Please analyze this company financial and briefly tell me how they are performing and areas of concern
Southwest Airlines Co.
Condensed Consolidated Statement of Income
(in millions, except per share amounts)
(unaudited)
Three months ended
March 31,
2017
2018
As Recast
Percent Change
OPERATING REVENUES:
Passenger
$
4,585
$
4,546
0.9
Freight
42
42
â
Other
317
266
19.2
Total operating revenues
4,944
4,854
1.9
OPERATING EXPENSES:
Salaries, wages, and benefits
1,821
1,730
5.3
Fuel and oil
1,018
956
6.5
Maintenance materials and repairs
257
243
5.8
Landing fees and airport rentals
330
313
5.4
Depreciation and amortization
277
318
(12.9)
Other operating expenses
625
688
(9.2)
Total operating expenses
4,328
4,248
1.9
OPERATING INCOME
616
606
1.7
OTHER EXPENSES (INCOME):
Interest expense
32
29
10.3
Capitalized interest
(10)
(11)
(9.1)
Interest income
(12)
(7)
71.4
Other (gains) losses, net
4
63
(93.7)
Total other expenses (income)
14
74
(81.1)
INCOME BEFORE INCOME TAXES
602
532
13.2
PROVISION FOR INCOME TAXES
139
193
(28.0)
NET INCOME
$
463
$
339
36.6
NET INCOME PER SHARE:
Basic
$
0.79
$
0.55
43.6
Diluted
$
0.79
$
0.55
43.6
WEIGHTED AVERAGE SHARES OUTSTANDING:
Basic
587
613
(4.2)
Diluted
588
614
(4.2)
Southwest Airlines Co.
Reconciliation of Reported Amounts to Non-GAAP Items (excluding special items)
(See Note Regarding Use of Non-GAAP Financial Measures)
(in millions, except per share amounts)(unaudited)
Three months ended
March 31,
2017
2018
As Recast
Percent Change
Fuel and oil expense, unhedged
$
1,014
$
816
Add: Premium cost of fuel contracts
34
34
Add (Deduct): Fuel hedge (gains) losses included in Fuel and oil expense, net
(30)
106
Fuel and oil expense, as reported
$
1,018
$
956
Add: Net impact from fuel contracts (a)
7
37
Fuel and oil expense, excluding special items (economic)
$
1,025
$
993
3.2
Total operating expenses, as reported
$
4,328
$
4,248
Add: Net impact from fuel contracts (a)
7
37
Deduct: Lease termination expense
â
(5)
Add: Gain on sale of grounded aircraft
25
â
Total operating expenses, excluding special items
$
4,360
$
4,280
1.9
Deduct: Fuel and oil expense, excluding special items (economic)
(1,025)
(993)
Operating expenses, excluding Fuel and oil expense and special items
$
3,335
$
3,287
1.5
Deduct: Profitsharing expense
(102)
(99)
Operating expenses, excluding profitsharing, Fuel and oil expense, and special items
$
3,233
$
3,188
1.4
Operating income, as reported
$
616
$
606
Deduct: Net impact from fuel contracts (a)
(7)
(37)
Add: Lease termination expense
â
5
Deduct: Gain on sale of grounded aircraft
(25)
â
Operating income, excluding special items
$
584
$
574
1.7
Other (gains) losses, net, as reported
$
4
$
63
Deduct: Net impact from fuel contracts (a)
â
(65)
Other (gains) losses, net, excluding special items
$
4
$
(2)
n.m.
Net income, as reported
$
463
$
339
Add (Deduct): Net impact from fuel contracts (a)
(7)
28
Add: Lease termination expense
â
5
Deduct: Gain on sale of grounded aircraft
(25)
â
Add (Deduct): Net income tax impact of fuel and special items (b)
7
(13)
Net income, excluding special items
$
438
$
359
22.0
Net income per share, diluted, as reported
$
0.79
$
0.55
Add (Deduct): Impact from fuel contracts
(0.01)
0.04
Add (Deduct): Impact of special items
(0.04)
0.01
Add (Deduct): Net income tax impact of fuel and special items (b)
0.01
(0.02)
Net income per share, diluted, excluding special items
$
0.75
$
0.58
29.3
(a) See Reconciliation of Impact from Fuel Contracts.
(b) Tax amounts for each individual special item are calculated at the Company's effective rate for the applicable period and totaled in this line item.
Twelve months
ended
Twelve months
ended
March 31, 2018
March 31, 2017
Operating income, as reported
$
3,417
$
3,269
Contract ratification bonuses
â
356
Net impact from fuel contracts
(125)
(247)
Asset impairment
â
21
Lease termination expense
28
27
Aircraft grounding charge
63
â
Gain on sale of grounded aircraft
(25)
â
Operating income, non-GAAP
$
3,358
$
3,426
Net adjustment for aircraft leases (a)
107
109
Adjusted operating income, non-GAAP (A)
$
3,465
$
3,535
Non-GAAP tax rate (B)
23.1%
(d)
36.6%
(e)
Net operating profit after-tax, NOPAT (A* (1-B) = C)
2,665
2,241
Debt, including capital leases (b)
$
3,300
$
3,282
Equity (b)
8,561
7,350
Net present value of aircraft operating leases (b)
732
957
Average invested capital
$
12,593
$
11,589
Equity adjustment for hedge accounting (c)
196
698
Adjusted average invested capital (D)
$
12,789
$
12,287
Non-GAAP ROIC, pre-tax (A/D)
27.1%
28.8%
Non-GAAP ROIC, after-tax (C/D)
20.8%
18.2%
Please analyze this company financial and briefly tell me how they are performing and areas of concern
Southwest Airlines Co. | ||||||||
Condensed Consolidated Statement of Income | ||||||||
(in millions, except per share amounts) | ||||||||
(unaudited) | ||||||||
Three months ended | ||||||||
March 31, | ||||||||
2017 | ||||||||
2018 | As Recast | Percent Change | ||||||
OPERATING REVENUES: | ||||||||
Passenger | $ | 4,585 | $ | 4,546 | 0.9 | |||
Freight | 42 | 42 | â | |||||
Other | 317 | 266 | 19.2 | |||||
Total operating revenues | 4,944 | 4,854 | 1.9 | |||||
OPERATING EXPENSES: | ||||||||
Salaries, wages, and benefits | 1,821 | 1,730 | 5.3 | |||||
Fuel and oil | 1,018 | 956 | 6.5 | |||||
Maintenance materials and repairs | 257 | 243 | 5.8 | |||||
Landing fees and airport rentals | 330 | 313 | 5.4 | |||||
Depreciation and amortization | 277 | 318 | (12.9) | |||||
Other operating expenses | 625 | 688 | (9.2) | |||||
Total operating expenses | 4,328 | 4,248 | 1.9 | |||||
OPERATING INCOME | 616 | 606 | 1.7 | |||||
OTHER EXPENSES (INCOME): | ||||||||
Interest expense | 32 | 29 | 10.3 | |||||
Capitalized interest | (10) | (11) | (9.1) | |||||
Interest income | (12) | (7) | 71.4 | |||||
Other (gains) losses, net | 4 | 63 | (93.7) | |||||
Total other expenses (income) | 14 | 74 | (81.1) | |||||
INCOME BEFORE INCOME TAXES | 602 | 532 | 13.2 | |||||
PROVISION FOR INCOME TAXES | 139 | 193 | (28.0) | |||||
NET INCOME | $ | 463 | $ | 339 | 36.6 | |||
NET INCOME PER SHARE: | ||||||||
Basic | $ | 0.79 | $ | 0.55 | 43.6 | |||
Diluted | $ | 0.79 | $ | 0.55 | 43.6 | |||
WEIGHTED AVERAGE SHARES OUTSTANDING: | ||||||||
Basic | 587 | 613 | (4.2) | |||||
Diluted | 588 | 614 | (4.2) |
Southwest Airlines Co. | ||||||||
Reconciliation of Reported Amounts to Non-GAAP Items (excluding special items) | ||||||||
(See Note Regarding Use of Non-GAAP Financial Measures) | ||||||||
(in millions, except per share amounts)(unaudited) | ||||||||
Three months ended | ||||||||
March 31, | ||||||||
2017 | ||||||||
2018 | As Recast | Percent Change | ||||||
Fuel and oil expense, unhedged | $ | 1,014 | $ | 816 | ||||
Add: Premium cost of fuel contracts | 34 | 34 | ||||||
Add (Deduct): Fuel hedge (gains) losses included in Fuel and oil expense, net | (30) | 106 | ||||||
Fuel and oil expense, as reported | $ | 1,018 | $ | 956 | ||||
Add: Net impact from fuel contracts (a) | 7 | 37 | ||||||
Fuel and oil expense, excluding special items (economic) | $ | 1,025 | $ | 993 | 3.2 | |||
Total operating expenses, as reported | $ | 4,328 | $ | 4,248 | ||||
Add: Net impact from fuel contracts (a) | 7 | 37 | ||||||
Deduct: Lease termination expense | â | (5) | ||||||
Add: Gain on sale of grounded aircraft | 25 | â | ||||||
Total operating expenses, excluding special items | $ | 4,360 | $ | 4,280 | 1.9 | |||
Deduct: Fuel and oil expense, excluding special items (economic) | (1,025) | (993) | ||||||
Operating expenses, excluding Fuel and oil expense and special items | $ | 3,335 | $ | 3,287 | 1.5 | |||
Deduct: Profitsharing expense | (102) | (99) | ||||||
Operating expenses, excluding profitsharing, Fuel and oil expense, and special items | $ | 3,233 | $ | 3,188 | 1.4 | |||
Operating income, as reported | $ | 616 | $ | 606 | ||||
Deduct: Net impact from fuel contracts (a) | (7) | (37) | ||||||
Add: Lease termination expense | â | 5 | ||||||
Deduct: Gain on sale of grounded aircraft | (25) | â | ||||||
Operating income, excluding special items | $ | 584 | $ | 574 | 1.7 | |||
Other (gains) losses, net, as reported | $ | 4 | $ | 63 | ||||
Deduct: Net impact from fuel contracts (a) | â | (65) | ||||||
Other (gains) losses, net, excluding special items | $ | 4 | $ | (2) | n.m. | |||
Net income, as reported | $ | 463 | $ | 339 | ||||
Add (Deduct): Net impact from fuel contracts (a) | (7) | 28 | ||||||
Add: Lease termination expense | â | 5 | ||||||
Deduct: Gain on sale of grounded aircraft | (25) | â | ||||||
Add (Deduct): Net income tax impact of fuel and special items (b) | 7 | (13) | ||||||
Net income, excluding special items | $ | 438 | $ | 359 | 22.0 | |||
Net income per share, diluted, as reported | $ | 0.79 | $ | 0.55 | ||||
Add (Deduct): Impact from fuel contracts | (0.01) | 0.04 | ||||||
Add (Deduct): Impact of special items | (0.04) | 0.01 | ||||||
Add (Deduct): Net income tax impact of fuel and special items (b) | 0.01 | (0.02) | ||||||
Net income per share, diluted, excluding special items | $ | 0.75 | $ | 0.58 | 29.3 |
(a) See Reconciliation of Impact from Fuel Contracts. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(b) Tax amounts for each individual special item are calculated at the Company's effective rate for the applicable period and totaled in this line item.
|