fuel), Adjusted CASM, CASM including net interest and Adjusted CASM including net interest, please see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Results of Operations.” “Air traffic liability” means the value of tickets, unearned membership fees and other related fees sold in advance of travel.
For a discussion of such special items and a reconciliation of CASM to CASM (excluding fuel), Adjusted CASM (excluding fuel), Adjusted CASM, Adjusted CASM including net interest and CASM including net interest, please see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Results of Operations.” “Air traffic liability” means the value of tickets, unearned membership fees and other related fees sold in advance of travel.
Global pandemics and related health scares, consumer confidence and discretionary spending, fear of terrorism or war, weakening economic conditions, fare initiatives, fluctuations in fuel prices, labor actions, changes in governmental 61 regulations on taxes and fees, weather and other factors have resulted in significant fluctuations in revenue and results of operations in the past. Seasonality.
Global pandemics and related health scares, consumer confidence and discretionary spending, fear of terrorism or war, weakening economic conditions, fare initiatives, fluctuations in fuel prices, labor actions, changes in governmental regulations on taxes and fees, weather and other factors have resulted in significant fluctuations in revenue and results of operations in the past. Seasonality.
Our net loss of $37 million was also adjusted by the following non-cash items to arrive at cash used in operating activities: • $87 million in gains recognized on sale-leaseback transactions; and • $8 million in deferred tax benefits; partly offset by • $45 million in depreciation and amortization; • $15 million in stock-based compensation expense; • $7 million in losses on extinguishment of debt; and • $1 million in amortization of cash flow hedges, net of tax.
Our net loss of $37 million was also adjusted by the following non-cash items to arrive at cash used in operating activities: • $87 million in gains recognized on sale-leaseback transactions; • $8 million in deferred tax benefits; partially offset by • $45 million in depreciation and amortization; • $15 million in stock-based compensation expense; • $7 million in losses on extinguishment of debt; and • $1 million in amortization of cash flow hedges, net of tax.
“Average daily aircraft utilization” means block hours divided by number of days in the period divided by average aircraft. “Average stage length” means the average number of miles flown per flight segment.
“Average daily aircraft utilization” means block hours divided by number of days in the period divided by average aircraft in service. “Average stage length” means the average number of miles flown per flight segment.
“Treasury” means the United States Department of the Treasury. “TSA” means the United States Transportation Security Administration. “ULCC” means ultra low-cost carrier. “VFR” means visiting friends and relatives.
Department of the Treasury. “TSA” means the United States Transportation Security Administration. “ULCC” means ultra low-cost carrier. “VFR” means visiting friends and relatives.
See “Notes to Consolidated Financial Statements — 9. Debt”. (b) Represents interest on debt obligations. (c) Represents gross cash payments related to our operating lease obligations that are not subject to discount as compared to the obligations measured on our consolidated balance sheets. See “Notes to Consolidated Financial Statements — 10. Operating Leases”.
See “Notes to Consolidated Financial Statements — 8. Debt”. (b) Represents interest on debt obligations. (c) Represents gross cash payments related to our operating lease obligations that are not subject to discount as compared to the obligations measured on our consolidated balance sheets. See “Notes to Consolidated Financial Statements — 9. Operating Leases”.
Additionally, we estimate ETV, which is used to determine the value per mileage credit, based on the historical prices of the flights redeemed using mileage credits and changes to these assumptions could impact the initial allocation of consideration in our co-branded credit card partnership or the amount of revenue recognized or deferred for miles accumulated as a result of travel.
Additionally, we estimate ETV, which is used to determine the value per mile, based on the historical prices of the flights redeemed using miles and changes to these assumptions could impact the initial allocation of consideration in our co-branded credit card partnership or the amount of revenue recognized or deferred for miles accumulated as a result of travel.
As of December 31, 2022, we did not have any other off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our results of operations, financial condition or cash flows.
As of December 31, 2023, we did not have any other off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our results of operations, financial condition or cash flows.
Summary of Significant Accounting Policies” included in Part II, Item 8 of this Annual Report on Form 10-K for a discussion of recent accounting pronouncements. 78 GLOSSARY OF AIRLINE TERMS Set forth below is a glossary of industry terms: “A320 family” means, collectively, the Airbus series of single-aisle aircraft, including the A319ceo, A320ceo, A320neo, A321ceo and A321neo aircraft.
Summary of Significant Accounting Policies” included in Part II, Item 8 of this Annual Report on Form 10-K for a discussion of recent accounting pronouncements. 77 GLOSSARY OF AIRLINE TERMS Set forth below is a glossary of industry terms: “A320 family” means, collectively, the Airbus series of single-aisle aircraft, including the A320ceo, A320neo, A321ceo and A321neo aircraft.
These operating statistics are provided because they are commonly used in the airline industry and, as such, allow readers to compare our performance against our results for the corresponding prior year periods, as well as against the performance of our peers.
These operating statistics are provided because they are commonly used in the airline industry and, as such, allow readers to compare our performance against our results for the corresponding prior year period, as well as against the performance of our peers.
(h) Adjusted CASM is included as supplemental disclosure because we believe it is a useful metric to properly compare our cost management and performance to other peers, as derivations of Adjusted CASM are well-recognized performance measurements in the airline industry 67 that are frequently used by our management, as well as by investors, securities analysts and other interested parties in comparing the operating performance of companies in the airline industry.
(g) Adjusted CASM is included as supplemental disclosure because we believe it is a useful metric to properly compare our cost management and performance to other peers, as derivations of Adjusted CASM are well-recognized performance measurements in the airline industry that are frequently used by our management, as well as by investors, securities analysts and other interested parties in comparing the operating performance of companies in the airline industry.
Our Low Fares Done Right strategy is underpinned by our low-cost structure, and has significantly reduced our cost base by increasing aircraft utilization (with the exception of the impacts of COVID-19), transitioning to larger and more fuel-efficient aircraft, maximizing seat density, renegotiating the majority of our distribution agreements, realigning our network, migrating to a self-service customer service model, enhancing our website and mobile app, boosting employee productivity and contracting with leading specialists to provide us with select operating and other services.
Our Low Fares Done Right strategy is underpinned by our low-cost structure, and has significantly reduced our cost base by increasing aircraft utilization, transitioning to larger and more fuel-efficient aircraft, maximizing seat density, renegotiating the majority of our distribution agreements, realigning our network, migrating to a self-service customer service model, enhancing our website and mobile app, boosting employee productivity and contracting with leading specialists to provide us with select operating and other services.
Commitments and Contractual Obligations Our contractual purchase commitments as of December 31, 2022 include future aircraft and engine acquisitions. Except to the extent set forth in the applicable notes to our consolidated financial statements, the table below does not include commitments that are contingent on events or other factors that are uncertain or unknown at this time.
Commitments and Contractual Obligations Our contractual purchase commitments as of December 31, 2023 include future aircraft and spare engine acquisitions. Except to the extent set forth in the applicable notes to our consolidated financial statements, the table below does not include commitments that are contingent on events or other factors that are uncertain or unknown at this time.
In addition, because derivations of Adjusted net income (loss), EBITDA and Adjusted EBITDA are not determined in accordance with GAAP, such measures are susceptible to varying calculations and not all companies calculate the measures in the same manner.
In addition, because derivations of adjusted pre-tax income (loss), adjusted net income (loss), EBITDA and adjusted EBITDA are not determined in accordance with GAAP, such measures are susceptible to varying calculations and not all companies calculate the measures in the same manner.
Because of these limitations, Adjusted net income (loss), EBITDA and Adjusted EBITDA should not be considered in isolation from or as a substitute for performance measures calculated in accordance with GAAP.
Because of these limitations, adjusted pre-tax income (loss), adjusted net income (loss), EBITDA and adjusted EBITDA should not be considered in isolation from or as a substitute for performance measures calculated in accordance with GAAP.
Some of the limitations applicable to these measures include: Adjusted net income (loss), EBITDA and Adjusted EBITDA do not reflect the impact of certain cash charges resulting from matters we consider not to be indicative of our ongoing operations; Adjusted net income (loss), EBITDA and Adjusted EBITDA do not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments; EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital needs; EBITDA, and Adjusted EBITDA do not reflect the interest expense, or the cash requirements necessary to service interest or principal payments, on our indebtedness or possible cash requirements related to our warrants; although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements; and other companies in our industry may calculate Adjusted net income (loss), EBITDA and Adjusted EBITDA differently than we do, limiting its usefulness as a comparative measure.
Some of the limitations applicable to these measures include: adjusted pre-tax income (loss), adjusted net income (loss), EBITDA and adjusted EBITDA do not reflect the impact of certain cash charges resulting from matters we consider not to be indicative of our ongoing operations; adjusted pre-tax income (loss), adjusted net income (loss), EBITDA and adjusted EBITDA do not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments; EBITDA and adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital needs; EBITDA, and adjusted EBITDA do not reflect the interest expense, or the cash requirements necessary to service interest or principal payments, on our indebtedness or possible cash requirements related to our warrants; although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA and adjusted EBITDA do not reflect any cash requirements for such replacements; and other companies in our industry may calculate adjusted pre-tax income (loss), adjusted net income (loss), EBITDA and adjusted EBITDA differently than we do, limiting their usefulness as comparative measures.
Derivations of net income and EBITDA are well-recognized performance measurements in the airline industry that are frequently used by our management, as well as by investors, securities analysts and other interested parties in comparing the operating performance of companies in our industry. Adjusted net income (loss), EBITDA and Adjusted EBITDA have limitations as analytical tools.
Derivations of pre-tax income (loss), net income and EBITDA are well-recognized performance measurements in the airline industry that are frequently used by our management, as well as by investors, securities analysts and other interested parties in comparing the operating performance of companies in our industry. 66 Adjusted pre-tax income (loss), adjusted net income (loss), EBITDA and adjusted EBITDA have limitations as analytical tools.
Our discussion and analysis of fiscal year 2022 compared to fiscal year 2021 is included herein. For discussion of results for the fiscal year 2020 and analysis of year-to-year comparisons between 2021 and 2020, please refer to “Item 7.
Our discussion and analysis of fiscal year 2023 compared to fiscal year 2022 is included herein. For discussion of results for the fiscal year 2021 and analysis of year-to-year comparisons between 2022 and 2021, please refer to “Item 7.
Accordingly, we cannot reliably quantify future maintenance-related expenses for any significant period of time. As of December 31, 2022, the average age of our aircraft was approximately four years and all of the aircraft in our fleet were financed with operating leases, the last of which is scheduled to expire by the end of 2034.
Accordingly, we cannot reliably quantify future maintenance-related expenses for any significant period of time. As of December 31, 2023, the average age of our aircraft was approximately four years and all of the aircraft in our fleet were financed with operating leases, the last of which is scheduled to expire by the end of 2035.
While we have, over recent years, reduced our concentration in Denver to decrease the impact of seasonality in our business, 26% of our flights during the year ended December 31, 2022 had Denver International Airport as either their origin or destination, as compared to 29% of our flights during the year ended December 31, 2021. Labor .
While we have, over recent years, reduced our concentration in Denver to decrease the impact of seasonality in our business, 24% of our flights during the year ended December 31, 2023 had Denver International Airport as either their origin or destination, as compared to 26% of our flights during the year ended December 31, 2022. Labor .
Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021, which was filed with the SEC on February 23, 2022. Overview Frontier Airlines is an ultra low-cost carrier whose business strategy is focused on Low Fares Done Right .
Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, which was filed with the SEC on February 22, 2023. Overview Frontier Airlines, Inc. (“Frontier”) is an ultra low-cost carrier whose business strategy is focused on Low Fares Done Right .
These deferred tax assets are comprised of $32 million, $11 million and $7 million related to NOLs available to reduce future federal, state and foreign taxable income, respectively.
These deferred tax assets are comprised of $53 million, $11 million and $11 million related to NOLs available to reduce future federal, state and foreign taxable income, respectively.
(d) Represents purchase commitments for aircraft and engines. See “Notes to Consolidated Financial Statements — 14. Commitments and Contingencies”. (e) Represents fixed maintenance reserve payments for aircraft including estimated amounts for contractual price escalations. See “Notes to Consolidated Financial Statements — 10.
(d) Represents purchase commitments for aircraft and engines. See “Notes to Consolidated Financial Statements — 12. Commitments and Contingencies”. (e) Represents fixed maintenance reserve payments for aircraft including estimated amounts for contractual price escalations. See “Notes to Consolidated Financial Statements — 9.
“Revenue passenger miles” or “RPMs” means the number of miles flown by passengers. 80 “RLA” means the United States Railway Labor Act. “Total ancillary revenue per passenger” means ancillary revenue divided by passengers. “Total Revenue per passenger” means the sum of fare revenue, non-fare passenger revenue, and other revenue (collectively, “Total Revenue”) divided by passengers.
“Revenue passenger miles” or “RPMs” means the number of miles flown by passengers. 79 “RLA” means the United States Railway Labor Act. “Total ancillary revenue per passenger” means ancillary revenue divided by passengers. “Total revenue per passenger” means the sum of fare revenue, non-fare passenger revenue, and other revenue (collectively, “Total Revenue”) divided by passengers. “Treasury” means the U.S.
We estimate breakage (mileage credits that are expected to expire unutilized) based on statistical models derived from historical redemption patterns.
We estimate breakage (miles that are expected to expire unutilized) based on statistical models derived from historical redemption patterns.
Breakage assumptions, including the period over which mileage credits are expected to be redeemed, the actual redemption activity for mileage credits, the impact of the COVID-19 pandemic or the estimated fair value of mileage credits expected to be redeemed, could have an impact on revenues in the year in which the change occurs and in future years.
Breakage assumptions, including the period over which miles are expected to be redeemed, the actual redemption activity for miles, or the estimated fair value of miles expected to be redeemed, could have an impact on revenues in the year in which the change occurs and in future years.
For the reconciliation to corresponding GAAP measures, see “—Results of Operations—Reconciliation of CASM to CASM (excluding fuel), Adjusted CASM (excluding fuel), Adjusted CASM, CASM including net interest and Adjusted CASM including net interest.” We generated a net loss of $37 million and $102 million during the years ended December 31, 2022 and 2021, respectively.
For the reconciliation to corresponding GAAP measures, see “Results of Operations—Reconciliation of CASM to CASM (excluding fuel), Adjusted CASM (excluding fuel), Adjusted CASM, Adjusted CASM including net interest and CASM including net interest.” We generated a net loss of $11 million and $37 million during the years ended December 31, 2023 and 2022, respectively.
Maintenance, materials and repair expense increased by $27 million, or 23%, during the year ended December 31, 2022, as compared to the year ended December 31, 2021.
Maintenance, materials and repair expense increased by $33 million, or 23%, during the year ended December 31, 2023, as compared to the year ended December 31, 2022.
As of December 31, 2022, we had $117 million in recoverable aircraft maintenance deposits on our consolidated balance sheets, of which $12 million was included in accounts receivable because the eligible maintenance had been performed and the remaining $105 million was included within aircraft maintenance deposits.
As of December 31, 2023, we had $96 million in recoverable aircraft maintenance deposits on our consolidated balance sheets, of which $12 million was included in accounts receivable because the eligible maintenance had been performed and the remaining $84 million was included within net aircraft maintenance deposits.
(k) CASM including net interest and Adjusted CASM including net interest are included as supplemental disclosures because we believe they are useful metrics to properly compare our cost management and performance to other peers that may have different capital structures and financing strategies, particularly as it relates to financing primary operating assets such as aircraft and engines.
This amount is a component of interest expense. 64 (i) Adjusted CASM including net interest and CASM including net interest are included as supplemental disclosures because we believe they are useful metrics to properly compare our cost management and performance to other peers that may have different capital structures and financing strategies, particularly as it relates to financing primary operating assets such as aircraft and engines.
We believe that fare discounts have and will continue to stimulate demand for Frontier due to our Low Fares Done Right strategy.
We believe that fare discounts, along with unbundled product offerings, have and will continue to stimulate demand for Frontier due to our Low Fares Done Right strategy.
A key element of our competitive strategy is to maintain very low unit costs in order to permit us to compete successfully in price-sensitive markets. In addition, some of the legacy network carriers match LCC and ULCC pricing on portions of their network.
A key element of our competitive strategy is to maintain very low unit costs in order to permit us to compete successfully in price-sensitive markets. In addition, some of the legacy network carriers match LCC and ULCC pricing on portions of their network, including through the selective deployment of so-called “basic economy” fares.
During the years ended December 31, 2022 and 2021, we made $18 million and $20 million, respectively, in maintenance deposit payments to our lessors.
During the years ended December 31, 2023 and 2022, we made $16 million and $18 million, respectively, in maintenance deposit payments, net to our lessors.
For the reconciliation to corresponding GAAP measures, see “—Results of Operations—Reconciliation of Net income (loss) to Adjusted net income (loss) and to EBITDA, Adjusted EBITDA, EBITDAR and Adjusted EBITDAR.” As of December 31, 2022, our total available liquidity was $761 million, made up of cash and cash equivalents.
For the reconciliation to corresponding GAAP measures, see “Results of Operations—Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss), Pre-Tax Income (Loss) to Adjusted Pre-Tax Income (Loss) and Net Income to EBITDA, EBITDAR, Adjusted EBITDA, and Adjusted EBITDAR.” As of December 31, 2023, our total available liquidity was $609 million, made up of cash and cash equivalents.
A320neo A321neo Total Aircraft (a) Engines Year Ending 2023 — 13 13 4 2024 — 33 33 2 2025 17 13 30 4 2026 19 22 41 4 2027 21 21 42 3 Thereafter 10 52 62 2 Total 67 154 221 19 __________________ (a) While the commitments presented above reflect the agreed-upon delivery dates as of December 31, 2022, we have recently experienced delays in the deliveries of Airbus aircraft which may persist in future periods.
A320neo A321neo Total Aircraft (a) Engines Year Ending 2024 — 23 23 2 2025 17 25 42 4 2026 19 22 41 4 2027 21 21 42 3 2028 10 30 40 2 Thereafter — 22 22 — Total 67 143 210 15 __________________ (a) While the commitments presented above reflect the agreed-upon delivery dates as of December 31, 2023, we have recently experienced delays in the deliveries of Airbus aircraft which may persist in future periods.
We have seven union-represented employee groups comprising approximately 87% of our employees as of December 31, 2022.
We have seven union-represented employee groups comprising approximately 86% of our employees as of December 31, 2023.
The following table presents the major indicators of our financial condition and liquidity: December 31, 2022 2021 ($ in millions) Cash and cash equivalents $ 761 $ 918 Total current assets, excluding cash and cash equivalents $ 259 $ 119 Total current liabilities, excluding current maturities of long-term debt and operating leases $ 933 $ 755 Current maturities of long-term debt, net $ 157 $ 127 Long-term debt, net $ 272 $ 287 Stockholders’ equity $ 509 $ 530 Debt to capital ratio 46 % 44 % Debt to capital ratio, including operating lease obligations 85 % 84 % Use of Cash and Future Obligations We expect to meet our cash requirements for the next twelve months through use of our available cash and cash equivalents, our PDP Financing Facility and cash flows from operating activities.
The following table presents the major indicators of our financial condition and liquidity: December 31, 2023 2022 ($ in millions) Cash and cash equivalents $ 609 $ 761 Total current assets, excluding cash and cash equivalents $ 262 $ 259 Total current liabilities, excluding current maturities of long-term debt and operating leases $ 858 $ 933 Current maturities of long-term debt, net $ 251 $ 157 Long-term debt, net $ 219 $ 272 Stockholders’ equity $ 507 $ 509 Debt to capital ratio 48 % 46 % Debt to capital ratio, including operating lease obligations 87 % 85 % Use of Cash and Future Obligations We expect to meet our cash requirements for the next twelve months through use of our available cash and cash equivalents, our PDP Financing Facility and cash flows from operating activities.
Our cost structure has generally allowed us to achieve strong results from operations relative to the rest of the industry during periods of competitive pricing and price discounts and has helped our ability to manage through the COVID-19 pandemic.
Our cost structure has generally allowed us to achieve strong results from operations relative to the rest of the industry during periods of competitive pricing and price discounts.
(i) On February 2, 2022, we repaid the Treasury Loan, which resulted in a one-time write-off of the remaining $7 million in unamortized deferred financing costs related to the Treasury Loan. This amount is a component of interest expense.
(h) On February 2, 2022, we repaid the Treasury Loan, which resulted in a one-time write-off of the remaining $7 million in unamortized deferred financing costs related to the Treasury Loan.
In addition, EBITDAR and Adjusted EBITDAR should not be viewed as a measure of overall performance since they exclude aircraft rent, which is a normal, recurring cash operating expense that is necessary to operate our business.
In addition, EBITDAR and adjusted EBITDAR should not be viewed as a measure of overall performance since they exclude aircraft rent, which is a normal, recurring cash operating expense that is necessary to operate our business. Accordingly, you are cautioned not to place undue reliance on this information.
“Block hours” means the number of hours during which the aircraft is in revenue service, measured from the time of gate departure before take-off until the time of gate arrival at the destination. “CASM” or “unit costs” means operating expenses divided by ASMs. “CASM (excluding fuel)” is a non-GAAP measure and means CASM less fuel expenses divided by ASMs.
“Block hours” means the number of hours during which the aircraft is in revenue service, measured from the time of gate departure before take-off until the time of gate arrival at the destination. “CASM” or “unit costs” means operating expenses divided by ASMs.
The $14 million of outflows from changes in operating assets and liabilities includes: • $94 million in increases in other long-term assets driven by increases in prepaid maintenance and capitalized maintenance; • $40 million in increases in supplies from increased consumable and fuel inventory balances as well as increases to other current assets driven by swaption derivative premiums; • $28 million in increases in accounts receivable; • $18 million in increases in aircraft maintenance deposits; and • $4 million in decreases in accounts payable; partially offset by • $130 million in increases in other liabilities driven by growth in the business primarily through increased leased aircraft return costs, aircraft maintenance costs, and other related accruals; and • $40 million in increases in our air traffic liability as a result of increased bookings.
During the year ended December 31, 2022, net cash used in operating activities totaled $78 million, which was driven by a $37 million net loss, $14 million of outflows from changes in operating assets and liabilities and non-cash adjustments totaling $27 million. 72 The $14 million of outflows from changes in operating assets and liabilities includes: • $94 million in increases in other long-term assets driven by increases in prepaid maintenance and capitalized maintenance; • $40 million in increases in supplies from increased consumable and fuel inventory balances as well as increases to other current assets driven by swaption derivative premiums; • $28 million in increases in accounts receivable; • $18 million in increases in aircraft maintenance deposits; and • $4 million in decreases in accounts payable; partially offset by • $130 million in increases in other liabilities driven by growth in the business primarily through increased leased aircraft return costs, aircraft maintenance costs, and other related accruals; and • $40 million in increases in our air traffic liability as a result of increased bookings.
During the year ended December 31, 2021, net cash used in investing activities totaled $67 million, driven by: • $36 million in net payments for pre-delivery deposit activity; • $27 million in cash outflows for capital expenditures; and • $4 million in cash outflows relating to other investing activity. 76 Financing Activities During the year ended December 31, 2022, net cash provided by financing activities was $75 million, primarily driven by: • $273 million in cash proceeds from debt issuances, consisting of $217 million in draws on our PDP Financing Facility, net of issuance costs, and a $56 million draw on our Barclays facility; • $71 million in net proceeds received from sale-leaseback transactions; and • $1 million in proceeds from the exercise of stock options; partially offset by • $266 million in cash outflows from principal repayments on debt, which include the paydown of the $150 million Treasury Loan, $115 million in PDP Financing Facility payments and $1 million in payments pursuant to our floating rate building note; and • $4 million of payments for tax withholdings related to vesting of share-based awards.
Financing Activities During the year ended December 31, 2023, net cash provided by financing activities was $199 million, primarily driven by: • $163 million in net proceeds received from sale-leaseback transactions; • $171 million in cash proceeds from debt issuances, consisting of $162 million in draws on our PDP Financing Facility, net of issuance costs, and a $9 million draw on our Barclays facility; and • $1 million in proceeds from the exercise of stock options; partially offset by • $131 million in cash outflows from principal repayments on debt, which include $130 million in PDP Financing Facility payments and $1 million in payments pursuant to our floating rate building note; and • $5 million cash outflows for payments related to tax withholdings of share-based awards. 73 During the year ended December 31, 2022, net cash provided by financing activities was $75 million, primarily driven by: • $273 million in cash proceeds from debt issuances, consisting of $217 million in draws on our PDP Financing Facility, net of issuance costs, and $56 million draw on our Barclays facility; • $71 million in net proceeds received from sale-leaseback transactions; and • $1 million in proceeds from the exercise of stock options; partially offset by • $266 million in cash outflows from principal repayments on debt, which include the paydown of the $150 million Treasury Loan, $115 million in PDP Financing Facility payments and $1 million in payments pursuant to our floating rate building note; and • $4 million of payments for tax withholdings related to vesting of share-based awards.
None of these ten aircraft are reflected in the table above given they are not committed purchase agreements. Separately, we have various leases with respect to real property as well as various agreements among airlines relating to fuel consortia or fuel farms at airports. Under some of these contracts, we are party to joint and several liability regarding damages.
Separately, we have various leases with respect to real property as well as various agreements among airlines relating to fuel consortia or fuel farms at airports. Under some of these contracts, we are party to joint and several liability regarding damages.
Reconciliation of Net income (loss) to Adjusted net income (loss) and to EBITDA, Adjusted EBITDA, EBITDAR and Adjusted EBITDAR Year Ended December 31, 2022 2021 (in millions) Non-GAAP financial data (unaudited): Adjusted net income (loss) (a) $ (17) $ (299) EBITDA (a) $ — $ (79) EBITDAR (b) $ 556 $ 451 Adjusted EBITDA (a) $ 12 $ (364) Adjusted EBITDAR (b) $ 568 $ 156 __________________ (a) Adjusted net income (loss), EBITDA and Adjusted EBITDA are included as supplemental disclosures because we believe they are useful indicators of our operating performance.
Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss), Pre-Tax Income (Loss) to Adjusted Pre-Tax Income (Loss) and Net Income to EBITDA, EBITDAR, Adjusted EBITDA, and Adjusted EBITDAR Year Ended December 31, 2023 2022 (in millions) Non-GAAP financial data (unaudited): Adjusted pre-tax income (loss) (a) $ 34 $ (19) Adjusted net income (loss) (a) $ 28 $ (17) EBITDA (a) $ 47 $ — EBITDAR (b) $ 601 $ 556 Adjusted EBITDA (a) $ 49 $ 12 Adjusted EBITDAR (b) $ 603 $ 568 __________________ (a) Adjusted pre-tax income (loss), adjusted net income (loss), EBITDA and adjusted EBITDA are included as supplemental disclosures because we believe they are useful indicators of our operating performance.
(c) Represents $19 million in employee retention costs and $16 million in transaction costs, including banking, legal and accounting fees, incurred in connection with the proposed Merger with Spirit, offset by $25 million received from Spirit for the reimbursement of incurred Merger-related expenses.
Represent s $19 million in employee retention costs and $16 million in transaction costs, including banking, legal and accounting fees, incurred in connection with the terminated merger with Spirit, partially offset by $25 million received from Spirit for the reimbursement of incurred merger-related expenses for the year ended December 31, 2022.
“FAA” means the United States Federal Aviation Administration. “Fare revenue” consists of base fares for air travel, including mileage credits redeemed under our frequent flyer program, unused and expired passenger credits, other redeemed or expired travel credits and revenue derived from charter flights. “Fare revenue per passenger” means fare revenue divided by passengers. “FTE” means full-time equivalent employee.
“Fare revenue” consists of base fares for air travel, including miles redeemed under our frequent flyer program, unused and expired passenger credits, other redeemed or expired travel credits and revenue derived from charter flights. “Fare revenue per passenger” means fare revenue divided by passengers.
This was primarily due to higher average daily utilization per aircraft and more average aircraft in service compared to the year ended December 31, 2021, which resulted in higher maintenance including associated contract labor costs as well as higher aircraft materials expenses.
This was primarily due to more average aircraft in service and higher average daily utilization per aircraft, which resulted in higher maintenance costs, including higher airframe check and materials expenses, as well as associated contract labor costs. Sales and Marketing .
Operating Leases”. 74 Cash Flows The following table presents information regarding our cash flows in the years ended December 31, 2022 and 2021: Year Ended December 31, 2022 2021 (in millions) Net cash provided by (used in) operating activities $ (78) $ 216 Net cash used in investing activities (154) (67) Net cash provided by financing activities 75 391 Net increase (decrease) in cash, cash equivalents and restricted cash (157) 540 Cash, cash equivalents and restricted cash at beginning of period 918 378 Cash, cash equivalents and restricted cash at end of period $ 761 $ 918 Operating Activities During the year ended December 31, 2022, net cash used in operating activities totaled $78 million, which was driven by a $37 million net loss, $14 million of outflows from changes in operating assets and liabilities and non-cash adjustments totaling $27 million.
Operating Leases”. 71 Cash Flows The following table presents information regarding our cash flows in the years ended December 31, 2023 and 2022: Year Ended December 31, 2023 2022 (in millions) Net cash used in operating activities $ (261) $ (78) Net cash used in investing activities (90) (154) Net cash provided by financing activities 199 75 Net decrease in cash, cash equivalents and restricted cash (152) (157) Cash, cash equivalents and restricted cash at beginning of period 761 918 Cash, cash equivalents and restricted cash at end of period $ 609 $ 761 Operating Activities During the year ended December 31, 2023, net cash used in operating activities totaled $261 million, which was driven by an $11 million net loss, $211 million of outflows from changes in operating assets and liabilities and non-cash adjustments totaling $39 million.
Total operating expenses during the year ended December 31, 2022 totaled $3,371 million, resulting in a cost per available seat mile (“CASM”) of 10.62¢, compared to 8.10¢ for the year ended December 31, 2021.
Total operating expenses during the year ended December 31, 2023 totaled $3,592 million, resulting in a cost per available seat mile (“CASM”) of 9.50¢, compared to 10.62¢ for the year ended December 31, 2022. Fuel expense was 3% lower during the year ended December 31, 2023, as compared to the year ended December 31, 2022.
For the reconciliation to corresponding GAAP measures, see “—Results of Operations—Reconciliation of CASM to CASM (excluding fuel), Adjusted CASM (excluding fuel), Adjusted CASM, CASM including net interest and Adjusted CASM including net interest.” 72 Liquidity, Capital Resources and Financial Position Overview As of December 31, 2022, we had $761 million in total available liquidity, made up of cash and cash equivalents.
For the reconciliation to corresponding GAAP measures, see “Results of Operations—Reconciliation of CASM to CASM (excluding fuel), Adjusted CASM (excluding fuel), Adjusted CASM, Adjusted CASM including net interest and CASM including net interest.” (c) Stage Length Adjusted (SLA) to 1,000 miles: Adjusted CASM (excluding fuel) * Square root (stage length / 1,000). 69 Liquidity, Capital Resources and Financial Position Overview As of December 31, 2023, we had $609 million in total available liquidity, made up of cash and cash equivalents.
On February 2, 2022, we repaid the $150 million outstanding under the Treasury Loan pursuant to the secured loan program established under the CARES Act. The repayment of this loan unencumbered our co-branded credit card program and related brand assets that secured the Treasury Loan obligation.
On February 2, 2022, we repaid the $150 million outstanding under our term loan facility (the “Treasury Loan”) with the U.S. Department of the Treasury (the “Treasury”). The repayment of this loan unencumbered our co-branded credit card program and related brand assets that secured the Treasury Loan obligation.
To the extent that we are unable to maintain our low-cost structure, our ability to compete effectively may be impaired. In addition, if our competitors engage in fare wars or similar behavior, our financial performance could be adversely impacted. Aircraft Fuel . Fuel expense represents one of the single largest operating expense for most airlines, including ours.
In addition, if our competitors engage in fare wars or similar behavior, our financial performance could be adversely impacted. Aircraft Fuel . Fuel expense represents one of the single largest operating expense for most airlines, including ours.
Operating Leases—Aircraft Rent Expense and Maintenance Obligations." Critical Accounting Policies and Estimates We prepare our consolidated financial statements in accordance with generally accepted accounting principles in the United States (“GAAP”). In doing so, we make estimates and assumptions that affect our reported amounts of assets, liabilities, revenue and expenses, as well as related disclosure of contingent assets and liabilities.
Critical Accounting Policies and Estimates We prepare our consolidated financial statements in accordance with GAAP. In doing so, we make estimates and assumptions that affect our reported amounts of assets, liabilities, revenue and expenses, as well as related disclosure of contingent assets and liabilities.
As part of our assessment of whether a valuation allowance is warranted, we consider all available positive and negative evidence in conjunction with evaluating the source and availability of taxable income to utilize such deferred tax assets.
As part of our assessment of whether a valuation allowance is warranted, we consider all available positive and negative evidence in conjunction with evaluating the source and availability of taxable income to utilize such deferred tax assets. A significant piece of objective negative evidence evaluated was the cumulative loss incurred over the three-year period ended December 31, 2023.
Leases for 21 of our aircraft could generally be renewed at rates based on fair market value at the end of a lease term for extensions ranging from less than one year to four years.
These leases expire between 2025 and the end of 2035. Leases for 42 of our aircraft could generally be renewed at rates based on fair market value at the end of a lease term for extensions ranging from two years to four years.
During October 2019, we entered into an amendment with Airbus that allows us the option to convert 18 A320neo aircraft to A321XLR aircraft. This conversion right is available until June 2023, per the latest amendment, and is not reflected in the table above as this option has not been exercised.
During October 2019, we entered into an amendment with Airbus that allows us the option to convert 18 A320neo aircraft to A321XLR aircraft. This conversion right is not reflected in the table above as this option has not been exercised. As of December 31, 2023, all 136 aircraft in our fleet were subject to operating leases.
See the reconciliation to corresponding GAAP measures provided below. 66 Reconciliation of CASM to CASM (excluding fuel), Adjusted CASM (excluding fuel), Adjusted CASM, CASM including net interest and Adjusted CASM including net interest Year Ended December 31, 2022 2021 ($ in millions) Per ASM (¢) ($ in millions) Per ASM (¢) Non-GAAP financial data (unaudited): (a) CASM 10.62 8.10 Aircraft fuel (1,160) (3.66) (575) (2.14) CASM (excluding fuel) (b) 6.96 5.96 Transaction and merger-related costs, net (c) (10) (0.03) — — Asset impairment (d) (7) (0.02) — — Collective bargaining contract ratification (e) (2) (0.01) — — Early lease termination costs (f) — — (11) (0.04) CARES Act – grant recognition and employee retention credits (g) — — 295 1.10 Adjusted CASM (excluding fuel) (b) 6.90 7.02 Aircraft fuel 1,160 3.66 575 2.14 Adjusted CASM (h) 10.56 9.16 Net interest expense (income) — — 27 0.11 CARES Act - write-off of deferred financing costs due to paydown of loan (i) (7) (0.02) — — CARES Act – mark to market impact for warrants (j) — — (22) (0.09) Adjusted CASM + net interest (k) 10.54 9.18 CASM 10.62 8.10 Net interest expense (income) — — 27 0.11 CASM + net interest (k) 10.62 8.21 __________________ (a) Cost per ASM figures may not recalculate due to rounding.
See the reconciliation to corresponding GAAP measures provided below. 63 Reconciliation of CASM to CASM (excluding fuel), Adjusted CASM (excluding fuel), Adjusted CASM, Adjusted CASM including net interest and CASM including net interest Year Ended December 31, 2023 2022 ($ in millions) Per ASM (¢) ($ in millions) Per ASM (¢) Non-GAAP financial data: (a) CASM 9.50 10.62 Aircraft fuel (1,130) (2.99) (1,160) (3.66) CASM (excluding fuel) (b) 6.51 6.96 Transaction and merger-related costs, net (c) (1) (0.01) (10) (0.03) Other operating costs - legal fees (d) (1) — — — Asset impairment (e) — — (7) (0.02) Collective bargaining contract ratification (f) — — (2) (0.01) Adjusted CASM (excluding fuel) (b) 6.50 6.90 Aircraft fuel 1,130 2.99 1,160 3.66 Adjusted CASM (g) 9.49 10.56 Net interest expense (income) (35) (0.09) — — CARES Act - write-off of deferred financing costs due to paydown of loan (h) — — (7) (0.02) Adjusted CASM + net interest (i) 9.40 10.54 CASM 9.50 10.62 Net interest expense (income) (35) (0.10) — — CASM + net interest (i) 9.40 10.62 __________________ (a) Cost per ASM figures may not recalculate due to rounding.
The following table presents our distribution channel mix: Year Ended December 31, Distribution Channel 2022 2021 Change Our website, mobile app and other direct channels 70 % 71 % (1) pts Third-party channels 30 % 29 % 1 pts Maintenance, Materials and Repairs .
The following table presents our distribution channel mix: Year Ended December 31, Change Distribution Channel 2023 2022 Our website, mobile app and other direct channels 72 % 70 % 2 pts Third-party channels 28 % 30 % (2) pts Depreciation and Amortization .
Other Operating Expenses . Other operating expenses increased by $52 million, or 51%, during the year ended December 31, 2022, as compared to the year ended December 31, 2021.
Other Operating Expenses . Other operating expenses decreased by $13 million, or 8%, during the year ended December 31, 2023, as compared to the year ended December 31, 2022.
While we have already completed the substantial majority of strategic initiatives to reduce our unit operating costs, we believe that we are well positioned to maintain our low unit operating costs relative to our competitors through on-going strategic initiatives, including continuing our cost optimization efforts and further realizing economies of scale.
We believe that we are well positioned to 60 maintain our low unit operating costs relative to our competitors through on-going strategic initiatives, including continuing our cost optimization efforts and further realizing economies of scale. To the extent that we are unable to maintain our low-cost structure, our ability to compete effectively may be impaired.
We refer to accounting estimates of this type as critical accounting estimates, which we discuss below. For a detailed discussion of our significant accounting policies, please refer to “Notes to Consolidated Financial Statements — 1.
We refer to accounting estimates of this type as critical accounting estimates, which we discuss below. For a detailed discussion of our significant accounting policies, please refer to “Notes to Consolidated Financial Statements — 1. Summary of Significant Accounting Policies.” Frequent Flyer Program Our FRONTIER Miles program provides frequent flyer travel awards to program members based on accumulated miles.
As a result, maintenance events occurring closer to the end of the lease term will generally have shorter depreciation periods than those occurring earlier in the lease term.
Accordingly, heavy maintenance is depreciated over the shorter of either the remaining lease term or the period until the next estimated heavy maintenance event. As a result, maintenance events occurring closer to the end of the lease term will generally have shorter depreciation periods than those occurring earlier in the lease term.
In connection with the PSP Promissory Notes and the Treasury Loan, we issued to the Treasury warrants to purchase 3,117,940 shares of our common stock at a weighted-average price of $6.95 per share.
By repaying the amounts outstanding under the Treasury Loan, our co-branded credit card program and related brand assets that collateralized the Treasury Loan are now unencumbered. In connection with the PSP Promissory Notes and Treasury Loan, we issued to the Treasury warrants to purchase 3,117,940 shares of FGHI common stock at a weighted-average price of $6.95 per share.
Leased Aircraft Return Costs Our aircraft operating lease agreements generally require us to return aircraft airframes and engines to the lessor in a certain condition or pay an amount to the lessor based on the airframe and engine’s actual return condition. 63 These return provisions are evaluated at inception of the lease and throughout the lease terms and are accounted for as either fixed or variable lease payments (depending on the nature of the lease return condition).
For the year ended December 31, 2023, holding other factors constant, a 10% change in our estimated frequent flyer breakage rate would have resulted in a change to passenger revenues of approximately $3 million, or less than 1%. 75 Leased Aircraft Return Costs Our aircraft operating lease agreements generally require us to return aircraft airframes and engines to the lessor in a certain condition or pay an amount to the lessor based on the airframe and engine’s actual return condition.These return provisions are evaluated at inception of the lease and throughout the lease terms and are accounted for as either fixed or variable lease payments (depending on the nature of the lease return condition).
Income Tax Valuation Allowance As of December 31, 2022, our total deferred tax assets, net of an $8 million valuation allowance, were $677 million, which included $50 million of deferred tax assets related to NOL carry forwards.
Income Tax Valuation Allowance As of December 31, 2023, our total deferred tax assets, net of a $48 million valuation allowance, were $757 million, which included $75 million of deferred tax assets related to net operating loss (“NOL”) carry forwards.
As of December 31, 2022 and 2021, our total frequent flyer liability was $45 million and $54 million, respectively. The contract to sell mileage credits under the co-branded credit card partnership has multiple performance obligations.
Miles are accumulated as a result of travel, purchases using the co-branded credit card and purchases from other participating partners. As of each of December 31, 2023 and 2022, our total frequent flyer liability was $45 million. The contract to sell miles under the co-branded credit card partnership has multiple performance obligations.
As a result, derivations of Net income and EBITDA, including Adjusted net income (loss) and Adjusted EBITDA, as presented may not be directly comparable to similarly titled measures presented by other companies. For the foregoing reasons, each of Adjusted net income (loss), EBITDA and Adjusted EBITDA has significant limitations which affect its use as an indicator of our profitability.
As a result, derivations of pre-tax income (loss), net income (loss) and EBITDA, including adjusted pre-tax income (loss), adjusted net income (loss) and adjusted EBITDA, as presented may not be directly comparable to similarly titled measures presented by other companies.
As a result of the proposed Merger with Spirit, we incurred $10 million in related net costs during the year ended December 31, 2022, including $19 million in employee retention costs and $16 million in transaction costs, which are made up of banking, legal and accounting fees, among others, charged in connection with the Merger, offset by $25 million received from Spirit for the reimbursement of incurred merger-related expenses upon the termination of the Merger agreement.
During the year ended December 31, 2023, we incurred $1 million in merger-related costs, as compared to $10 million in net costs during the year ended December 31, 2022, which included $19 million in employee retention costs and $16 million in transaction costs, primarily related to legal and other professional fees, partially offset by the $25 million received from Spirit for the reimbursement of incurred merger-related expenses.
The following table summarizes current and long-term material cash requirements as of December 31, 2022, which we expect to fund primarily with operating and financing cash flows (in millions): Material Cash Requirements 2023 2024 2025 2026 2027 Thereafter Total Debt obligations (a) $ 157 $ 137 $ — $ — $ — $ 137 $ 431 Interest commitments (b) 20 7 5 6 6 6 50 Operating lease obligations (c) 478 462 447 383 317 1,005 3,092 Flight equipment purchase obligations (d) 760 1,974 1,767 2,358 2,448 3,758 13,065 Maintenance deposit obligations (e) 3 3 3 3 4 5 21 Total $ 1,418 $ 2,583 $ 2,222 $ 2,750 $ 2,775 $ 4,911 $ 16,659 __________________ (a) Includes principal commitments only associated with our PDP Financing Facility pertaining to deliveries through 2024, our floating rate building note through 2023, our affinity card unsecured debt due through 2029 and the PSP Promissory Notes through 2031.
The following table summarizes current and long-term material cash requirements as of December 31, 2023, which we expect to fund primarily with operating and financing cash flows (in millions): Material Cash Requirements 2024 2025 2026 2027 2028 Thereafter Total Debt obligations (a) $ 252 $ 76 $ — $ — $ 66 $ 80 $ 474 Interest commitments (b) 22 8 7 7 5 3 52 Operating lease obligations (c) 566 563 500 434 352 1,417 3,832 Flight equipment purchase obligations (d) 1,391 2,500 2,358 2,448 2,403 1,356 12,456 Maintenance deposit obligations (e) 3 3 3 4 4 1 18 Total $ 2,234 $ 3,150 $ 2,868 $ 2,893 $ 2,830 $ 2,857 $ 16,832 __________________ (a) Includes principal commitments only associated with our PDP Financing Facility with borrowings as of December 31, 2023 pertaining to aircraft with deliveries through 2025, our floating rate building note through June 2024, our affinity card unsecured debt due through 2029 and the PSP Promissory Notes through 2031.
Once these maintenance holidays expire, these aircraft will require more maintenance as they age and our maintenance and repair expenses for each of our aircraft will be incurred at approximately the same intervals. When these more significant maintenance activities occur, this will result in out-of-service periods during which our aircraft are dedicated to maintenance activities and unavailable to generate revenue.
Once these maintenance holidays expire, these 61 aircraft will require more maintenance as they age and our maintenance and repair expenses for each of our aircraft will be incurred at approximately the same intervals.
CASM (excluding fuel) and Adjusted CASM (excluding fuel) are not determined in accordance with GAAP and should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP.
CASM (excluding fuel) and Adjusted CASM (excluding fuel) are not determined in accordance with GAAP and should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP. (c) Represents $1 million in employee retention costs incurred in connection with the terminated merger with Spirit for the year ended December 31, 2023.
Certain of our aircraft and other financing transactions include provisions that require us to make payments to preserve an expected economic return to the lenders if that economic return is diminished due to certain changes in law or regulations.
We believe that our insurance would cover most of our exposure to liabilities and related indemnities associated with the commercial real estate leases and aircraft, services, equipment lease and sale and financing agreements described above. 74 Certain of our aircraft and other financing transactions include provisions that require us to make payments to preserve an expected economic return to the lenders if that economic return is diminished due to certain changes in law or regulations.
Aircraft fuel expense increased by $585 million, or 102%, during the year ended December 31, 2022, as compared to the corresponding prior year period. The increase was primarily due to a 71% increase in fuel rate and a 18% increase in fuel gallons consumed due to increased capacity. Salaries, Wages and Benefits .
Aircraft fuel expense decreased by $30 million, or 3%, during the year ended December 31, 2023, as compared to the year ended December 31, 2022. The decrease was primarily due to a 17% decrease in fuel cost per gallon, substantially offset by the 17% increase in gallons consumed, driven by higher capacity. Salaries, Wages and Benefits .
Considering these aforementioned non-GAAP adjustments and the related tax impacts, our adjusted (non-GAAP) net loss was $17 million for the year ended December 31, 2022, as compared to an adjusted (non-GAAP) net loss of $299 million for the year ended December 31, 2021.
Considering the aforementioned non-GAAP operating adjustments along with the $7 million non-operating write-off of deferred financing costs during the year ended December 31, 2022, due to the repayment of the CARES Act loan and the related tax impacts of these adjustments, our adjusted (non-GAAP) net loss was $17 million for the year ended December 31, 2022.