-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, PCYEJABft1fYVw4uR0uKFury5axyPCy8heMImO1fdhQ2mhj8jQECTZNtxj9rtzfB gCoz3QdVjxALIuTgiDx80w== 0000950131-96-000127.txt : 19960124 0000950131-96-000127.hdr.sgml : 19960124 ACCESSION NUMBER: 0000950131-96-000127 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 19960123 ITEM INFORMATION: Other events ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 19960123 SROS: CSX SROS: NYSE SROS: PSE FILER: COMPANY DATA: COMPANY CONFORMED NAME: UAL CORP /DE/ CENTRAL INDEX KEY: 0000100517 STANDARD INDUSTRIAL CLASSIFICATION: AIR TRANSPORTATION, SCHEDULED [4512] IRS NUMBER: 362675207 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-06033 FILM NUMBER: 96506268 BUSINESS ADDRESS: STREET 1: 1200 ALGONQUIN ROAD CITY: ELK GROVE TOWNSHIP STATE: IL ZIP: 60007 BUSINESS PHONE: 7089525564 MAIL ADDRESS: STREET 1: 1200 ALGONQUIN ROAD CITY: ELK GROVE TOWNSHIP STATE: IL ZIP: 60007 FORMER COMPANY: FORMER CONFORMED NAME: ALLEGIS CORP DATE OF NAME CHANGE: 19880613 FORMER COMPANY: FORMER CONFORMED NAME: UAL INC DATE OF NAME CHANGE: 19870517 8-K 1 FORM 8-K SECURITIES AND EXCHANGE COMMISSION Washington, DC 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report: January 23, 1996 --------------------------------- (Date of earliest event reported) UAL CORPORATION --------------------------------------------------- (Exact name of registrant as specified in its charter) Delaware 1-6033 36-2675207 - ------------------------------ ----------- -------------------- (State or other jurisdiction (Commission (I.R.S. Employer of incorporation) File Number) Identification No.) 1200 Algonquin Road, Elk Grove Township, Illinois 60007 ---------------------------------------------------------------- (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code (708) 952-4000 ---------------- Not Applicable -------------- (Former name or former address, if changed since last report) ITEM 5. OTHER EVENTS. ------------ UAL Corporation (the "Company") is filing herewith a press release issued today by the Company as Exhibit 99.1 which is incorporated herein by reference. ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS. --------------------------------- Exhibit No. Description - ----------- ----------- 99.1 Press Release SIGNATURES ---------- Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. UAL CORPORATION By: /s/ Douglas A. Hacker ------------------------- Name: Douglas A. Hacker Title: Senior Vice President - Finance Dated: January 23, 1996 EXHIBIT INDEX Exhibit Number Description ------- ----------- 99.1 Press Release EX-99.1 2 PRESS RELEASE Exhibit 99.1 [LOGO -- UAL CORPORATION] News Release =============================================================================== =============================================================================== =============================================================================== Corporate Communications Contacts: Connie Huff (847) 952-5501 Joe Hopkins (847) 952-5770 Tony Molinaro (847) 952-4971 Night (847) 952-4088 Investor Relations Contact: Mark Reiser (847) 952-7501 UAL CORPORATION REPORTS FULL YEAR 1995 AND FOURTH QUARTER FINANCIAL RESULTS . Highest annual earnings level from ongoing operations in company's history . On a fully distributed basis, 1995 net earnings were $662 million or $20.51 for each of the 32.6 million fully distributed shares . Fourth quarter results included $29 million extraordinary loss from early debt extinguishment and $13 million write-down of non-operating aircraft net of tax . On a fully distributed basis, fourth quarter earnings were $2.95 for each of the 30.7 million fully distributed shares excluding the extraordinary loss, write-down and effect of preferred stock transactions - an 88 percent improvement over 1994 earnings per share results of $1.57 per share CHICAGO, January 23, 1996 -- UAL Corporation, the holding company whose primary subsidiary is United Airlines, today reported full year 1995 preliminary unaudited net earnings in accordance with generally accepted accounting principles (GAAP) of $349 million. The 1995 GAAP earnings before an after-tax $29 million extraordinary loss for the early extinguishment of debt were $378 million, a company record for earnings from ongoing operations (before extraordinary items). GAAP earnings were $19.11 per fully diluted share ($20.01 per share on a primary basis) after preferred stock dividend requirements. In 1994, UAL Corporation reported GAAP earnings of $51 million, including $128 million of one-time after-tax charges associated with the completion of the recapitalization and a one-time after-tax charge of $26 million associated with the adoption of SFAS No. 112. (more) The Company also reported that on a pro forma, fully distributed basis (see below for further explanation of the methodology) 1995 net earnings were $662 million or $20.51 per share after preferred stock dividends. Fully distributed operating earnings for 1995 were $1,333 million. "We are extremely pleased with our record 1995 results," says Chairman and Chief Executive Officer Gerald Greenwald. "Our success this year is a real tribute to our employees' commitment to ownership and customer service. Our strong revenue growth and lower fully distributed unit cost confirm that our "Quality Flight Plan" is working. We have begun to see the revenue benefits from our $50 million additional customer service investments and the effect of empowering employees to deliver superior customer service. At the same time, certain cost reduction programs, including the restructuring of the domestic commission program, generated $125 million in savings for 1995 and should provide substantial contributions when completed over the next three to four years. Those efforts, combined with the year-over-year effect from the ESOP, contributed to our fully distributed unit cost reduction. "Our 1995 financial performance advances our pursuit to become the airline of choice for customers and employees as well as stockholders. We anticipate continued success for 1996 having begun the year with strong first quarter bookings." Full year operating revenues were $14.9 billion, up 7.1% from $14.0 billion the year before. With a 4.2 percent increase in available seat miles, total revenue per available seat mile increased by 2.9 percent from 9.12 cents a year ago to 9.39 cents. Traffic increased by 3.2 percent as revenue passenger miles grew to 111.8 billion from 108.3 billion in 1994. Yield (revenue per passenger mile) increased by 4.2 percent to 11.79 cents, up from 11.31 cents in 1994. Full year operating expenses excluding all ESOP charges increased by 2.7% from $13.2 billion to $13.6 billion in 1995. The full year cost per available seat mile, excluding all ESOP charges, decreased 1.0 percent to 8.55 cents from 8.64 cents a year ago largely due to 3.3 percent lower labor costs driven by the employee investment transaction. (more) FOURTH QUARTER RESULTS For the fourth quarter, UAL Corporation reported a GAAP net loss of $5 million excluding certain special adjustments, or a loss of $1.25 per share after preferred stock dividends. In the fourth quarter, the Company recorded the following special adjustments: . An extraordinary loss of $29 million ($2.35 per share) after-tax due to early extinguishment of debt, . A $13 million ($1.09 per share) after-tax adjustment associated with a write-down of non-operating aircraft, and . A $1.81 per share unfavorable impact to earnings per share due to the repurchase of a portion of outstanding Series B preferred stock. The fourth quarter GAAP net loss including the special adjustments was $47 million or a loss of $6.50 per share after preferred dividends. For the comparable quarter in 1994, UAL reported GAAP net income of $11 million (a loss of $0.98 per share after preferred stock dividends). (more) On a fully distributed basis, UAL Corporation fourth quarter net income, excluding the special adjustments, was $98 million or $2.95 per share for each of the 30.7 million fully distributed shares. The fully distributed net earnings represent a 46 percent increase from 1994's fully distributed net earnings of $67 million with earnings per share improving 88 percent over last year's fully distributed earnings per share of $1.57. Fully distributed operating earnings for the quarter, excluding the special adjustments, were $212 million, a 23 percent improvement over 1994's $172 million.
Three Months Ended December 31 -------------------------------------------------------- Fully Distributed Results 1995 1994 % Change ----------------- ----------------- ------------------ Per Per Per (Millions, except per share) Earnings Share Earnings Share Earnings Share - ---------------------------- -------- ------- -------- ------- -------- -------- Operating Earnings before non- operating aircraft write-down $212 NA $172 NA + 23 NA Net before special charges $ 98 $ 2.95 $ 67 $ 1.57 + 46 + 88 Extraordinary item (29) (0.95) - - NA NA Non-operating aircraft write-down (13) (0.44) - - NA NA Preferred stock transactions - (0.73) - (0.10) NA - 630 ---- ------ ---- ------ Net $ 56 $ 0.83 $ 67 $ 1.47 - 16 - 44
The repurchase of approximately $750 million principal amount of debt in 1995 is expected to reduce net interest expense by $26 million in 1996 alone. As another credit improvement initiative, 1996 dividend payments will be reduced by $12 million due to the repurchase of $96 million of Series B preferred stock during the fourth quarter. The additional depreciation provision of $13 million after-tax ($22 million pre-tax in operating expenses) in the fourth quarter for certain non-operating DC-10 aircraft reflects a reduction in their estimated residual value to the current market value of freighter aircraft. In addition to the special charges, the expiration of the Federal fuel tax exemption adversely impacted fourth quarter operating earnings by $20 million. (more) n.b.: In addition to reviewing financial statements reported under Generally Accepted Accounting Principles (GAAP), a more complete understanding of the Company's results can be gained by viewing them on a pro forma, fully distributed basis. This approach considers all ESOP shares (which will be issued to employees over the course of the ESOP period) to be immediately outstanding and thus fully distributed. Consistent with this method, the ESOP compensation expense (which reflects the commitment of stock to employees) is excluded from fully distributed expenses and ESOP convertible preferred stock dividends have not been deducted from earnings attributable to common stockholders. # # # UAL CORPORATION AND SUBSIDIARY COMPANIES STATEMENT OF CONSOLIDATED OPERATIONS (UNAUDITED) (In Millions, Except Per Share) Three Months Ended December 31 ------------------------------ 1995 1994 % Change ------ ------ -------- Operating revenues: Passenger $3,221 $3,022 + 6.6 Cargo 200 184 + 8.7 Other operating revenues 246 233 + 5.6 ------ ------ 3,667 3,439 + 6.6 ------ ------ Operating expenses: Salaries and related costs 1,130 1,101 + 2.6 ESOP compensation expense 168 94 + 78.7 Aircraft fuel 455 411 + 10.7 Commissions 356 343 + 3.8 Purchased services 280 249 + 12.4 Aircraft rent 241 246 - 2.0 Landing fees and other rent 208 158 + 31.6 Depreciation and amortization 183 186 - 1.6 Food services 132 124 + 6.5 Aircraft maintenance 105 81 + 29.6 Personnel expenses 76 62 + 22.6 Write down of retired aircraft 22 - Other operating expenses 289 306 - 5.6 ------ ------ 3,645 3,361 + 8.4 ------ ------ Earnings from operations 22 78 - 71.8 ------ ------ Other income (expense): Interest expense (94) (104) - 9.6 Interest capitalized 11 10 + 10.0 Interest income 23 23 Equity in earnings of affiliates 9 - Miscellaneous, net - 3 ------ ------ (51) (68) - 25.0 ------ ------ Earnings (loss) before income taxes and extraordinary item (29) 10 Provision (credit) for income taxes (11) (1) ------ ------ Earnings (loss) before extraordinary item (18) 11 Extraordinary loss on early extinguishment of debt, net of tax (29) - ------ ------ Net earnings (loss) $ (47) $ 11 ====== ====== Per share: Earnings (loss) before extraordinary item $(4.15) $(0.98) Extraordinary item (2.35) - ------ ------ Net earnings (loss) $(6.50) $(0.98) ====== ====== - ---------------- See accompanying notes. UAL CORPORATION AND SUBSIDIARY COMPANIES STATEMENT OF CONSOLIDATED OPERATIONS (UNAUDITED) (In Millions, Except Per Share) Twelve Months Ended December 31 ------------------------------- 1995 1994 % Change ------- ------- -------- Operating revenues: Passenger $13,227 $12,295 + 7.6 Cargo 757 685 + 10.5 Other operating revenues 959 970 - 1.1 ------- ------- 14,943 13,950 + 7.1 ------- ------- Operating expenses: Salaries and related costs 4,526 4,679 - 3.3 ESOP compensation expense 504 182 +176.9 Aircraft fuel 1,680 1,585 + 6.0 Commissions 1,471 1,426 + 3.2 Purchased services 1,062 947 + 12.1 Aircraft rent 1,009 933 + 8.1 Landing fees and other rent 803 622 + 29.1 Depreciation and amortization 724 725 - 0.1 Food services 532 479 + 11.1 Aircraft maintenance 407 410 - 0.7 Personnel expenses 285 248 + 14.9 Other operating expenses 1,111 1,193 - 6.9 ------- ------- 14,114 13,429 + 5.1 ------- ------- Earnings from operations 829 521 + 59.1 ------- ------- Other income (expense): Interest expense (399) (372) + 7.3 Interest capitalized 42 41 + 2.4 Interest income 98 85 + 15.3 Equity in earnings of affiliates 51 20 Miscellaneous, net - (124) ------- ------- (208) (350) - 40.6 ------- ------- Earnings before income taxes, extraordinary item and cumulative effect of accounting change 621 171 Provision for income taxes 243 94 ------- ------- Earnings before extraordinary item and cumulative effect of accounting change 378 77 Extraordinary loss on early extinguishment of debt, net of tax (29) - Cumulative effect of accounting change, net of tax - (26) ------- ------- Net earnings $ 349 $ 51 ======= ======= Per share, primary: Earnings before extraordinary item, cumulative effect of accounting change and preferred stock transactions $ 20.56 $ 0.76 Extraordinary item (1.85) - Cumulative effect of accounting change - (1.37) Preferred stock transactions 1.30 - ------- ------- Net earnings (loss) $ 20.01 $ (0.61) ======= ======= Per share, fully diluted: Earnings before extraordinary item, cumulative effect of accounting change and preferred stock transactions $ 19.59 $ 0.76 Extraordinary item (1.63) - Cumulative effect of accounting change - (1.37) Preferred stock transactions 1.15 - ------- ------- Net earnings (loss) $ 19.11 $ (0.61) ======= ======= - ---------------- See accompanying notes. Consolidated Notes (1) UAL Corporation is a holding company whose principal subsidiary is United Air Lines, Inc. (2) "ESOP compensation expense" represents the estimated average fair value of ESOP convertible preferred stock committed to be released to employees for the period, net of amounts used to satisfy dividend requirements for previously allocated ESOP convertible preferred shares, under Employee Stock Ownership Plans which were created as a part of the July 1994 employee investment transaction and recapitalization. (3) "Miscellaneous, net" consisted of the following: Fourth Quarter Year -------------- -------------- 1995 1994 1995 1994 ---- ---- ---- ---- Foreign exchange gains (losses) $ (6) $ 6 $(20) $ 15 Gains on dispositions of property 11 2 60 10 Minority interests in Apollo Travel Services (4) (4) (23) (22) Recapitalization transaction costs - - - (121) Other (1) (1) (17) (6) ---- ---- ---- ----- $ - $ 3 $ - $(124) ==== ==== ==== ===== (4) The provisions for income taxes differ from the federal statutory rate of 35% principally due to state income taxes and certain nondeductible expenses, including certain expenses related to the recapitalization. (5) During 1995, UAL repaid prior to maturity $750 million in principal amount of various debt securities, resulting in an aggregate extraordinary loss of $29 million, after tax benefit of $18 million. The securities were scheduled for repayment periodically through 2021. (6) UAL adopted SFAS No. 112, "Employers' Accounting for Postemployment Benefits," effective January 1, 1994. The effect of adopting SFAS No. 112 was a cumulative charge in 1994 for recognition of the transition liability of $42 million, before tax benefits of $16 million. (7) In April 1995, UAL issued $600 million in principal amount of 6 3/8% convertible subordinated debentures in exchange for all outstanding shares of its Series A convertible preferred stock. As a result of the exchange, UAL recorded a non-cash increase of $45 million in additional capital invested representing the excess of the carrying value of the preferred stock exchanged over the fair value of the new debentures. During 1995, UAL repurchased 4,259,709 depository shares, representing 4,260 shares of its Series B 12 1/4% preferred stock, at an aggregate cost of $131 million to be held in treasury. This resulted in a $24 million decrease in total equity. These transactions had no effect on earnings; however, their net impact on UAL's equity is included in the computation of earnings per share. Earnings available to common stockholders were also reduced by $3 million in the 1994 fourth quarter and twelve-month period for the excess of amounts paid to reacquire UAL preferred stock over the liquidation preference of such stock. Per share amounts were calculated after providing for dividends on preferred stock of $11 million in the 1995 fourth quarter, $20 million in the 1994 fourth quarter, $50 million in the 1995 twelve-month period and $59 million in the 1994 twelve-month period. Average shares used in the computations were as follows: 1995 1994 ---- ---- (In Millions) Fourth Quarter 12.5 12.4 Year: Primary 15.9 18.8 Fully diluted 17.9 18.8 Primary per share amounts in 1995 were based on weighted average common shares and common equivalents outstanding, including ESOP shares committed to be released. In addition, fully-diluted per share amounts assume the conversion of convertible debentures and elimination of related interest. Common stock equivalents were not included in the 1994 computations as they did not have a dilutive effect. In connection with the July 1994 recapitalization, each old common share was exchanged for one half new common share. As required under generally accepted accounting principles for transactions of this type, the historical weighted average shares outstanding have not been restated. Thus, direct comparisons between per share amounts for the 1995 and 1994 annual periods are not meaningful. UNITED AIR LINES, INC. AND SUBSIDIARY COMPANIES ----------------------------------------------- Three Months Ended December 31 ------------------------------ 1995 1994 % Change ------ ------ -------- FINANCIAL SUMMARY (UNAUDITED) (in millions) Operating revenues $3,655 $3,423 + 6.8 Operating expenses (excluding ESOP charges and write down) 3,442 3,253 + 6.5 Write down of retired aircraft 22 - ESOP compensation expense 168 94 +78.7 ------ ------ 3,632 3,347 + 8.5 ------ ------ Earnings from operations $ 23 $ 76 -69.7 ====== ====== OPERATING STATISTICS Revenue passengers (in thousands) 19,436 19,059 + 2.0 Revenue passenger miles (in millions) 27,349 27,007 + 1.3 Available seat miles (in millions) 39,640 38,403 + 3.2 Passenger load factor (percent) 69.0 70.3 -1.3 pt. Breakeven passenger load factor (percent) 68.5 68.6 -0.1 pt. Breakeven passenger load factor excluding ESOP charges (percent) 64.9 66.3 -1.4 pt. Revenue per passenger mile (cents) 11.74 11.15 + 5.2 Operating revenue per available seat mile (cents) 9.22 8.91 + 3.5 Operating expenses excluding ESOP charges per available seat mile (cents) 8.74 8.47 + 3.2 Operating expenses excluding ESOP charges and write down per available seat mile (cents) 8.69 8.47 + 2.5 Average price per gallon of jet fuel (cents) 64.0 60.5 + 5.8 Number of aircraft in operating fleet at end of period 558 543 Number of employees at end of period (thousands) 82.2 76.1 + 8.0 UNITED AIR LINES, INC. AND SUBSIDIARY COMPANIES ----------------------------------------------- Twelve Months Ended December 31 ------------------------------- 1995 1994 % Change ------- ------- -------- FINANCIAL SUMMARY (UNAUDITED) (in millions) Operating revenues $14,895 $13,887 + 7.3 Operating expenses (excluding ESOP charges) 13,559 13,144 + 3.2 One-time ESOP operating costs - 48 ESOP compensation expense 504 182 ------- ------- 14,063 13,374 + 5.2 ------- ------- Earnings from operations $ 832 $ 513 +62.2 ======= ======= OPERATING STATISTICS Revenue passengers (in thousands) 78,808 74,241 + 6.2 Revenue passenger miles (in millions) 111,811 108,299 + 3.2 Available seat miles (in millions) 158,569 152,193 + 4.2 Passenger load factor (percent) 70.5 71.2 -0.7 pt. Breakeven passenger load factor (percent) 66.1 68.2 -2.1 pt. Breakeven passenger load factor excluding ESOP charges (percent) 63.4 66.8 -3.4 pt. Revenue per passenger mile (cents) 11.79 11.31 + 4.2 Operating revenue per available seat mile (cents) 9.39 9.12 + 2.9 Operating expenses excluding ESOP charges per available seat mile (cents) 8.55 8.64 - 1.0 Average price per gallon of jet fuel (cents) 59.5 58.8 + 1.2 Number of aircraft in operating fleet at end of period 558 543 Number of employees at end of period (thousands) 82.2 76.1 + 8.0 UAL CORPORATION AND SUBSIDIARY COMPANIES EARNINGS AND EARNINGS PER SHARE THREE MONTHS ENDED DECEMBER 31, 1995 ---------------------------------------- (In Millions, Except Per Share) GAAP "Fully Distributed" (1) Basis (Excluding ESOP Charges) ----- ---------------------- EARNINGS - -------- Operating revenues $ 3,667 $ 3,667 Operating expenses (excluding ESOP charges and write down) (3,455) (3,455) Write down of retired aircraft (22) (22) ESOP compensation expense (168) N/A ------- ------- Operating earnings 22 190 Non-operating expense (51) (51) ------- ------- Earnings (loss) before income taxes and extraordinary item (29) 139 Provision (credit) for income taxes (11) 54 ------- ------- Earnings (loss) before extraordinary item (18) 85 Extraordinary loss on debt extinguishment, net of tax (29) (29) ------- ------- Net earnings (loss) (47) 56 ======= ======= Preferred stock dividends (11) (8) Preferred stock transactions (23) (23) ------- ------- Earnings attributable to common shareholders $ (81) $ 25 ======= ======= SHARES - ------ Average common shares assumed outstanding 12.5 12.5 ESOP preferred shares assumed outstanding N/A 17.7 Other N/A 0.5 ------- ------- Total shares assumed outstanding 12.5 30.7 ======= ======= PER SHARE: - ---------- Earnings before write down, extraordinary item, and preferred stock transactions $ (1.25) $ 2.95 Write down of retired aircraft, net of tax (1.09) (0.44) Extraordinary item, net of tax (2.35) (0.95) Preferred stock transactions (1.81) (0.73) ------- ------- $ (6.50) $ 0.83 ======= ======= (1) "Fully distributed" earnings and earnings per share are pro forma presentations which consider all ESOP shares which will ultimately be released to employees by the end of the ESOP period to be immediately outstanding. Therefore the ESOP compensation expense has been excluded from fully distributed earnings and ESOP convertible preferred stock dividends have not been deducted from earnings attributable to common shareholders. UAL CORPORATION AND SUBSIDIARY COMPANIES EARNINGS AND EARNINGS PER SHARE THREE MONTHS ENDED DECEMBER 31, 1994 ---------------------------------------- (In Millions, Except Per Share) GAAP "Fully Distributed" (1) Basis (Excluding ESOP Charges) ----- ---------------------- EARNINGS - -------- Operating revenues $ 3,439 $ 3,439 Operating expenses (excluding ESOP charges) (3,267) (3,267) ESOP compensation expense (94) N/A ------- ------- Operating earnings 78 172 Non-operating expense (68) (68) ------- ------- Earnings before income taxes 10 104 Provision (credit) for income taxes (1) 37 ------- ------- Net earnings 11 67 ======= ======= Preferred stock dividends (20) (20) Preferred stock transactions (3) (3) ------- ------- Earnings (loss) attributable to common shareholders $ (12) $ 44 ======= ======= SHARES - ------ Average common shares assumed outstanding 12.4 12.4 ESOP preferred shares assumed outstanding N/A 17.7 Other N/A 0.1 ------- ------- Total shares assumed outstanding 12.4 30.2 ======= ======= PER SHARE: - ---------- Earnings before preferred stock transactions $ (0.73) $ 1.57 Preferred stock transactions (0.25) (0.10) ------- ------- $ (0.98) $ 1.47 ======= ======= (1) "Fully distributed" earnings and earnings per share are pro forma presentations which consider all ESOP shares which will ultimately be released to employees by the end of the ESOP period to be immediately outstanding. Therefore the ESOP compensation expense has been excluded from fully distributed earnings and ESOP convertible preferred stock dividends have not been deducted from earnings attributable to common shareholders. UAL CORPORATION AND SUBSIDIARY COMPANIES EARNINGS AND EARNINGS PER SHARE TWELVE MONTHS ENDED DECEMBER 31, 1995 ---------------------------------------- (In Millions, Except Per Share) GAAP "Fully Distributed" (1) Basis (Excluding ESOP Charges) ----- ---------------------- (Fully Diluted) EARNINGS - -------- Operating revenues $14,943 $14,943 Operating expenses (excluding ESOP charges) (13,610) (13,610) ESOP compensation expense (504) N/A ------- ------- Operating earnings 829 1,333 Non-operating expense (208) (208) ------- ------- Earnings before income taxes and extraordinary item 621 1,125 Provision (credit) for income taxes 243 434 ------- ------- Earnings before extraordinary item 378 691 Extraordinary loss on debt extinguishment, net of tax (29) (29) ------- ------- Net earnings 349 662 ======= ======= Preferred stock dividends (50) (37) Preferred stock transactions 21 21 Other adjustments to net earnings 23 23 ------- ------- Earnings attributable to common shareholders $ 343 $ 669 ======= ======= SHARES - ------ Average common shares assumed outstanding 12.4 12.4 ESOP preferred shares assumed outstanding 3.0 17.7 Other 2.5 2.5 ------- ------- Total shares assumed outstanding 17.9 32.6 ======= ======= PER SHARE: Earnings before extraordinary item and preferred stock transactions $ 19.59 $ 20.77 Extraordinary item, net of tax (1.63) (0.89) Preferred stock transactions 1.15 0.63 ------- ------- $ 19.11 $ 20.51 ======= ======= (1) "Fully distributed" earnings and earnings per share are pro forma presentations which consider all ESOP shares which will ultimately be released to employees by the end of the ESOP period to be immediately outstanding. Therefore the ESOP compensation expense has been excluded from fully distributed earnings and ESOP convertible preferred stock dividends have not been deducted from earnings attributable to common shareholders. -----END PRIVACY-ENHANCED MESSAGE-----