Consolidated Financial Statements and Notes. For the three and nine months ended September 30, 2009 and 2008

Transcription

1 Consolidated Financial Statements and Notes

2 Consolidated Statement of Earnings (Stated in thousands of Canadian dollars, except per share amounts) Three months ended September 30 Nine months ended September Restated see note 2 Restated see note 2 Revenues: Guest revenues $ 557,413 $ 656,782 $ 1,539,756 $ 1,739,787 Charter and other revenues 43,217 61, , , , ,375 1,711,078 1,933,723 Expenses: Aircraft fuel 150, , , ,871 Airport operations 84,131 84, , ,856 Flight operations and navigational charges 78,327 72, , ,817 Marketing, general and administration 52,034 54, , ,789 Sales and distribution 41,721 43, , ,857 Depreciation and amortization 36,072 35, , ,656 Inflight 26,155 27,018 85,338 79,404 Aircraft leasing 26,676 22,799 78,858 63,340 Maintenance 22,414 21,826 72,388 60,949 Employee profit share 5,476 11,453 12,378 26, , ,082 1,536,626 1,700,326 Earnings from operations 76, , , ,397 Non-operating income (expense): Interest income 965 6,077 4,047 19,861 Interest expense (16,729) (18,947) (51,340) (57,628) Gain (loss) on foreign exchange (7,140) 6,249 (11,552) 10,246 Loss on disposal of property and equipment (140) (93) (853) (226) Loss on derivatives (note 11) (4,329) (10,995) (989) (10,995) (27,373) (17,709) (60,687) (38,742) Earnings before income taxes 49,603 82, , ,655 Income tax expense: Current ,102 2,245 Future 17,475 24,616 33,660 55,930 18,185 24,708 35,762 58,175 Net earnings $ 31,418 $ 57,876 $ 78,003 $ 136,480 Earnings per share (note 8): Basic $ 0.24 $ 0.45 $ 0.61 $ 1.06 Diluted $ 0.24 $ 0.45 $ 0.61 $ 1.04 The accompanying notes are an integral part of the consolidated financial statements. WestJet Third Quarter

3 Consolidated Balance Sheet (Stated in thousands of Canadian dollars) September 30, 2009 December 31, 2008 Restated see note 2 Assets Current assets: Cash and cash equivalents (note 4) $ 961,648 $ 820,214 Accounts receivable 19,635 16,837 Future income tax 4,093 8,459 Prepaid expenses, deposits and other 42,068 53,283 Inventory 18,714 17,054 1,046, ,847 Property and equipment (note 5) 2,320,989 2,269,790 Intangible assets (note 6) 13,596 12,060 Other assets 58,246 71,005 $ 3,438,989 $ 3,268,702 Liabilities and shareholders equity Current liabilities: Accounts payable and accrued liabilities $ 198,995 $ 249,354 Advance ticket sales 301, ,354 Non-refundable guest credits 59,486 73,020 Current portion of long-term debt (note 7) 165, ,721 Current portion of obligations under capital lease , ,844 Long-term debt (note 7) 1,062,326 1,186,182 Obligations under capital lease Other liabilities 17,393 24,233 Future income tax 276, ,740 2,081,754 2,192,712 Shareholders equity: Share capital (note 8) 628, ,885 Contributed surplus 69,933 60,193 Accumulated other comprehensive loss (note 12) (20,465) (38,112) Retained earnings 679, ,024 1,357,235 1,075,990 Commitments and contingencies (note 10) $ 3,438,989 $ 3,268,702 The accompanying notes are an integral part of the consolidated financial statements. WestJet Third Quarter

4 Consolidated Statement of Shareholders Equity (Stated in thousands of Canadian dollars) Three months ended September 30 Nine months ended September Restated see note 2 Restated see note 2 Share capital (note 8): Balance, beginning of period $ 453,862 $ 452,318 $ 452,885 $ 448,568 Issuance of shares pursuant to stock option plans 227 Stock-based compensation expense on stock options exercised ,052 11,072 Stock-based compensation expense on executive share units exercised Issued on public offering 172, ,463 Issuance of shares pursuant to employee share purchase plan 7,236 7,236 Share issue costs (7,456) (7,456) Tax effect of share issue costs 1,991 1,991 Shares repurchased (7,091) 628, , , ,776 Contributed surplus (note 8): Balance, beginning of period 65,000 55,394 60,193 57,889 Stock-based compensation expense 5,577 2,735 11,361 10,854 Stock-based compensation expense on stock options exercised (75) (458) (1,052) (11,072) Stock-based compensation expense on executive share unit settlement (569) (569) 69,933 57,671 69,933 57,671 Accumulated other comprehensive loss (note 12): Balance, beginning of period (18,534) (11,001) (38,112) (11,914) Other comprehensive income (loss) (1,931) 1,284 17,647 2,197 (20,465) (9,717) (20,465) (9,717) Retained earnings: Balance, beginning of period 647, , , ,365 Change in accounting policy (note 2) (14,613) (10,147) (10,518) Shares repurchased (note 8) (22,329) Net earnings 31,418 57,876 78, , , , , ,998 Total accumulated other comprehensive loss and retained earnings 658, , , ,281 Total shareholders equity $ 1,357,235 $ 1,059,728 $ 1,357,235 $ 1,059,728 The accompanying notes are an integral part of the consolidated financial statements. WestJet Third Quarter

5 Consolidated Statement of Comprehensive Income (Stated in thousands of Canadian dollars) Three months ended September 30 Nine months ended September Restated see Restated see note 2 note 2 Net earnings $ 31,418 $ 57,876 $ 78,003 $ 136,480 Other comprehensive income (loss), net of tax: Amortization of hedge settlements to aircraft leasing ,050 1,050 Net unrealized gain (loss) on foreign exchange derivatives under cash flow hedge accounting (2009 net of tax $53 and $217; 2008 ($499) and ($779)) (138) 1,124 (294) 1,668 Reclassification of net realized gain on foreign exchange derivatives to net earnings (2009 net of tax nil and $1,576; 2008 $226 and $364) (506) (3,977) (837) Net unrealized gain (loss) on fuel derivatives under cash flow hedge accounting (2009 net of tax $2,493 and ($1,525)) (6,140) 316 3, Reclassification of net realized loss on fuel derivatives to net earnings (2009 net of tax ($1,673) and ($7,279)) 3,997 17,425 (1,931) 1,284 17,647 2,197 Total comprehensive income $ 29,487 $ 59,160 $ 95,650 $ 138,677 The accompanying notes are an integral part of the consolidated financial statements. WestJet Third Quarter

6 Consolidated Statement of Cash Flows (Stated in thousands of Canadian dollars) Three months ended September 30 Nine months ended September Restated see note 2 Restated see note 2 Operating activities: Net earnings $ 31,418 $ 57,876 $ 78,003 $ 136,480 Items not involving cash: Depreciation and amortization 36,072 35, , ,656 Amortization of other liabilities (860) (235) (1,749) (704) Amortization of hedge settlements ,050 1,050 Unrealized loss on derivative instruments 2, , Issuance of shares pursuant to employee share purchase plan 7,236 7,236 Loss on disposal of property and equipment , Stock-based compensation expense 5,577 2,735 11,361 10,854 Income tax credit receivable (1,952) Future income tax expense 17,475 24,616 33,660 55,930 Unrealized foreign exchange loss (gain) 7,985 (6,900) 7,121 (11,103) Change in non-cash working capital 24,811 (36,626) 12,705 98, ,818 77, , ,034 Financing activities: Increase in long-term debt 33, ,782 Repayment of long-term debt (41,387) (54,945) (124,470) (137,827) Decrease in obligations under capital lease (99) (95) (294) (280) Issuance of shares 172, , Share issue costs (7,456) (7,456) Shares repurchased (29,420) Increase in other assets (1,419) (4,084) Change in non-cash working capital 1,691 (689) 672 (2,895) 125,212 (23,313) 40,915 (72,497) Investing activities: Aircraft additions (24,065) (36,572) (108,261) (110,528) Other property and equipment and intangible additions (7,772) (27,285) (44,228) (63,497) Other property and equipment disposals 170 (31,837) (63,857) (152,489) (173,855) Cash flow from (used in) operating, financing and investing activities 226,193 (9,859) 142, ,682 Effect of foreign exchange on cash and cash equivalents (4,176) 4,382 (1,087) 6,273 Net change in cash and cash equivalents 222,017 (5,477) 141, ,955 Cash and cash equivalents, beginning of period 739, , , ,558 Cash and cash equivalents, end of period $ 961,648 $ 806,513 $ 961,648 $ 806,513 Cash interest paid $ 16,431 $ 18,849 $ 51,637 $ 57,822 Cash taxes paid $ 2,712 $ 428 $ 6,037 $ 1,790 The accompanying notes are an integral part of the consolidated financial statements. WestJet Third Quarter

7 1. Basis of presentation The interim consolidated financial statements of WestJet Airlines Ltd. (the Corporation) have been prepared by management in accordance with Canadian generally accepted accounting principles (GAAP). The interim consolidated financial statements have been prepared following the same accounting policies and methods of computation as the consolidated financial statements for the year ended December 31, 2008, except as described below. The disclosures provided below are incremental to those included with the annual consolidated financial statements. The interim consolidated financial statements should be read in conjunction with the consolidated financial statements and the notes thereto in the Corporation s Annual Report for the year ended December 31, The Corporation s business is seasonal in nature with varying levels of activity throughout the year. The Corporation experiences increased domestic travel in the summer months and more demand for transborder and sun destinations over the winter period. Amounts presented in the Corporation s interim consolidated financial statements and the notes thereto are in Canadian dollars unless otherwise stated. Certain prior-period balances have been reclassified to conform to current period s presentation and policies. 2. Recent accounting pronouncements (a) Change in accounting policies (i) Goodwill and intangible assets Effective January 1, 2009, the Corporation adopted the Canadian Institute of Chartered Accountants (CICA) Handbook Section 3064, Goodwill and Intangible Assets. This section provides guidance on the recognition, measurement, presentation and disclosure for goodwill and intangible assets, other than the initial recognition of goodwill or intangible assets acquired in a business combination. Upon adoption of Section 3064, the Corporation reclassified the net book value of purchased software that was previously recognized in property and equipment to intangible assets as shown on the Corporation s consolidated balance sheet. Prior period balances were reclassified. There was no impact to current or prior period net earnings for this change. Software is carried at cost less accumulated depreciation and is depreciated on a straight-line basis over its useful life of five years. See note 6, intangible assets, for further disclosure. During the second quarter of 2009, the Corporation changed its accounting policy regarding the treatment of certain sales and distribution, and marketing costs. The Corporation now expenses these costs as incurred. Previously these costs were deferred in prepaid expenses, deposits and other on the consolidated balance sheet and expensed in the period the related revenue was recognized. This change in accounting policy has been accounted for retrospectively with restatement of prior periods. The effect of this change to the Corporation s consolidated balance sheet as at December 31, 2008, and to the Corporation s consolidated statement of earnings for the three and nine month period ended September 30, 2008, is as follows: December 31, 2008 Reported Adjustment Restated Prepaid expenses, deposits and other $ 67,693 $ (14,410) $ 53,283 Future income tax asset 4,196 4,263 8,459 Retained earnings 611,171 (10,147) 601,024 WestJet Third Quarter

8 2. Recent accounting pronouncements (continued) (a) Change in accounting policies (continued) (i) Goodwill and intangible assets (continued) Three months ended September 30, 2008 Nine months ended September 30, 2008 Net earnings, reported $ 54,665 $ 137,364 Adjustments: Decrease in marketing, general and administration 726 Decrease (increase) in sales and distribution 3,043 (1,881) Decrease (increase) in future income tax expense (558) 997 Net earnings, restated $ 57,876 $ 136,480 Basic earnings per share, reported $0.43 $1.07 Diluted earnings per share, reported $0.42 $1.05 Basic earnings per share, restated $0.45 $1.06 Diluted earnings per share, restated $0.45 $1.04 In addition, the retrospective impact to opening retained earnings for the nine months ended September 30, 2009 was a decrease of $10,147 (three and nine months ended September 30, 2008 decrease of $14,613 and $10,518, respectively). (ii) Business combinations In January 2009, the CICA Accounting Standards Board (AcSB) issued Section 1582, Business Combinations. Section 1582 replaces Section 1581, Business Combinations and harmonizes the Canadian standards with International Financial Reporting Standards (IFRS). Section 1582 establishes principles and requirements of the acquisition method for business combinations and related disclosures. This section is effective January 1, 2011, and applies prospectively to business combinations for which the acquisition date is on or after the first reporting period of the Corporation beginning on or after January 1, Early adoption is permitted. The Corporation elected to adopt Section 1582 prospectively, effective January 1, Adoption of this section did not impact the Corporation s results of operations or financial position. (iii) Consolidated statements and non-controlling interests In January 2009, the AcSB issued Section 1601, Consolidated Financial Statements and Section 1602, Non-controlling Interests, which together replace Section 1600, Consolidated Financial Statements and harmonize the Canadian standards with IFRS. Section 1601 establishes standards for the preparation of consolidated financial statements. Section 1602 provides guidance on accounting for a non-controlling interest in a subsidiary in consolidated financial statements subsequent to a business combination. These sections are effective on or after the beginning of the first reporting period beginning on or after January 1, Early adoption is permitted. The Corporation elected to adopt Section 1601 and Section 1602 prospectively, effective January 1, Adoption of these sections did not impact the Corporation s results of operations or financial position. (iv) Financial instruments In May 2009, the CICA amended Section 3862, Financial Instruments Disclosures, to improve disclosure requirements about fair value measurement for financial instruments and liquidity risk disclosures. These amendments require a threelevel hierarchy that reflects the significance of the inputs used in making the fair value measurements. Fair values of assets and liabilities included in Level 1 are determined by reference to quoted prices in active markets for identical assets and liabilities. Assets and liabilities in Level 2 include valuations using inputs other than quoted prices for which all significant outputs are observable, either directly or indirectly. Level 3 valuations are based on inputs that are unobservable and significant to the overall fair value measurement. The amendments to Section 3862 apply for annual financial statements relating to fiscal years ending after September 30, (b) International financial reporting standards (IFRS) On February 13, 2008, the AcSB confirmed that the changeover to IFRS from Canadian GAAP will be required for publicly accountable enterprises for interim and annual financial statements effective for fiscal years beginning on or after January 1, 2011, including comparatives for The objective is to improve financial reporting by having one single set of accounting standards that are comparable with other entities on an international basis. WestJet Third Quarter

9 2. Recent accounting pronouncements (continued) (b) International financial reporting standards (IFRS) (continued) The Corporation commenced its IFRS conversion project during 2008 and established a formal project governance structure, including an IFRS Steering Committee, to monitor the progress and critical decisions in the transition to IFRS. The Steering Committee consists of senior management from Finance, Treasury and Investor Relations, among others. An external advisor has been engaged to work with the Corporation s dedicated project staff to complete the conversion. Regular reporting is provided by the project team to senior management, the Steering Committee and the Audit Committee of the Board of Directors. The Corporation s IFRS conversion project consists of three phases: Diagnostic, Solution Development, and Implementation and Execution. The Corporation has completed the Diagnostic phase, which involved a high-level preliminary assessment of the differences between Canadian GAAP and IFRS and the potential effects of IFRS to accounting and reporting processes, information systems, business processes and external disclosures. This assessment has provided insight as to the most significant areas of difference applicable to the Corporation and includes property and equipment, provisions and leases, as well as the more extensive presentation and disclosure requirements under IFRS. The Corporation has an IFRS transition plan that includes a timetable for assessing the impact on systems, internal controls over financial reporting (ICFR) and business activities. Currently, the Corporation is engaged in the Solution Development phase of the project and is working in issue-specific teams to focus on generating options and making recommendations in the identified areas. The Corporation is in the process of performing an in-depth review of accounting policy impacts, as well as the associated impacts of the IFRS transition on business activities. A full review of the Corporation s information systems is in progress to assess IFRS conversion impacts and is continuing to evaluate the available alternatives within its current financial systems. The Corporation s target is to complete the Solution Development phase in the fourth quarter of The Corporation continues to monitor standards development as issued by the International Accounting Standards Board and the AcSB, as well as regulatory developments as issued by the Canadian Securities Administrators, which may affect the timing, nature or disclosure of the Corporation s adoption of IFRS. The transition from current Canadian GAAP to IFRS is a significant undertaking that may materially affect the Corporation s reported financial position and results of operations. As the Corporation is still in the Solution Development phase and has not yet finalized its accounting policy choices and IFRS 1 exemptions, the Corporation is unable to quantify the impact of IFRS on its financial statements. The areas of significance identified above are based on available information and the Corporation s expectations as of the date of this disclosure and thus, are subject to change for new facts and circumstances. Please see the following table for certain elements of the Corporation s IFRS transition plan and an assessment of progress towards achieving these. The project team is working through a detailed IFRS transition plan and certain project activities and milestones could change. The Corporation has begun to highlight certain key activities below to provide insights into the IFRS project. Given the progress of the project and outcomes identified, the Corporation could change its intentions between the time of communicating these key milestones below and the changeover date. Further, changes in regulation or economic conditions at the date of the changeover or throughout the project could result in changes to the transition plan being different from those communicated here. Key activity Key milestones Status Financial statement preparation Identify differences in Canadian GAAP/IFRS accounting policies Select ongoing IFRS policies Select IFRS 1 choices Develop financial statement format Quantify effects of change in initial IFRS disclosure and 2010 comparative financial statements Senior management and Steering Committee sign-off for all key IFRS accounting policy choices to occur during the fourth quarter of 2009 and the early part of Development of draft financial statement format to occur during the first half of Completed the IFRS Diagnostic phase during 2008, which involved a highlevel review of the major differences between Canadian GAAP and IFRS. Currently engaged in the Solution Development phase, which includes an in-depth analysis of the major differences identified in the diagnostic in order to develop and document IFRS accounting policies. WestJet Third Quarter

10 2. Future accounting pronouncements (continued) (b) International financial reporting standards (IFRS) (continued) Define and introduce appropriate level of IFRS expertise for each of the following: Finance Department Audit Committee Confirm that business processes and systems are IFRS compliant, including: Program upgrades and changes Gathering data for disclosures Training Training for the Finance department to occur during the first quarter of Additional training will occur throughout the project as needed. Regular Audit Committee updates are provided once per quarter. Formal Audit Committee information session is scheduled to occur during the first half of Information technology (IT) infrastructure Confirm that systems can address 2010 dual reporting requirements in the fourth quarter of Confirm that business processes and systems are IFRS compliant throughout the project. Project team expert resources have been identified to provide insights and training. Training for project team members is occurring throughout the project, and a detailed training plan is being created for the Finance Department. Diagnostic analysis regarding current IT systems is complete. IT alternatives to address IFRS requirements have been identified based on the work to date, and there does not appear to be any significant IT issues that cannot be addressed by the current systems thus far. Currently reviewing options to address business process changes. Proof of concept for dual reporting during 2010 is currently being developed, with testing to occur during the fourth quarter of Workshops have commenced to discuss key business process and IT changes. For all accounting policy changes identified, assess control design and effectiveness implications Implement appropriate changes Assess the effects of key IFRS-related accounting policy and financial statement changes on external communications, in particular: Confirm 2011 investor communications are IFRS compliant regarding guidance and financial impact Monitor and update external communications package Confirm investor relations process can respond to IFRS-related queries Control environment All key control and design effectiveness implications are being assessed as part of the key IFRS differences and accounting policy choices through to the fourth quarter of External communications Analyze and publish the effect of IFRS on the financial statements throughout the project. Analysis of control issues is underway in conjunction with review of accounting issues and policies. Internal Audit has been involved in the project plan to integrate any ICFR requirements. IFRS disclosure will be updated throughout the project. Investor Relations is represented on the IFRS Steering Committee. An investor relations communications strategy is currently being formulated. WestJet Third Quarter

11 3. Capital management The Corporation s policy is to maintain a strong capital base so as to maintain investor, creditor and market confidence and to sustain the future development of the airline. The Corporation manages its capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets. In order to maintain or adjust the capital structure, the Corporation may from time to time purchase shares for cancellation pursuant to normal course issuer bids, issue new shares and adjust current and projected debt levels. In the management of capital, the Corporation includes shareholders equity (excluding accumulated other comprehensive loss (AOCL)), long-term debt, capital leases, cash and cash equivalents and the Corporation s off-balance-sheet obligations related to its aircraft operating leases, all of which are presented in detail below. The Corporation monitors capital on a number of bases, including adjusted debt-to-equity and adjusted net debt to earnings before interest, taxes, depreciation and aircraft rent (EBITDAR). EBITDAR is a non-gaap financial measure commonly used in the airline industry to evaluate results by excluding differences in the method by which an airline finances its aircraft. In addition, the Corporation will adjust EBITDAR for one-time special items, for non-operating gains and losses on derivatives and for gains and losses on foreign exchange. The calculation of EBITDAR is a measure that does not have a standardized meaning prescribed under GAAP and is therefore not likely to be comparable to similar measures presented by other issuers. The Corporation adjusts debt to include its off-balance-sheet aircraft operating leases. Common industry practice is to multiply the trailing twelve months of aircraft leasing expense by 7.5 to derive a present value debt equivalent. The Corporation defines adjusted net debt as adjusted debt less cash and cash equivalents. The Corporation defines equity as the sum of share capital, contributed surplus and retained earnings, and excludes AOCL. September 30, 2009 December 31, 2008 Change Adjusted debt-to-equity: Restated Long-term debt (i) $ 1,227,433 $ 1,351,903 $ (124,470) Obligations under capital lease (ii) 814 1,108 (294) Off-balance-sheet aircraft leases (iii) 761, , ,385 Adjusted debt $ 1,990,007 $ 1,998,386 $ (8,379) Total shareholders equity 1,357,235 1,075, ,245 Add: AOCL 20,465 38,112 (17,647) Adjusted equity $ 1,377,700 $ 1,114,102 $ 263,598 Adjusted debt-to-equity (19.6%) Adjusted net debt to EBITDAR (iv): Net earnings $ 120,029 $ 178,506 $ (58,477) Add: Net interest (v) 60,119 50,593 9,526 Taxes 53,830 76,243 (22,413) Depreciation and amortization 139, ,485 2,811 Aircraft leasing 101,568 86,050 15,518 Other (vi) (1,464) (13,256) 11,792 EBITDAR $ 473,378 $ 514,621 $ (41,243) Adjusted debt (as above) 1,990,007 1,998,386 (8,379) Less: Cash and cash equivalents (961,648) (820,214) (141,434) Adjusted net debt $ 1,028,359 $ 1,178,172 $ (149,813) Adjusted net debt to EBITDAR (5.2%) (i) As at September 30, 2009, long-term debt includes the current portion of long-term debt of $165,107 (December 31, 2008 $165,721) and longterm debt of $1,062,326 (December 31, 2008 $1,186,182). (ii) As at September 30, 2009, obligations under capital lease includes the current portion of obligations under capital lease of $555 (December 31, 2008 $395) and obligations under capital lease of $259 (December 31, 2008 $713). (iii) Off-balance-sheet aircraft leases is calculated by multiplying the trailing twelve months of aircraft leasing expense by 7.5. As at September 30, 2009, the trailing twelve months of aircraft leasing costs totalled $101,568 (December 31, 2008 $86,050). (iv) The trailing twelve months are used in the calculation of EBITDAR. (v) As at September 30, 2009, net interest includes the trailing twelve months of interest income of $9,671 (December 31, 2008 $25,485) and the trailing twelve months of interest expense of $69,790 (December 31, 2008 $76,078). (vi) As at September 30, 2009, other includes the trailing twelve months foreign exchange gain of $8,789 (December 31, 2008 $30,587) and the trailing twelve months loss on derivatives of $7,325 (December 31, $17,331). WestJet Third Quarter

12 3. Capital management (continued) As at September 30, 2009 and December 31, 2008, the Corporation s internal targets were an adjusted debt-to-equity measure of no more than 3.00 and an adjusted net debt to EBITDAR of no more than As at September 30, 2009, the Corporation s adjusted debt-to-equity ratio improved by 19.6% when compared to December 31, 2008, attributable to the significant increase in shareholders equity from the issuance of 15,398,500 voting shares under the Corporation s equity offering which closed on September 30, As at September 30, 2009, the Corporation s adjusted net debt to EBITDAR improved by 5.2% when compared to December 31, 2008, mainly attributable to the increase in cash and cash equivalents from the net proceeds of the equity offering. See note 8, share capital, for further information. As part of the long-term debt agreements for the Calgary Hangar facility and the flight simulator, the Corporation monitors certain financial covenants to ensure compliance with these debt agreements. As at September 30, 2009 and December 31, 2008, the Corporation was in compliance with these financial covenants. There are no financial covenant compliance requirements for the facilities guaranteed by the Export-Import Bank of the United States (Ex-Im Bank). There were no changes in the Corporation s approach to capital management during the three and nine months ended September 30, Cash and cash equivalents As at September 30, 2009, cash and cash equivalents includes bank balances of $315,288 (December 31, 2008 $98,998) and short-term investments of $646,360 (December 31, $721,216). Included in these balances, as at September 30, 2009, the Corporation has US-dollar cash and cash equivalents totalling US $22,326 (December 31, 2008 US $56,920). As at September 30, 2009, cash and cash equivalents includes total restricted cash of $5,649 (December 31, $10,748). Included in this amount is $705 (December 31, 2008 $6,062), representing cash held in trust by WestJet Vacations Inc., a wholly owned subsidiary of the Corporation, in accordance with regulatory requirements governing advance ticket sales for certain travel-related activities; $4,458 (December 31, 2008 $4,222) for security on the Corporation s facilities for letters of guarantee; and, in accordance with U.S. regulatory requirements, US $454 (December 31, 2008 US $381) in restricted cash representing cash not yet remitted for passenger facility charges. WestJet Third Quarter

13 5. Property and equipment September 30, 2009 Cost Accumulated depreciation Net book value Aircraft $ 2,455,631 $ 485,967 $ 1,969,664 Ground property and equipment 120,250 50,641 69,609 Spare engines and parts 90,066 20,342 69,724 Buildings 135,890 8, ,911 Leasehold improvements 9,877 2,735 7,142 Assets under capital lease 2,482 2, ,814, ,727 2,243,469 Deposits on aircraft 77,520 77,520 $ 2,891,716 $ 570,727 $ 2,320,989 December 31, 2008 Cost Accumulated depreciation Net book value Aircraft $ 2,394,098 $ 402,095 $ 1,992,003 Ground property and equipment 116,990 53,873 63,117 Spare engines and parts 86,728 17,099 69,629 Buildings 40,028 6,828 33,200 Leasehold improvements 12,019 5,692 6,327 Assets under capital lease 2,482 1, ,652, ,277 2,165,068 Deposits on aircraft 23,982 23,982 Assets under development 80,740 80,740 $ 2,757,067 $ 487,277 $ 2,269,790 During the nine month period ended September 30, 2009, the Corporation began amortization of its Campus facility. As at September 30, 2009, a total cost of $95,862 has been capitalized and included in buildings (December 31, $80,725 was included in assets under development). 6. Intangible assets Cost Accumulated depreciation Net book value September 30, 2009 Software $ 40,778 $ 27,182 $ 13,596 December 31, 2008 Software $ 41,835 $ 29,775 $ 12,060 For the three and nine months ended September 30, 2009, the Corporation recognized $1,527 and $4,349, respectively (three and nine months ended September 30, $1,520 and $4,719, respectively) of depreciation expense related to software. WestJet Third Quarter

14 7. Long-term debt September 30, December 31, Term loans purchased aircraft (i) $ 1,209,056 $ 1,331,083 Term loan flight simulator (ii) 6,613 7,265 Term loans live satellite television equipment (iii) 646 1,740 Term loan Calgary Hangar facility (iv) 9,316 9,648 Term loan Calgary Hangar facility (v) 1,802 2,167 1,227,433 1,351,903 Current portion 165, ,721 $ 1,062,326 $ 1,186,182 (i) 52 individual term loans, amortized on a straight-line basis over a 12-year term, each repayable in quarterly principal instalments ranging from $668 to $955, including fixed interest at a weighted average rate of 5.32%, maturing between 2014 and These facilities are guaranteed by Ex-Im Bank and secured by one 800-series aircraft, series aircraft and series aircraft. (ii) Term loan repayable in monthly instalments of $91 including floating interest at the bank s prime rate plus 0.88%, with an effective interest rate of 3.13% as at September 30, 2009, maturing in 2011, secured by one flight simulator. (iii) Four individual term loans, amortized on a straight-line basis over a five-year term, repayable in quarterly principal instalments ranging from $29 to $42, including floating interest at the Canadian LIBOR rate plus 0.08%, with a weighted average effective interest rate of 1.75% as at September 30, 2009, maturing between 2009 and These facilities are for the purchase of live satellite television equipment and are guaranteed by the Ex-Im Bank and secured by certain 700-series and 600-series aircraft. (iv) Term loan repayable in monthly instalments of $108, including fixed interest at 9.03%, maturing April 2011, secured by the Calgary Hangar facility. (v) Term loan repayable in monthly instalments of $50, including floating interest at the bank s prime rate plus 0.50%, with an effective interest rate of 2.75% as at September 30, 2009, maturing April 2013, secured by the Calgary Hangar facility. The net book value of the property and equipment pledged as collateral for the Corporation s secured borrowings was $1,904,585 as at September 30, 2009 (December 31, 2008 $2,012,915). Future scheduled repayments of long-term debt are as follows: 2009 $ 41, , , , , and thereafter 517,571 $ 1,227,433 WestJet Third Quarter

15 8. Share capital (a) Issued and outstanding Common and variable voting shares: Three months ended September 30, 2009 Nine months ended September 30, 2009 Number Amount Number Amount Balance, beginning of period 127,935,006 $ 453, ,913,580 $ 452,885 Issuance of shares pursuant to stock option plans 1,089 22,515 Stock-based compensation expense on stock options exercised 75 1,052 Issuance of shares pursuant to executive share unit plan 40,159 40,159 Stock-based compensation expense on executive share units exercised Issued on public offering 15,398, ,463 15,398, ,463 Issuance of shares pursuant to employee share purchase plan 631,895 7, ,895 7,236 Share issue costs (7,456) (7,456) Tax effect of share issue costs 1,991 1,991 Balance, end of period 144,006,649 $ 628, ,006,649 $ 628,740 Common and variable voting shares: Three months ended September 30, 2008 Nine months ended September 30, 2008 Number Amount Number Amount Balance, beginning of period 127,891,226 $ 452, ,571,570 $ 448,568 Issuance of shares pursuant to stock option plans 20, , Stock-based compensation expense on stock options exercised ,072 Shares repurchased (2,005,084) (7,091) Balance, end of period 127,911,493 $ 452, ,911,493 $ 452,776 On September 30, 2009, the Corporation completed its equity offering for an aggregate of 15,398,500 common voting shares and variable voting shares at a share price of $11.20 per share for total gross proceeds of $172,463. The Corporation incurred a total of $5,465, net of tax, in share issue costs on the offering. As at September 30, 2009, the number of common voting shares outstanding was 137,984,573 (September 30, ,581,426) and the number of variable voting shares was 6,022,076 (September 30, ,330,067). WestJet Third Quarter

16 8. Share capital (continued) (b) Per share amounts The following table summarizes the shares used in calculating net earnings per share: Three months ended September 30 Nine months ended September Weighted average number of shares outstanding basic 128,268, ,902, ,042, ,951,584 Effect of dilutive employee stock options and unit plans 56, , ,457 1,714,486 Weighted average number of shares outstanding diluted 128,325, ,765, ,195, ,666,070 For the three and nine months ended September 30, 2009, 11,808,671 and 10,100,245 employee stock options, respectively, (three and nine months ended September 30, ,542,092 and 3,905,990 employee stock options, respectively, and 48,300 and 48,300 restricted share units, respectively) were not included in the calculation of dilutive potential shares as the result would be anti-dilutive. (c) Stock option plan Three months ended September 30, 2009 Number of options Weighted average exercise price Nine months ended September 30, 2009 Number of options Weighted average exercise price Stock options outstanding, beginning of period 11,953,281 $ ,918,168 $ Granted 2,954, Exercised (18,089) (251,746) Forfeited (8,800) (16,620) Expired (89,388) (2,767,732) Stock options outstanding, end of period 11,837,004 $ ,837,004 $ Exercisable, end of period 6,928,594 $ ,928,594 $ Three months ended September 30, 2008 Number of options Weighted average exercise price Nine months ended September 30, 2008 Number of options Weighted average exercise price Stock options outstanding, beginning of period 12,232,317 $ ,226,232 $ Granted 6, ,972, Exercised (105,353) (1,986,881) Forfeited (19,971) (83,313) Expired (32,908) (47,532) Stock options outstanding, end of period 12,080,835 $ ,080,835 $ Exercisable, end of period 7,978,154 $ ,978,154 $ Under the terms of the Corporation's stock option plan, option holders can either (i) elect to receive shares by delivering cash to the Corporation in the amount of the options, or (ii) choose a cashless settlement alternative whereby they can elect to receive a number of shares equivalent to the market value of the options over the exercise price. For the three and nine months ended September 30, 2009, option holders exercised 18,089 and 251,746 options, respectively (three and nine months ended September 30, ,353, and 1,972,517, respectively) on a cashless settlement basis and received 1,089 and 22,515 shares, respectively (three and nine months ended September 30, ,267 and 330,643, respectively). WestJet Third Quarter

17 8. Share capital (continued) (d) Stock option compensation As new options are granted, the fair value of the options is expensed over the vesting period, with an offsetting entry to contributed surplus. The fair value of each option grant is estimated on the date of grant using the Black-Scholes option pricing model. Upon the exercise of stock options, consideration received, together with amounts previously recorded in contributed surplus, is recorded as an increase to share capital. Stock-based compensation expense related to stock options included in flight operations and navigational charges, and marketing, general and administration expenses totalled $4,463 and $9,781 for the three and nine months ended September 30, 2009, respectively (three and nine months ended September 30, 2008 $2,564 and $10,138, respectively). The fair value of options granted during the three and nine months ended September 30, 2009 and 2008 and the assumptions used in their determination are as follows: Three months ended September 30 Nine months ended September Weighted average fair value per option $ $ 4.62 $ 3.83 $ 5.24 Weighted average risk-free interest rate 3.0% 1.7% 3.0% Weighted average volatility 37.4% 38.7% 36.6% Expected life (years) Dividends per share $ $ $ $ The Corporation has not incorporated an estimated forfeiture rate for stock options that will not vest. Rather, the Corporation accounts for actual forfeitures as they occur. (e) Employee share purchase plan The Corporation has an employee share purchase plan (ESPP) whereby the Corporation matches every dollar contributed by each employee up to a maximum of 20% of their gross pay. Under the terms of the ESPP, the Corporation has the option to acquire common shares through the open market or to issue shares from treasury at the current market price which is determined based on the volume weighted average trading price of the common shares on the Toronto Stock Exchange for the five trading days preceding the issuance. For the three months ended September 30, 2009, for the Corporation s matching contribution, the Corporation elected to issue a portion of the shares from treasury. A total of 631,895 shares were issued at a total market value of $7,236 for which no cash was exchanged. (f) Executive share unit plan The Corporation has an equity-based executive share unit (ESU) plan, whereby restricted share units (RSU) and performance share units (PSU) may be issued to senior executive officers. Up to a maximum of 550,000 voting shares of the Corporation may be issued under the ESU plan. The fair market value of the RSUs and PSUs at the time of grant is equal to the weighted average trading price of the Corporation s voting shares for the five trading days immediately preceding the grant date. Each RSU entitles the senior executive to receive payment upon vesting in the form of voting shares of the Corporation. RSUs time vest at the end of a three-year term, with compensation expense being recognized in net earnings over the vesting period. Each PSU entitles the senior executive to receive payment upon vesting in the form of voting shares of the Corporation. PSUs time vest at the end of a three-year term and incorporate performance criteria based on achieving compounded average diluted earnings per share growth rate targets established at the time of grant. Compensation expense is recognized in net earnings over the vesting period based on the number of units expected to vest. WestJet Third Quarter

18 8. Share capital (continued) (f) Executive share unit plan (continued) Three months ended September 30, 2009 RSUs PSUs Number of units Weighted average grant date fair value Number of units Weighted average grant date fair value Units outstanding, beginning of period 157,938 $ ,579 $ Granted Exercised (17,211) (22,948) Units outstanding, end of period 140,727 $ ,631 $ Vested, end of period $ $ Nine months ended September 30, 2009 RSUs PSUs Number of units Weighted average grant date fair value Number of units Weighted average grant date fair value Units outstanding, beginning of period 55,181 $ ,574 $ Granted 102, , Exercised (17,211) (22,948) Units outstanding, end of period 140,727 $ ,631 $ Vested, end of period $ $ During the three and nine months ended September 30, 2008, the Corporation granted 904 and 55,181, respectively, RSUs at a weighted average fair market value of $14.53 and $19.37 per unit, respectively, and granted 1,205 and 73,574, respectively, PSUs at a weighted average fair market value of $14.53 and $19.37, respectively. Stock-based compensation expense related to the ESU plan included in marketing, general and administration expense for the three and nine months ended September 30, 2009, totalled $1,114 and $1,580, respectively (three and nine months ended September 30, 2008 $171 and $716, respectively). (g) 2007 restricted share units The Corporation has a cash-settled RSU plan, whereby RSUs may be issued to executive officers of the Corporation. Each RSU entitles the participant to receive cash equal to the market value of the equivalent number of shares of the Corporation. During the three and nine months ended September 30, 2009, the Corporation settled 6,376 RSUs for a total cash payment of $78. As at September 30, 2009, 61,682 (December 31, ,058) 2007 RSUs are outstanding, all of which are scheduled to vest in Related-party transactions The Corporation has debt financing and investments in short-term deposits with a financial institution that is related through two common directors, one of whom is also the president of the financial institution. As at September 30, 2009, total long-term debt includes an amount of $6,613 (December 31, 2008 $7,265) due to the financial institution. See note 7, long-term debt, for further disclosure. Included in cash and cash equivalents as at September 30, 2009, are shortterm investments of $102,675 (December 31, 2008 $96,500) owing from the financial institution. In 2008, the Corporation signed a three-year revolving operating line of credit agreement with a banking syndicate, of which one of the members is the related-party financial institution. See note 10, commitments and contingencies, for further information. These transactions occurred in the normal course of operations on terms consistent with those offered to arm s length parties and are measured at the exchange amount. WestJet Third Quarter

19 10. Commitments and contingencies (a) Purchased aircraft and live satellite television systems As at September 30, 2009, the Corporation is committed to purchase aircraft for delivery between 2011 and The remaining estimated amounts to be paid in deposits and purchase prices for the 38 aircraft, as well as amounts to be paid for live satellite television systems on purchased and leased aircraft in Canadian dollars and the US-dollar equivalents, are as follows: US dollar CAD dollar 2009 $ 7,942 $ 8, ,652 29, , , , , , , and thereafter 1,066,045 1,141,414 $ 1,732,328 $ 1,854,803 The Corporation has yet to pursue financing agreements for the remaining 38 purchased aircraft included in the above totals. The next purchased aircraft delivery is not expected until January (b) Operating leases and commitments The Corporation has entered into operating leases and commitments for aircraft, land, buildings, equipment, computer hardware, software licences and satellite programming. As at September 30, 2009, the future payments in Canadian dollars, and when applicable the US-dollar equivalents under operating leases and commitments are as follows: US dollar CAD dollar 2009 $ 36,809 $ 45, , , , , , , , , and thereafter 656, ,592 $ 1,409,686 $ 1,616,332 As at September 30, 2009, the Corporation is committed to lease an additional aircraft and five aircraft for terms ranging between eight and 10 years in US dollars. These aircraft have been included in the above totals. (c) Letters of guarantee The Corporation has available two facilities with a Canadian charter bank for letters of guarantee. During the three months ended September 30, 2009, the Corporation amended one of the two facilities and now has available $38 million for letters of guarantee. As at September 30, 2009 $12,458 of letters of guarantee were issued under these facilities. (d) Operating line of credit During 2008, the Corporation signed a three-year revolving operating line of credit with a syndicate of three Canadian banks. The line of credit is available for up to a maximum of $85 million subject to various customary conditions precedent being satisfied, and is secured by the Corporation s new Campus facility. The line of credit bears interest at prime plus 0.50% per annum, or a bankers acceptance rate at 2.0% annual stamping fee or equivalent and is available for general corporate expenditures and working capital purposes. The Corporation is required to pay a standby fee of 15 basis points, based on the average unused portion of the line of credit for the previous quarter, payable quarterly. As at September 30, 2009, no amounts were drawn. (e) Contingencies The Corporation is party to legal proceedings and claims that arise during the ordinary course of business. It is the opinion of management that the ultimate outcome of these and any outstanding matters will not have a material effect upon the Corporation s financial position, results of operations or cash flows. WestJet Third Quarter

20 11. Financial instruments and risk management (a) Fair value of financial assets and financial liabilities The Corporation s financial assets and liabilities consist primarily of cash and cash equivalents, accounts receivable, derivatives both designated and not designated in an effective hedging relationship, US-dollar deposits, accounts payable and accrued liabilities and long-term debt. The following tables set out the Corporation s classification and the carrying amount for each of its financial assets and liabilities as at September 30, 2009 and December 31, 2008: September 30, 2009 Asset (liability) Held-fortrading Derivatives Loans and receivables Other financial liabilities Total carrying amount Cash and cash equivalents $ 961,648 $ $ $ $ 961,648 Accounts receivable 19,635 19,635 Foreign exchange options (i) (2,170) (2,170) Foreign exchange forwards (ii) (191) (191) Fuel derivatives (iii) (19,629) (19,629) US-dollar deposits (iv) 21,353 21,353 Accounts payable and accrued liabilities (v) (178,936) (178,936) Long-term debt (vi) (1,227,433) (1,227,433) $ 983,001 $ (21,990) $ 19,635 $ (1,406,369) $ (425,723) December 31, 2008 Asset (liability) Held-fortrading Derivatives Loans and receivables Other financial liabilities Total carrying amount Cash and cash equivalents $ 820,214 $ $ $ $ 820,214 Accounts receivable 16,837 16,837 Foreign exchange options (i) Foreign exchange forwards (ii) 5,873 5,873 Fuel derivatives (iii) (52,298) (52,298) US-dollar deposits (iv) 24,309 24,309 Accounts payable and accrued liabilities (v) (211,543) (211,543) Long-term debt (vi) (1,351,903) (1,351,903) $ 844,523 $ (45,563) $ 16,837 $ (1,563,446) $ (747,649) (i) Foreign exchange option arrangements not designated in a hedging relationship are included in accounts payable and accrued liabilities (December 31, included in prepaid expenses, deposits and other). (ii) Foreign exchange forward contracts designated in an effective cash flow hedging relationship. As at September 30, 2009, balance includes $115 (December 31, $5,873) classified in prepaid expenses, deposits and other and $306 classified in accounts payable and accrued liabilities. (iii) Fuel derivatives designated in an effective cash flow hedging relationship. As at September 30, 2009, balance includes $190 classified in prepaid expenses, deposits and other, $17,583 (December 31, 2008 $37,811) classified in accounts payable and accrued liabilities and $2,236 (December 31, 2008 $14,487) classified in other liabilities. (iv) As at September 30, 2009, balance includes $3,464 (December 31, $404) classified in prepaid expenses, deposits and other and $17,889 (December 31, 2008 $23,905) classified in other assets. (v) As at September 30, 2009, balance excludes fuel derivative liabilities of $17,583 (December 31, 2008 $37,811) and foreign exchange derivative liabilities of $2,476. (vi) As at September 30, 2009, balance includes current portion of long-term debt of $165,107 (December 31, 2008 $165,721) and long-term portion of $1,062,326 (December 31, 2008 $1,186,182). WestJet Third Quarter