Biggest changeThe increase in capacity was driven by the 16% increase in average aircraft in service during the year ended December 31, 2024, as compared to the year ended December 31, 2023, partially offset by a 9% decrease in average daily aircraft utilization for the corresponding prior year period due primarily to our disciplined capacity deployment focused on peak days of the week. 64 Operating Expenses Year Ended December 31, Change Cost per ASM Change 2024 2023 2024 2023 Operating expenses ($ in millions): (a) Aircraft fuel $ 1,041 $ 1,130 $ (89) (8) % 2.61 ¢ 2.99 ¢ (13) % Salaries, wages and benefits 954 858 96 11 % 2.39 2.27 5 % Aircraft rent 675 554 121 22 % 1.69 1.47 15 % Station operations 637 516 121 23 % 1.60 1.36 18 % Maintenance, materials and repairs 209 179 30 17 % 0.52 0.47 11 % Sales and marketing 178 164 14 9 % 0.45 0.43 5 % Depreciation and amortization 72 50 22 44 % 0.18 0.13 38 % Transaction and merger-related costs — 1 (1) N/M — — N/M Other operating expenses (49) 140 (189) N/M (0.12) 0.38 N/M Total operating expenses $ 3,717 $ 3,592 $ 125 3 % 9.32 ¢ 9.50 ¢ (2) % Operating statistics: ASMs (millions) 39,871 37,822 2,049 5 % Average stage length (miles) 894 1,007 (113) (11) % Passengers (thousands) 33,296 30,218 3,078 10 % Departures 216,374 188,841 27,533 15 % CASM (excluding fuel) (¢) (b) 6.71 6.51 0.20 3 % Adjusted CASM (excluding fuel) (¢) (b) 6.81 6.50 0.31 5 % Fuel cost per gallon ($) 2.73 3.10 (0.37) (12) % Fuel gallons consumed (thousands) 381,444 364,606 16,838 5 % ________________ N/M = Not meaningful (a) Cost per ASM figures may not recalculate due to rounding.
Biggest changeCapacity, as measured by ASMs, for the year ended December 31, 2025 as compared to the year ended December 31, 2024, remained consistent due to an 11% increase in average aircraft in service, offset by an 11% decrease in average daily aircraft utilization. 65 Operating Expenses Year Ended December 31, Change Cost per ASM Change 2025 2024 2025 2024 Operating expenses ($ in millions): (a) Aircraft fuel $ 929 $ 1,041 $ (112) (11) % 2.33 ¢ 2.61 ¢ (11) % Salaries, wages and benefits 1,016 954 62 6 % 2.56 2.39 7 % Aircraft rent 748 675 73 11 % 1.88 1.69 11 % Station operations 717 637 80 13 % 1.80 1.60 13 % Maintenance, materials and repairs 209 209 — — % 0.53 0.52 2 % Sales and marketing 159 178 (19) (11) % 0.40 0.45 (11) % Depreciation and amortization 91 72 19 26 % 0.23 0.18 28 % Other operating expenses 4 (49) 53 N/M 0.01 (0.12) N/M Total operating expenses $ 3,873 $ 3,717 $ 156 4 % 9.74 ¢ 9.32 ¢ 5 % Operating statistics: ASMs (millions) 39,754 39,871 (117) — % Average stage length (miles) 919 894 25 3 % Passengers (thousands) 33,200 33,296 (96) — % Departures 205,622 216,374 (10,752) (5) % CASM (excluding fuel) (¢) (b) 7.41 6.71 0.70 10 % Adjusted CASM (excluding fuel) (¢) (b) 7.41 6.81 0.60 9 % Fuel cost per gallon ($) 2.47 2.73 (0.26) (10) % Fuel gallons consumed (thousands) 375,527 381,444 (5,917) (2) % ________________ N/M = Not meaningful (a) Cost per ASM figures may not recalculate due to rounding.
Our net income of $85 million was also adjusted by the following non-cash items to arrive at cash used in operating activities: • $294 million in gains recognized on sale-leaseback transactions; partially offset by • $72 million in depreciation and amortization; • $16 million in stock-based compensation expense; • $1 million loss on extinguishment of debt; and • $1 million in amortization of cash flow hedges, net of tax.
Our net income of $85 million was also adjusted by the following non-cash items to arrive at net cash used in operating activities: • $294 million in gains recognized on sale-leaseback transactions; partially offset by • $72 million in depreciation and amortization; • $16 million in stock-based compensation expense; • $1 million loss on extinguishment of debt; and • $1 million in amortization of cash flow hedges, net of tax.
Financing Activities During the year ended December 31, 2024, net cash provided by financing activities was $288 million, primarily driven by: • $476 million in cash proceeds from debt issuances, consisting of $444 million of net borrowings on our Pre-delivery Credit Facilities, $20 million in draws on our Barclays facility and $12 million in new borrowings on our building note; • $264 million in net proceeds received from sale-leaseback transactions; and • $1 million in proceeds from the exercise of stock options; partially offset by • $447 million in cash outflows from principal repayments on debt, which include $431 million in Pre-delivery Credit Facilities payments and $16 million in payments pursuant to our previous building note; and • $6 million cash outflows for payments related to tax withholdings of share-based awards.
During the year ended December 31, 2024, net cash provided by financing activities was $288 million, primarily driven by: • $476 million in cash proceeds from debt issuances, consisting of $444 million of net borrowings on our Pre-delivery Credit Facilities, $20 million in draws on our Barclays facility and $12 million in new borrowings on our building notes; • $264 million in net proceeds received from sale-leaseback transactions; and • $1 million in proceeds from the exercise of stock options; partially offset by • $447 million in cash outflows from principal repayments on debt, which include $431 million in Pre-delivery Credit Facilities payments and $16 million in payments pursuant to our previous building note; and • $6 million cash outflows for payments related to tax withholdings of share-based awards.
In assessing the future potential lease return costs we consider the future anticipated costs and scope of maintenance events (largely driven by projected number of flight hours and cycles estimated to be utilized on the aircraft and engines prior to return), estimated timing of such events including the timing since the last expected major maintenance event, the date the aircraft is due to be returned to the lessor, contractual terms of the lease and maintenance provider agreements, current condition of each aircraft, age of the aircraft at lease expiration, type of engine, projected number of hours and cycles run on the engines at the time of return and the number of projected cycles run on the airframe at the time of return, among other estimates.
In assessing the future potential lease return costs, we consider the future anticipated costs and scope of maintenance events (largely driven by projected number of flight hours and cycles estimated to be utilized on the aircraft and engines prior to return), estimated timing of such events including the timing since the last expected major maintenance event, the date the aircraft is due to be returned to the lessor, contractual terms of the lease and maintenance provider agreements, current condition of each aircraft, number of heavy maintenance events on engines, age of the aircraft at lease expiration, type of engine, projected number of hours and cycles run on the engines at the time of return and the number of projected cycles run on the airframe at the time of return, among other estimates.
We expect that these new aircraft will require less maintenance when they are first placed into service (sometimes called a “maintenance holiday”) because the aircraft will benefit from manufacturer warranties and also will be able to operate for a significant period of time, generally measured in years, before the most expensive scheduled maintenance 62 obligations, known as heavy maintenance, are required.
We expect that these new aircraft will require less maintenance when they are first placed into service (sometimes called a “maintenance holiday”) because the aircraft will benefit from manufacturer warranties and also will be able to operate for a significant period of time, generally measured in years, before the most expensive scheduled maintenance obligations, known as heavy maintenance, are required.
The amount of the deferred tax assets considered realizable, however, could be adjusted if estimates of future taxable income during the carryforward period are reduced or increased or if objective negative evidence in the form of cumulative losses is no longer present and additional weight is given to subjective evidence such as our projections for growth.
The amount of the deferred tax assets considered realizable, however, could be adjusted if estimates of future taxable income during the carryforward period are reduced or increased or if objective negative evidence in the form of cumulative losses is no longer present and additional weight is given to subjective evidence such as our projections for taxable income.
During the year ended December 31, 2024, as a result of the change in the overall net deferred tax position net income generated, we reduced the valuation allowance by $18 million and maintained a valuation allowance of $19 million against our federal and state NOL related deferred tax assets due to the uncertainty of future income to be generated.
During the year ended December 31, 2024, as a result of the change in the overall net deferred tax position and pre-tax income generated, we reduced the valuation allowance by $18 million and maintained a valuation allowance of $19 million against our federal and state NOL-related deferred tax assets due to the uncertainty of future income to be generated.
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. 62 Aircraft Fuel . Fuel expense represents one of the single largest operating expense for most airlines, including ours.
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.
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; 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.
We consider sources of taxable income from prior period carryback periods, future reversals of existing taxable temporary differences, tax planning strategies and future taxable income when assessing the future utilization of deferred tax assets.
We consider sources of taxable income from prior period carryback 79 periods, future reversals of existing taxable temporary differences, tax planning strategies and future taxable income when assessing the future utilization of deferred tax assets.
(f) 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.
(d) 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.
As of December 31, 2024, 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. 76 Commitments and Contractual Obligations As of December 31, 2024, our contractual purchase commitments include future aircraft and spare engine acquisitions.
As of December 31, 2025, 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. 76 Commitments and Contractual Obligations As of December 31, 2025, our contractual purchase commitments include future aircraft and spare engine acquisitions.
(c) We reached a legal settlement with a former lessor for breach of contract for a total of $40 million (please refer to “Notes to Consolidated Financial Statements — 12. Commitments and Contingencies” for additional information). $38 million of the settlement represents a one-time reimbursement of damages incurred and $2 million relates to the reimbursement of previously recorded legal expenses.
(c) We reached a legal settlement with a former lessor for breach of contract for a total of $40 million (please refer to “Notes to Consolidated Financial Statements — 11. Commitments and Contingencies” for additional information). $38 million of the settlement represents a one-time reimbursement of damages incurred and $2 million relates to the reimbursement of previously recorded legal expenses.
“EPA” means the United States Environmental Protection Agency. “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.
“EPA” means the United States Environmental Protection Agency. “Fare revenue” consists of base fares for air travel, including miles redeemed under our frequent flyer program, unused and expired passenger credits and revenue derived from charter flights. “Fare revenue per passenger” means fare revenue divided by passengers.
Although our operations have not been impacted as of December 31, 2024, this inspection program may have an adverse impact on our operations, particularly when we are required to temporarily take aircraft out of service.
Although our operations have not been impacted as of December 31, 2025, this inspection program may have an adverse impact on our operations, particularly when we are required to temporarily take aircraft out of service.
(b) These metrics are not calculated in accordance with GAAP. For the reconciliation to the corresponding GAAP measures of the aforementioned non-GAAP adjusted measures, see “Reconciliation of CASM to CASM (excluding fuel), Adjusted CASM (excluding fuel), Adjusted CASM, Adjusted CASM including net interest and CASM including net interest”. Aircraft Fuel .
(b) These metrics are not calculated in accordance with GAAP. For the reconciliation to the corresponding GAAP measures of the aforementioned non-GAAP adjusted measures, see “Reconciliation of CASM to CASM (excluding fuel), Adjusted CASM (excluding fuel), Adjusted CASM, Adjusted CASM including net interest and CASM including net interest.” Aircraft Fuel .
Our discussion and analysis of fiscal year 2024 compared to fiscal year 2023 is included herein. For a discussion of the results of operations for fiscal year 2022 and comparisons between fiscal year 2023 and fiscal year 2022, please refer to “Item 7.
Our discussion and analysis of fiscal year 2025 compared to fiscal year 2024 is included herein. For a discussion of the results of operations for fiscal year 2023 and comparisons between fiscal year 2024 and fiscal year 2023, please refer to “Item 7.
Any changes in the assumptions outlined above related to our co-branded credit card partnership at agreement inception would impact the allocation of consideration received and the resulting timing of when revenues from the each of the specific performance obligation would be recognized.
Any changes in the assumptions outlined above related to our co-branded credit card partnership at agreement inception or material modification would impact the allocation of consideration received and the resulting timing of when revenues from the each of the specific performance obligation would be recognized.
Given that the accounting for the arrangement will follow our heavy maintenance accounting and is dependent on many projected factors such as flight hours, shop visit timing and scope, and the stand-alone value of 79 certain maintenance services, there are significant estimates that impact the accounting of our per-flight-hour maintenance agreements including amounts capitalized, expensed and treated as capitalized maintenance as well as the timing of each.
Given that the accounting for the arrangement will follow our heavy maintenance accounting and is dependent on many projected factors such as flight hours, shop visit timing and scope, and the stand-alone value of certain maintenance services, there are significant estimates that impact the accounting of our per-flight-hour maintenance agreements including amounts capitalized as recoverable pre-paid maintenance, expensed and treated as capitalized maintenance as well as the timing of each.
In 2024 and 2023, we extended the term for certain aircraft operating leases that were slated to expire between 2025 and 2027, and between 2023 and 2024, respectively.
In 2025 and 2024, we extended the term for certain aircraft operating leases that were slated to expire between 2026 and 2027, and between 2025 and 2027, respectively.
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.
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, customer rights to book future travel, and other related fees sold in advance of travel.
(b) During the years ended December 31, 2024 and 2023, we recorded $5 million and $37 million non-cash valuation allowances, respectively, against our U.S. federal and state NOL deferred tax assets, which largely do not expire, mainly as a result of being in a three-year cumulative pre-tax loss position, which has no impact on cash taxes and is not reflective of our effective tax rate for deductible NOLs generated or actual cash tax obligations created.
(b) During the year ended December 31, 2024, we recorded a $5 million non-cash valuation allowance against our U.S. federal and state NOL deferred tax assets, which largely do not expire, mainly as a result of being in a three-year cumulative pre-tax loss position, which has no impact on cash taxes and is not reflective of our effective tax rate for deductible NOLs generated or actual cash tax obligations created.
See “Notes to Consolidated Financial Statements — 8. Debt”. (b) Represents interest and commitment fees on debt obligations and our undrawn Revolving Loan Facility. (c) Represents gross cash payments related to our operating fixed 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 — 7. Debt.” (b) Represents interest and commitment fees on debt obligations and our undrawn Revolving Loan Facility. (c) Represents gross cash payments related to our operating fixed lease obligations that are not subject to discount as compared to the obligations measured on our consolidated balance sheets.
Changes to the assumptions utilized in the estimation of these lease return costs are accounted for on a cumulative catch-up basis. As of December 31, 2024 and 2023, our total leased aircraft return cost liability was $49 million and $26 million, respectively.
Changes to the assumptions utilized in the estimation of these lease return costs are accounted for on a cumulative catch-up basis. As of December 31, 2025 and 2024, our total leased aircraft return cost liability was $19 million and $49 million, respectively.
For the years ended December 31, 2024 and 2023, we 78 recorded a benefit of $14 million and $53 million, respectively, to aircraft rent in our consolidated statement of operations related to previously accrued lease return costs that were variable in nature and associated with the anticipated utilization and condition of the airframes at the original return date.
For the years ended December 31, 2025 and 2024, we recorded a benefit of $27 million and $14 million, respectively, to aircraft rent in our consolidated statement of operations related to previously accrued lease return costs that were variable in nature and associated with the anticipated utilization and condition of the airframes at the original return date.
For the year ended December 31, 2024, 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%.
For the year ended December 31, 2025, 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 $4 million, or less than 1%.
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, 2023, which was filed with the SEC on February 20, 2024.
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, 2024, which was filed with the SEC on February 18, 2025.
Furthermore, we have a valuation allowance related to our $11 million of foreign deferred tax assets.
Furthermore, we maintained a valuation allowance related to our $11 million of foreign deferred tax assets.
We believe that we are well positioned to 61 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 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, planned increases in aircraft utilization 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.
Our Low Fares Done Right strategy is underpinned by our low-cost structure, and has significantly reduced our cost base by optimizing aircraft utilization with disciplined capacity deployment across peak and off peak periods to align capacity with expected travel demand patterns, transitioning to larger and more fuel-efficient aircraft, maximizing seat density, renegotiating the majority of our distribution agreements, realigning and simplifying our network, enhancing our website and mobile app, boosting employee productivity and contracting with leading specialists to provide us with select operating and other services.
Our strategy is underpinned by our low-cost structure, and has significantly reduced our cost base by optimizing aircraft utilization to align capacity with expected travel demand patterns, transitioning to larger and more fuel-efficient aircraft, maximizing seat density, renegotiating the majority of our distribution agreements, realigning and simplifying our network, enhancing our website and mobile app, boosting employee productivity and contracting with leading specialists to provide us with select operating and other services.
As of December 31, 2024, the average age of our aircraft was approximately five years and all of the aircraft in our fleet were financed with operating leases, the last of which is scheduled to expire in 2036. Please refer to “Notes to Consolidated Financial Statements — 9. Operating Leases” for further discussion.
As of December 31, 2025, the average age of our aircraft was approximately five years and all of the aircraft in our fleet were financed with operating leases, the last of which is scheduled to expire in 2037. Please refer to “Notes to Consolidated Financial Statements — 8. Operating Leases” for further discussion.
The following table presents our distribution channel mix: Year Ended December 31, Change Distribution Channel 2024 2023 Our website, mobile app and other direct channels 72 % 72 % — pt Third-party channels 28 % 28 % — pt Depreciation and Amortization .
The following table presents our distribution channel mix: Year Ended December 31, Change Distribution Channel 2025 2024 Our website, mobile app and other direct channels 70 % 72 % (2) pt Third-party channels 30 % 28 % 2 pt Depreciation and Amortization .
The Revolving Loan Facility also permits us to enter into additional indebtedness secured by our loyalty program and brand-related assets, to the extent such indebtedness is pari passu to that of the Revolving Loan Facility. Our primary uses of cash are for working capital, aircraft PDPs, debt repayments and capital expenditures.
The Revolving Loan Facility also permits us to enter into additional indebtedness secured by our loyalty program and brand-related assets, to the extent such indebtedness is pari passu with the Revolving Loan Facility. Our primary uses of cash are for working capital, aircraft PDPs, debt repayments and capital expenditures. Our single largest capital commitment relates to the acquisition of aircraft.
We are currently in negotiations with the ALPA, the AFA-CWA and the IBT regarding the next labor contract. Please refer to “Notes to Consolidated Financial Statements — 12. Commitments and Contingencies” for additional information. Maintenance, Materials and Repairs and Maintenance Reserve Obligations .
We are currently in negotiations with the ALPA, AFA-CWA, and aircraft technicians represented by IBT regarding the next labor contract. Please refer to “Notes to Consolidated Financial Statements — 11. Commitments and Contingencies” for additional information. Maintenance, Materials and Repairs and Maintenance Reserve Obligations .
We had $502 million of total debt, net, of which $261 million was short-term and consisted primarily of amounts outstanding under our Pre-delivery Credit Facilities.
We had $614 million of total debt, net, of which $301 million was short-term and consisted primarily of amounts outstanding under our Pre-delivery Credit Facilities.
Other operating resulted in a net gain of $49 million during the year ended December 31, 2024, compared to an expense of $140 million during the year ended December 31, 2023.
Other operating resulted in an expense of $4 million during the year ended December 31, 2025, compared to a net gain of $49 million during the year ended December 31, 2024.
Miles are accumulated as a result of travel, purchases using the co-branded credit card and purchases from other participating partners. As of December 31, 2024 and 2023, our total frequent flyer liability was $49 million and $45 million, respectively. The contract to sell miles 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, For Less price guarantee, and purchases from other participating partners. As of December 31, 2025 and 2024, our total frequent flyer liability was $60 million and $49 million, respectively. The contract to sell miles under the co-branded credit card partnership has multiple performance obligations.
Investing Activities During the year ended December 31, 2024, net cash used in investing activities totaled $75 million, driven by: • $76 million in cash outflows for capital expenditures; and • $2 million in cash outflows relating to other investing activity; partially offset by • $3 million in net proceeds for PDP activity. 75 During the year ended December 31, 2023, net cash used in investing activities totaled $90 million, driven by: • $51 million in cash outflows for capital expenditures; • $36 million in net outflows for PDP activity; and • $3 million in cash outflows relating to other investing activity.
Investing Activities During the year ended December 31, 2025, net cash used in investing activities totaled $99 million, driven by: • $75 million in cash outflows for capital expenditures; and • $24 million in net expenditures for PDP activity. 75 During the year ended December 31, 2024, net cash used in investing activities totaled $75 million, driven by: • $76 million in cash outflows for capital expenditures; and • $2 million in cash outflows relating to other investing activity; partially offset by • $3 million in net proceeds for PDP activity.
Please refer to “Notes to Consolidated Financial Statements — 15. Income Taxes” for additional information. 70 Comparative Operating Statistics The following table sets forth our operating statistics for the years ended December 31, 2024 and 2023.
Please refer to “Notes to Consolidated Financial Statements — 13. Income Taxes” for additional information. 71 Comparative Operating Statistics The following table sets forth our operating statistics for the years ended December 31, 2025 and 2024.
Depreciation and amortization expense increased by $22 million, or 44%, during the year ended December 31, 2024, as compared to the year ended December 31, 2023, primarily due to an increase in capitalized maintenance depreciation due to our growing fleet. Other Operating .
Depreciation and amortization expense increased by $19 million, or 26%, during the year ended December 31, 2025, as compared to the year ended December 31, 2024, primarily due to an increase in capitalized maintenance depreciation driven by our growing fleet. Other Operating .
These deferred tax assets are comprised of $45 million, $11 million and $11 million related to NOLs available to reduce future federal, state and foreign taxable income, respectively.
These deferred tax assets are comprised of $93 million, $16 million and $15 million related to NOLs available to reduce future federal, state and foreign taxable income, respectively.
We have seven union-represented employee groups comprising approximately 87% of our employees as of December 31, 2024.
We have seven union-represented employee groups comprising approximately 86% of our employees as of December 31, 2025.
As of December 31, 2024, our Pre-delivery Credit Facilities, which allow us to draw up to an aggregate of $478 million, had $329 million outstanding. As of December 31, 2024, we had $404 million of PDPs held by Airbus, which have been partially financed by our Pre-delivery Credit Facilities.
As of December 31, 2025, our Pre-delivery Credit Facilities, which allow us to draw up to an aggregate of $391 million, had $348 million outstanding. As of December 31, 2025, we had $428 million of PDPs held by Airbus, which have been partially financed by our Pre-delivery Credit Facilities.
The following table presents the major indicators of our financial condition and liquidity as of: December 31, 2024 2023 ($ in millions) Cash and cash equivalents $ 740 $ 609 Total current assets, excluding cash and cash equivalents $ 250 $ 262 Total current liabilities, excluding current maturities of long-term debt and operating leases $ 927 $ 858 Current maturities of long-term debt, net $ 261 $ 251 Long-term debt, net $ 241 $ 219 Stockholders’ equity $ 604 $ 507 Debt to capital ratio 45 % 48 % Debt to capital ratio, including operating lease obligations 88 % 87 % 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 Pre-delivery Credit Facilities, and cash flows from operating activities.
The following table presents the major indicators of our financial condition and liquidity as of: December 31, 2025 2024 ($ in millions) Cash and cash equivalents $ 671 $ 740 Total current assets, excluding cash and cash equivalents $ 287 $ 250 Total current liabilities, excluding current maturities of long-term debt, net and operating leases $ 1,023 $ 927 Current maturities of long-term debt, net $ 301 $ 261 Long-term debt, net $ 313 $ 241 Stockholders’ equity $ 491 $ 604 Debt to capital ratio 56 % 45 % Debt to capital ratio, including operating lease obligations 92 % 88 % 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 Pre-delivery Credit Facilities, and cash flows from operating activities.
Our total debt, net was comprised of $329 million outstanding under our PDP Financing Facility, $100 million outstanding under our pre-purchased miles facility with Barclays Bank Delaware (“Barclays”), $66 million in 10-year, low-interest loans (collectively, the “PSP Promissory Notes”) from the U.S.
Our total debt, net was comprised of $348 million outstanding under our PDP Financing Facility, $105 million of 2025-1 EETCs, $101 million outstanding under our pre-purchased miles facility with Barclays Bank Delaware (“Barclays”), and $66 million in 10-year loans (collectively, the “PSP Promissory Notes”) from the U.S.
This amount is a component of interest expense within our consolidated statements of operations. 67 (h) 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.
(f) 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.
Accordingly, you are cautioned not to place undue reliance on this information. 68 Year Ended December 31, 2024 2023 (in millions) Adjusted net income (loss) reconciliation (unaudited): Net income (loss) $ 85 $ (11) Non-GAAP Adjustments (a) : Legal settlement (38) — Transaction and merger-related costs — 1 Other operating costs - legal fees — 1 Write-off of deferred financing costs 1 — Pre-tax impact (37) 2 Tax benefit (expense) related to non-GAAP adjustments — — Valuation allowance (b) 5 37 Net income (loss) impact $ (32) $ 39 Adjusted net income (loss) $ 53 $ 28 Adjusted pre-tax income (loss) reconciliation (unaudited): Income (loss) before income taxes $ 86 $ 32 Pre-tax impact (37) 2 Adjusted pre-tax income (loss) $ 49 $ 34 69 Year Ended December 31, 2024 2023 (in millions) EBITDA, EBITDAR, Adjusted EBITDA and Adjusted EBITDAR reconciliation (unaudited): Net income (loss) $ 85 $ (11) Plus (minus): Interest expense 36 29 Capitalized interest (32) (28) Interest income and other (32) (36) Income tax expense (benefit) 1 43 Depreciation and amortization 72 50 EBITDA 130 47 Plus: Aircraft rent 675 554 EBITDAR $ 805 $ 601 EBITDA $ 130 $ 47 Plus (minus) (a) : Legal settlement (38) — Transaction and merger-related costs — 1 Other operating costs - legal fees — 1 Adjusted EBITDA 92 49 Plus: Aircraft rent 675 554 Adjusted EBITDAR $ 767 $ 603 __________________ (a) See “Reconciliation of CASM to CASM (excluding fuel), Adjusted CASM (excluding fuel), Adjusted CASM, Adjusted CASM including net interest and CASM including net interest” above for discussion on adjusting items.
Accordingly, you are cautioned not to place undue reliance on this information. 69 Year Ended December 31, 2025 2024 (in millions) Adjusted net income (loss) reconciliation (unaudited): Net income (loss) $ (137) $ 85 Non-GAAP Adjustments (a) : Legal settlement — (38) Write-off of deferred financing costs — 1 Pre-tax impact — (37) Tax benefit (expense) related to non-GAAP adjustments — — Valuation allowance (b) — 5 Net income (loss) impact $ — $ (32) Adjusted net income (loss) $ (137) $ 53 Adjusted pre-tax income (loss) reconciliation (unaudited): Income (loss) before income taxes $ (134) $ 86 Pre-tax impact — (37) Adjusted pre-tax income (loss) $ (134) $ 49 70 Year Ended December 31, 2025 2024 (in millions) EBITDA, EBITDAR, Adjusted EBITDA and Adjusted EBITDAR reconciliation (unaudited): Net income (loss) $ (137) $ 85 Plus (minus): Interest expense 46 36 Capitalized interest (35) (32) Interest income and other (26) (32) Income tax expense (benefit) 3 1 Depreciation and amortization 91 72 EBITDA (58) 130 Plus: Aircraft rent 748 675 EBITDAR $ 690 $ 805 EBITDA $ (58) $ 130 Plus (minus) (a) : Legal settlement — (38) Adjusted EBITDA (58) 92 Plus: Aircraft rent 748 675 Adjusted EBITDAR $ 690 $ 767 __________________ (a) See “Reconciliation of CASM to CASM (excluding fuel), Adjusted CASM (excluding fuel), Adjusted CASM, Adjusted CASM including net interest and CASM including net interest” above for discussion on adjusting items.
The primary difference between the effective tax rate and the federal statutory rate for the year ended December 31, 2024 was related to a decrease in our valuation allowance relating to federal and state net operating losses (“NOLs”). 66 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, 2024 2023 ($ in millions) Per ASM (¢) ($ in millions) Per ASM (¢) Non-GAAP financial data: (a) CASM 9.32 9.50 Aircraft fuel (1,041) (2.61) (1,130) (2.99) CASM (excluding fuel) (b) 6.71 6.51 Legal settlement (c) 38 0.10 — — Transaction and merger-related costs (d) — — (1) (0.01) Other operating costs - legal fees (e) — — (1) — Adjusted CASM (excluding fuel) (b) 6.81 6.50 Aircraft fuel 1,041 2.61 1,130 2.99 Adjusted CASM (f) 9.42 9.49 Net interest expense (income) (28) (0.07) (35) (0.09) Write-off of deferred financing costs (g) (1) — — — Adjusted CASM + net interest (h) 9.35 9.40 CASM 9.32 9.50 Net interest expense (income) (28) (0.07) (35) (0.10) CASM + net interest (h) 9.25 9.40 __________________ (a) Cost per ASM figures may not recalculate due to rounding.
The primary difference between the effective tax rate and the federal statutory rate for the year ended December 31, 2025 was related to an increase in our valuation allowance relating to federal and state net operating losses (“NOLs”). 67 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, 2025 2024 ($ in millions) Per ASM (¢) ($ in millions) Per ASM (¢) Non-GAAP financial data: (a) CASM 9.74 9.32 Aircraft fuel (929) (2.33) (1,041) (2.61) CASM (excluding fuel) (b) 7.41 6.71 Legal settlement (c) — — 38 0.10 Adjusted CASM (excluding fuel) (b) 7.41 6.81 Aircraft fuel 929 2.33 1,041 2.61 Adjusted CASM (d) 9.74 9.42 Net interest expense (income) (15) (0.04) (28) (0.07) Write-off of deferred financing costs (e) — — (1) — Adjusted CASM + net interest (f) 9.70 9.35 CASM 9.74 9.32 Net interest expense (income) (15) (0.04) (28) (0.07) CASM + net interest (f) 9.70 9.25 __________________ (a) Cost per ASM figures may not recalculate due to rounding.
While we have, over recent years, reduced our concentration in Denver to decrease the impact of seasonality in our business, 23% of our flights during the year ended December 31, 2024 had Denver International Airport as either their origin or destination, as compared to 24% of our flights during the year ended December 31, 2023. Labor.
As we increase our routes in other markets, we have reduced our concentration in Denver to decrease the impact of seasonality in our business. During the year ended December 31, 2025, 21% of our flights had Denver International Airport as either their origin or destination, as compared to 23% of our flights during the year ended December 31, 2024. Labor.
Since 2022, we have introduced aircraft into our fleet that use the Pratt & Whitney PW1100 Geared Turbo Fan (“GTF”) engine, and we have selected this engine for most of our planned future deliveries.
Pratt & Whitney. Since 2022, we have introduced aircraft into our fleet that use the Pratt & Whitney PW1100 Geared Turbo Fan (“GTF”) engine, and we have selected this engine for our planned future deliveries. During 2023, Pratt & Whitney announced the requirement, mandated by the U.S.
Aircraft rent expense increased by $121 million, or 22%, during the year ended December 31, 2024, as compared to the year ended December 31, 2023, primarily due to a larger fleet and increased aircraft lease return costs. Station Operations .
Aircraft rent expense increased by $73 million, or 11%, during the year ended December 31, 2025, as compared to the year ended December 31, 2024, primarily due to a larger fleet, partially offset by lower aircraft lease return costs. Station Operations .
There can be no assurance that the projections utilized will not materially change in the future given the inherent difficulty in forecasting future utilization of aircraft over their lease terms; however, the estimates utilized are the best available at the time the financial statements were issued.
There can be no assurance that the projections utilized will not materially change in the future given the inherent difficulty in forecasting future utilization of aircraft over their lease terms, as well as the shop visit timing particularly considering new engine technology we deploy in our fleet; however, the estimates utilized are the best available at the time the financial statements were issued.
Operating Expenses Total operating expenses during the year ended December 31, 2024 increased to $3,717 million, resulting in a cost per available seat mile (“CASM”) of 9.32¢, a decrease of 2% compared to the year ended December 31, 2023. Fuel expense was $89 million lower, as compared to the corresponding prior year period.
Operating Expenses Total operating expenses during the year ended December 31, 2025 increased to $3,873 million, resulting in a cost per available seat mile (“CASM”) of 9.74¢, an increase of 5% compared to the year ended December 31, 2024. Fuel expense was $112 million lower, as compared to the corresponding prior year period.
Our results of operations for any interim period are not necessarily indicative of those for the entire year because the air transportation business and our route network are subject to seasonal fluctuations. We generally expect demand to be greater in the second and third quarters compared to the rest of the year.
Our results of operations for any interim period are not necessarily indicative of those for the entire year because the air transportation business and our route network are subject to seasonal fluctuations. We generally expect demand to be greater in the summer months and less in the winter months, apart from the holiday season.
Our net loss of $11 million was also adjusted by the following non-cash items to arrive at cash used in operating activities: • $147 million in gains recognized on sale-leaseback transactions; partially offset by • $50 million in depreciation and amortization; • $43 million in deferred tax expense primarily due to the recognition of a valuation allowance; • $14 million in stock-based compensation expense; and • $1 million in amortization of cash flow hedges, net of tax.
Our net loss of $137 million was also adjusted by the following non-cash items to arrive at net cash used in operating activities: • $302 million in gains recognized on sale-leaseback transactions; partially offset by • $91 million in depreciation and amortization; • $21 million in stock-based compensation expense; • $3 million in deferred tax expense; and • $1 million in amortization of cash flow hedges, net of tax.
Income Tax Valuation Allowance As of December 31, 2024, our total deferred tax assets, net of a $30 million valuation allowance, were $988 million, which included $67 million of deferred tax assets related to NOL carry forwards.
Income Tax Valuation Allowance As of December 31, 2025, our total deferred tax assets, net of a $65 million valuation allowance, were $1,225 million, which included $124 million of deferred tax assets related to NOL carry forwards.
Our single largest capital commitment relates to the acquisition of aircraft. As of December 31, 2024, we operated all of our 159 aircraft under operating leases. PDPs relating to future deliveries under our agreement with Airbus are required at various times prior to each aircraft’s delivery date.
As of December 31, 2025, we operated all of our 176 aircraft under operating leases. PDPs relating to future deliveries under our agreement with 73 Airbus are required at various times prior to each aircraft’s delivery date.
Our effective tax rate for the year ended December 31, 2024 was an expense of 1.2%, compared to an expense of 134.4% for the year ended December 31, 2023, on pre-tax income for both periods.
Our effective tax rate for the year ended December 31, 2025 was an expense of 2.2%, compared to an expense of 1.2% for the year ended December 31, 2024, on pre-tax loss and income, respectively.
As of December 31, 2024, we had a firm obligation to purchase 187 A320neo family aircraft and 11 additional spare engines to be delivered by 2031. Of our aircraft commitments, 29 had committed operating leases for deliveries occurring between 2025 and 2026.
As of December 31, 2025, we had a firm obligation to purchase 168 A320neo family aircraft and 21 additional spare engines to be delivered by 2031. Of our aircraft commitments, 20 had committed operating leases for deliveries occurring between 2026 and 2027. We intend to evaluate financing options for the remaining aircraft.
We believe that fare discounts, along with more customer optionality over product offerings, have and will continue to stimulate demand for Frontier due to our Low Fares Done Right strategy.
We believe that fare discounts, along with more customer optionality over product offerings and enhancements to our frequent flyer program, have and will continue to stimulate demand for Frontier.
Year Ended December 31, 2024 2023 Change Operating statistics (unaudited) (a) ASMs (millions) 39,871 37,822 5 % Departures 216,374 188,841 15 % Average stage length (miles) 894 1,007 (11) % Block hours 554,399 523,440 6 % Average aircraft in service 146 126 16 % Aircraft – end of period 159 136 17 % Average daily aircraft utilization (hours) 10.3 11.3 (9) % Passengers (thousands) 33,296 30,218 10 % Average seats per departure 205 199 3 % RPMs (millions) 30,630 30,798 (1) % Load factor 76.8 % 81.4 % (4.6) pts Fare revenue per passenger ($) 43.09 42.26 2 % Non-fare passenger revenue per passenger ($) 67.50 73.85 (9) % Other revenue per passenger ($) 2.79 2.66 5 % Total ancillary revenue passenger ($) 70.29 76.51 (8) % Total revenue per passenger ($) 113.38 118.77 (5) % RASM (¢) 9.47 9.49 — % CASM (¢) 9.32 9.50 (2) % CASM (excluding fuel) (¢) (b) 6.71 6.51 3 % CASM + net interest (¢) (b) 9.25 9.40 (2) % Adjusted CASM (¢) (b) 9.42 9.49 (1) % Adjusted CASM (excluding fuel) (¢) (b) 6.81 6.50 5 % Adjusted CASM (excluding fuel), SLA 1,000 (¢) (b)(c) 6.44 6.52 (1) % Adjusted CASM + net interest (¢) (b) 9.35 9.40 (1) % Adjusted CASM + net interest, SLA 1,000 (¢) (b)(d) 8.84 9.43 (6) % Fuel cost per gallon ($) 2.73 3.10 (12) % Fuel gallons consumed (thousands) 381,444 364,606 5 % Full-time equivalent employees 7,913 7,214 10 % _________________ (a) Figures may not recalculate due to rounding.
Year Ended December 31, 2025 2024 Change Operating statistics (unaudited) (a) Available Seat Miles (“ASMs”) (millions) 39,754 39,871 — % Departures 205,622 216,374 (5) % Average stage length (miles) 919 894 3 % Block hours 541,304 554,399 (2) % Average aircraft in service 162 146 11 % Aircraft – end of period 176 159 11 % Average daily aircraft utilization (hours) 9.2 10.3 (11) % Passengers (thousands) 33,200 33,296 — % Average seats per departure 209 205 2 % RPMs (millions) 31,187 30,630 2 % Load factor 78.4 % 76.8 % 1.6 pts Fare revenue per passenger ($) 44.60 43.09 4 % Non-fare passenger revenue per passenger ($) 63.79 67.50 (5) % Other revenue per passenger ($) 3.78 2.79 35 % Total ancillary revenue passenger ($) 67.57 70.29 (4) % Total revenue per passenger ($) 112.17 113.38 (1) % Total revenue per available seat mile (“RASM”) (¢) 9.37 9.47 (1) % RASM, stage-length adjusted to 1,000 miles (¢) (c) 8.98 8.95 — % Cost per available seat mile (“CASM”) (¢) 9.74 9.32 5 % CASM (excluding fuel) (¢) (b) 7.41 6.71 10 % CASM + net interest (¢) (b) 9.70 9.25 5 % Adjusted CASM (¢) (b) 9.74 9.42 3 % Adjusted CASM (excluding fuel) (¢) (b) 7.41 6.81 9 % Adjusted CASM (excluding fuel), stage-length adjusted to 1,000 (¢) (b)(c) 7.10 6.44 10 % Adjusted CASM + net interest (¢) (b) 9.70 9.35 4 % Adjusted CASM + net interest, stage-length adjusted to 1,000 (¢) (b)(c) 9.30 8.84 5 % Fuel cost per gallon ($) 2.47 2.73 (10) % Fuel gallons consumed (thousands) 375,527 381,444 (2) % Full-time equivalent employees 7,656 7,913 (3) % _________________ (a) Figures may not recalculate due to rounding.
As of December 31, 2024, we had capitalized $209 million of rate per hour payments which are probable to be recovered via future shop visits. Recent Accounting Pronouncements See “Notes to Consolidated Financial Statements — 1.
As of December 31, 2025, we had capitalized $275 million of rate per hour payments considered pre-paid maintenance, included within other assets on our consolidated balance sheets, which are probable to be recovered via future shop visits. Recent Accounting Pronouncements See “Notes to Consolidated Financial Statements — 1.
Aircraft fuel expense decreased by $89 million, or 8%, during the year ended December 31, 2024, as compared to the year ended December 31, 2023. The decrease was primarily due to a 12% decrease in fuel cost per gallon, partially offset by the 5% increase in gallons consumed, driven by higher capacity. Salaries, Wages and Benefits .
Aircraft fuel expense decreased by $112 million, or 11%, during the year ended December 31, 2025, as compared to the year ended December 31, 2024. The decrease was primarily due to a 10% decrease in fuel cost per gallon, as well as a 2% decrease in gallons consumed. Salaries, Wages and Benefits .
See “Notes to Consolidated Financial Statements — 9. Operating Leases”. (d) Represents purchase commitments for aircraft and engines. See “Notes to Consolidated Financial Statements — 12. Commitments and Contingencies”.
See “Notes to Consolidated Financial Statements — 8. Operating Leases.” (d) Represents purchase commitments for aircraft and engines. See “Notes to Consolidated Financial Statements — 11.
Overview The following table provides select financial and operational information for the years ended December 31, 2024 and 2023 (in millions, except percentages): Year Ended December 31, Change 2024 2023 Total operating revenues $ 3,775 $ 3,589 5 % Total operating expenses $ 3,717 $ 3,592 3 % Income (loss) before income taxes $ 86 $ 32 169 % Available seat miles (“ASMs”) 39,871 37,822 5 % Revenues Total operating revenues for the year ended December 31, 2024 totaled $3,775 million, an increase of 5% compared to the year ended December 31, 2023.
Overview The following table provides select financial and operational information for the years ended December 31, 2025 and 2024 (in millions, except percentages): Year Ended December 31, Change 2025 2024 Total operating revenues $ 3,724 $ 3,775 (1) % Total operating expenses $ 3,873 $ 3,717 4 % Income (loss) before income taxes $ (134) $ 86 N/M Available seat miles (“ASMs”) 39,754 39,871 — % Earnings (loss) per share, diluted $ (0.60) $ 0.37 N/M Revenues Total operating revenues for the year ended December 31, 2025 totaled $3,724 million, a decrease of 1% compared to the year ended December 31, 2024.
CASM (excluding fuel), a non-GAAP measure, increased 3% to 6.71¢, on a 5% increase in capacity, for the year ended December 31, 2024, as compared to the corresponding prior year period, due to the aforementioned drivers of increased non-fuel expenses.
CASM (excluding fuel), a non-GAAP measure, increased 10% to 7.41¢, while capacity remained consistent, for the year ended December 31, 2025, as compared to the corresponding prior year period, due to the aforementioned drivers of increased non-fuel expenses.
This movement was primarily driven by the increase in sale-leaseback gains, as a result of 23 aircraft inductions subject to sale-leaseback transactions during the year ended December 31, 2024, compared to 11 aircraft inductions subject to sale-leaseback transactions in the corresponding prior year period, as well as a legal settlement gain of $40 million during the year ended December 31, 2024.
This movement was primarily driven by a legal settlement gain of $40 million during the year ended December 31, 2024, as well as increases to travel, taxes, insurance, and IT costs, partially offset by the increase in sale-leaseback gains compared to the corresponding prior year period. Other Income (Expense).
During 2023, Pratt & Whitney announced the requirement, mandated by the FAA, that certain engines be removed for inspection due to a possible condition in the powdered metal used to manufacture certain engine parts.
Federal Aviation Administration, that certain engines be removed for inspection due to a possible condition in the powdered metal used to manufacture certain engine parts.
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.
The table below does not include commitments that are contingent on events or other factors that are uncertain or unknown at this time.
After giving effect to the aforementioned non-GAAP operating adjustments and related tax impacts, as well as the $5 million valuation allowance and the write-off of $1 million in unamortized deferred financing costs for the year ended December 31, 2024, and the $37 million valuation allowance in the year ended December 31, 2023, our adjusted net income, a non-GAAP measure, was $53 million and $28 million, respectively, for the years ended December 31, 2024 and 2023.
There were no non-GAAP adjustments for the year ended December 31, 2025. Considering the aforementioned non-GAAP adjustments and the $5 million valuation allowance and the write-off of $1 million in unamortized deferred financing costs for the year ended December 31, 2024, our adjusted net income, a non-GAAP measure, was $53 million for the year ended December 31, 2024.
No warrants have been exercised as of December 31, 2024. 72 We continue to monitor our covenant compliance with various parties, including, but not limited to, our lenders and credit card processors. As of the date of this report, we are in compliance with all of our covenants.
As of December 31, 2025, Warrants to purchase 237,274 shares of FGHI common stock were outstanding and set to expire during 2026. We continue to monitor our covenant compliance with various parties, including, but not limited to, our lenders and credit card processors. As of the date of this report, we are in compliance with all of our covenants.
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.
During the year ended December 31, 2024, net cash used in operating activities totaled $82 million, which was driven by non-cash adjustments totaling $204 million, partially offset by $85 million of net income and $37 million of inflows from changes in operating assets and liabilities.
Other Income (Expense). Other income decreased by $7 million, or 20%, during the year ended December 31, 2024, as compared to the year ended December 31, 2023. The decrease was primarily due to lower interest income from lower balances in interest-bearing cash accounts and the increase in interest expense, net of capitalized interest. Income Taxes.
Other income decreased by $13 million, or 46%, during the year ended December 31, 2025, as compared to the year ended December 31, 2024. The decrease was primarily due to increased interest expense, driven by higher principal balances on our debt and decreased interest income from lower interest-bearing cash accounts, partially offset by greater capitalized interest. Income Taxes.
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.
Financing Activities During the year ended December 31, 2025, net cash provided by financing activities was $555 million, primarily driven by: • $492 million in cash proceeds from debt issuances, net of issuance costs, consisting of $205 million drawn on our Revolving Loan Facility, $181 million of net borrowings on our Pre-delivery Credit Facilities, $105 million of borrowings related to Class A-1 Equipment Certificates and $1 million drawn on our Barclays facility; • $441 million in net proceeds received from sale-leaseback transactions; and • $6 million in proceeds from the exercise of stock options; partially offset by • $380 million in cash outflows from principal repayments on debt, which include $205 million in Revolving Loan Facility payments, $163 million in Pre-delivery Credit Facilities payments and $12 million in payments pursuant to our previous building notes; and • $4 million cash outflows for payments related to tax withholdings of share-based awards.
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 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.
Department of the Treasury (the “Treasury”) and $12 million in secured indebtedness for our headquarters building, partially offset by $5 million in deferred debt acquisition costs.
Department of the Treasury (the “Treasury”), partially offset by $6 million in deferred debt acquisition costs.
Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss), Pre-Tax Income (Loss) to Adjusted Pre-Tax Income (Loss) and Net Income (Loss) to EBITDA, EBITDAR, Adjusted EBITDA, and Adjusted EBITDAR Year Ended December 31, 2024 2023 (in millions) Non-GAAP financial data (unaudited): Adjusted pre-tax income (loss) (a) $ 49 $ 34 Adjusted net income (loss) (a) $ 53 $ 28 EBITDA (a) $ 130 $ 47 EBITDAR (b) $ 805 $ 601 Adjusted EBITDA (a) $ 92 $ 49 Adjusted EBITDAR (b) $ 767 $ 603 __________________ (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.
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. 68 Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss), Pre-Tax Income (Loss) to Adjusted Pre-Tax Income (Loss) and Net Income (Loss) to EBITDA, EBITDAR, Adjusted EBITDA, and Adjusted EBITDAR Year Ended December 31, 2025 2024 (in millions) Non-GAAP financial data (unaudited): Adjusted pre-tax income (loss) (a) $ (134) $ 49 Adjusted net income (loss) (a) $ (137) $ 53 EBITDA (a) $ (58) $ 130 EBITDAR (b) $ 690 $ 805 Adjusted EBITDA (a) $ (58) $ 92 Adjusted EBITDAR (b) $ 690 $ 767 __________________ (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.
Maintenance, materials and repair expense increased by $30 million, or 17%, during the year ended December 31, 2024, as compared to the year ended December 31, 2023. This increase was primarily due to a 16% increase in average aircraft in service, which resulted in higher aircraft repair and maintenance costs, partially offset by lower contract labor. Sales and Marketing .
Maintenance, materials and repair expense remained consistent during the year ended December 31, 2025, as compared to the year ended December 31, 2024. This was primarily due to the 66 11% increase in average aircraft in service, which resulted in higher aircraft repair and materials costs, partially offset by lower engine repair costs from recognition of vendor credits.
This 8% decrease in fuel expense for the year ended December 31, 2024 was primarily driven by the 12% decrease in fuel cost per gallon, partially offset by the 5% increase in fuel gallons consumed, as a result of our 5% capacity increase.
This 11% decrease in fuel expense for the year ended December 31, 2025 was primarily driven by a 10% decrease in fuel cost per gallon, as well as the 2% decrease in fuel gallons consumed.
(g) In September 2024, we reduced the capacity of the PDP Financing Facility from $365 million to $135 million. The downsize of the facility resulted in a one-time write-off of $1 million in unamortized deferred financing costs.
(e) In September 2024, we reduced the capacity of the pre-delivery deposit payments (“PDPs”) Financing Facility from $365 million to $135 million. The downsize of the facility resulted in a one-time write-off of $1 million in unamortized deferred financing costs. This amount is a component of interest expense within our consolidated statements of operations.