SNCY 10-Q Quarterly Report March 31, 2025 | Alphaminr
Sun Country Airlines Holdings, Inc.
ALPHAMINR

SNCY 10-Q Quarter ended March 31, 2025

Balance Sheet
Cash Flow
Income Statement
Debt
sncy-20250331
0001743907 12/31 2025 Q1 false xbrli:shares iso4217:USD iso4217:USD xbrli:shares sncy:aircraft xbrli:pure sncy:segment 0001743907 2025-01-01 2025-03-31 0001743907 2025-03-31 0001743907 2024-12-31 0001743907 us-gaap:AirTransportationEquipmentMember 2025-03-31 0001743907 us-gaap:AirTransportationEquipmentMember 2024-12-31 0001743907 sncy:AircraftAndFlightEquipmentHeldForOperatingLeaseMember 2025-03-31 0001743907 sncy:AircraftAndFlightEquipmentHeldForOperatingLeaseMember 2024-12-31 0001743907 us-gaap:LeaseholdImprovementsMember 2025-03-31 0001743907 us-gaap:LeaseholdImprovementsMember 2024-12-31 0001743907 us-gaap:ComputerEquipmentMember 2025-03-31 0001743907 us-gaap:ComputerEquipmentMember 2024-12-31 0001743907 sncy:RotablePartsMember 2025-03-31 0001743907 sncy:RotablePartsMember 2024-12-31 0001743907 us-gaap:PassengerMember 2025-01-01 2025-03-31 0001743907 us-gaap:PassengerMember 2024-01-01 2024-03-31 0001743907 us-gaap:CargoAndFreightMember 2025-01-01 2025-03-31 0001743907 us-gaap:CargoAndFreightMember 2024-01-01 2024-03-31 0001743907 us-gaap:ServiceOtherMember 2025-01-01 2025-03-31 0001743907 us-gaap:ServiceOtherMember 2024-01-01 2024-03-31 0001743907 2024-01-01 2024-03-31 0001743907 us-gaap:WarrantMember 2024-12-31 0001743907 us-gaap:CommonStockMember 2024-12-31 0001743907 us-gaap:TreasuryStockCommonMember 2024-12-31 0001743907 us-gaap:AdditionalPaidInCapitalMember 2024-12-31 0001743907 us-gaap:RetainedEarningsMember 2024-12-31 0001743907 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-12-31 0001743907 us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001743907 us-gaap:AdditionalPaidInCapitalMember 2025-01-01 2025-03-31 0001743907 us-gaap:TreasuryStockCommonMember 2025-01-01 2025-03-31 0001743907 us-gaap:RetainedEarningsMember 2025-01-01 2025-03-31 0001743907 us-gaap:WarrantMember 2025-01-01 2025-03-31 0001743907 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2025-01-01 2025-03-31 0001743907 us-gaap:WarrantMember 2025-03-31 0001743907 us-gaap:CommonStockMember 2025-03-31 0001743907 us-gaap:TreasuryStockCommonMember 2025-03-31 0001743907 us-gaap:AdditionalPaidInCapitalMember 2025-03-31 0001743907 us-gaap:RetainedEarningsMember 2025-03-31 0001743907 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2025-03-31 0001743907 us-gaap:WarrantMember 2023-12-31 0001743907 us-gaap:CommonStockMember 2023-12-31 0001743907 us-gaap:TreasuryStockCommonMember 2023-12-31 0001743907 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001743907 us-gaap:RetainedEarningsMember 2023-12-31 0001743907 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-12-31 0001743907 2023-12-31 0001743907 us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001743907 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-03-31 0001743907 us-gaap:TreasuryStockCommonMember 2024-01-01 2024-03-31 0001743907 us-gaap:RetainedEarningsMember 2024-01-01 2024-03-31 0001743907 us-gaap:WarrantMember 2024-01-01 2024-03-31 0001743907 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-01-01 2024-03-31 0001743907 us-gaap:WarrantMember 2024-03-31 0001743907 us-gaap:CommonStockMember 2024-03-31 0001743907 us-gaap:TreasuryStockCommonMember 2024-03-31 0001743907 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001743907 us-gaap:RetainedEarningsMember 2024-03-31 0001743907 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-03-31 0001743907 2024-03-31 0001743907 sncy:OtherRevenueRentalRevenueMember 2025-01-01 2025-03-31 0001743907 sncy:OtherRevenueRentalRevenueMember 2024-01-01 2024-03-31 0001743907 sncy:CargoAircraftMember srt:MinimumMember sncy:AircraftsOperatedForAmazonMember 2025-01-01 2025-03-31 0001743907 sncy:CargoAircraftMember srt:MaximumMember sncy:AircraftsOperatedForAmazonMember 2025-01-01 2025-03-31 0001743907 sncy:CargoAircraftMember sncy:AircraftsOperatedForAmazonMember 2025-01-01 2025-03-31 0001743907 sncy:ScheduledServiceMember 2025-01-01 2025-03-31 0001743907 sncy:ScheduledServiceMember 2024-01-01 2024-03-31 0001743907 sncy:CharterServiceMember 2025-01-01 2025-03-31 0001743907 sncy:CharterServiceMember 2024-01-01 2024-03-31 0001743907 sncy:AncillaryMember 2025-01-01 2025-03-31 0001743907 sncy:AncillaryMember 2024-01-01 2024-03-31 0001743907 country:US 2025-01-01 2025-03-31 0001743907 country:US 2024-01-01 2024-03-31 0001743907 srt:LatinAmericaMember 2025-01-01 2025-03-31 0001743907 srt:LatinAmericaMember 2024-01-01 2024-03-31 0001743907 sncy:OtherCountriesMember 2025-01-01 2025-03-31 0001743907 sncy:OtherCountriesMember 2024-01-01 2024-03-31 0001743907 sncy:CostsToFulfillContractWithAmazonMember 2025-03-31 0001743907 sncy:CostsToFulfillContractWithAmazonMember 2024-12-31 0001743907 sncy:AirTrafficLiabilitiesMember 2025-03-31 0001743907 sncy:AirTrafficLiabilitiesMember 2024-12-31 0001743907 sncy:LoyaltyProgramLiabilitiesMember 2025-03-31 0001743907 sncy:LoyaltyProgramLiabilitiesMember 2024-12-31 0001743907 sncy:AmazonDeferredStartUpCostsMember 2025-03-31 0001743907 sncy:AmazonDeferredStartUpCostsMember 2024-12-31 0001743907 sncy:LoyaltyProgramLiabilitiesMember 2023-12-31 0001743907 sncy:LoyaltyProgramLiabilitiesMember 2025-01-01 2025-03-31 0001743907 sncy:LoyaltyProgramLiabilitiesMember 2024-01-01 2024-03-31 0001743907 sncy:LoyaltyProgramLiabilitiesMember 2024-03-31 0001743907 2025-03-01 2025-03-31 0001743907 srt:B737800Member 2025-03-31 0001743907 srt:B737900Member 2025-03-31 0001743907 us-gaap:PassengerMember sncy:OwnedAircraftsMember 2024-12-31 0001743907 us-gaap:PassengerMember sncy:OwnedAircraftsMember 2025-01-01 2025-03-31 0001743907 us-gaap:PassengerMember sncy:OwnedAircraftsMember 2025-03-31 0001743907 us-gaap:PassengerMember sncy:AircraftsUnderFinanceLeasesMember 2024-12-31 0001743907 us-gaap:PassengerMember sncy:AircraftsUnderFinanceLeasesMember 2025-01-01 2025-03-31 0001743907 us-gaap:PassengerMember sncy:AircraftsUnderFinanceLeasesMember 2025-03-31 0001743907 us-gaap:PassengerMember 2024-12-31 0001743907 us-gaap:PassengerMember 2025-01-01 2025-03-31 0001743907 us-gaap:PassengerMember 2025-03-31 0001743907 sncy:CargoAircraftMember sncy:AircraftsOperatedForAmazonMember 2024-12-31 0001743907 sncy:CargoAircraftMember sncy:AircraftsOperatedForAmazonMember 2025-03-31 0001743907 srt:OtherPropertyMember sncy:AircraftsHeldForOperatingLeaseMember 2024-12-31 0001743907 srt:OtherPropertyMember sncy:AircraftsHeldForOperatingLeaseMember 2025-01-01 2025-03-31 0001743907 srt:OtherPropertyMember sncy:AircraftsHeldForOperatingLeaseMember 2025-03-31 0001743907 srt:OtherPropertyMember sncy:SubleasedFinanceLeaseMember 2024-12-31 0001743907 srt:OtherPropertyMember sncy:SubleasedFinanceLeaseMember 2025-01-01 2025-03-31 0001743907 srt:OtherPropertyMember sncy:SubleasedFinanceLeaseMember 2025-03-31 0001743907 us-gaap:PassengerMember sncy:OwnedAircraftsMember 2023-12-31 0001743907 us-gaap:PassengerMember sncy:OwnedAircraftsMember 2024-01-01 2024-03-31 0001743907 us-gaap:PassengerMember sncy:OwnedAircraftsMember 2024-03-31 0001743907 us-gaap:PassengerMember sncy:AircraftsUnderFinanceLeasesMember 2023-12-31 0001743907 us-gaap:PassengerMember sncy:AircraftsUnderFinanceLeasesMember 2024-01-01 2024-03-31 0001743907 us-gaap:PassengerMember sncy:AircraftsUnderFinanceLeasesMember 2024-03-31 0001743907 us-gaap:PassengerMember 2023-12-31 0001743907 us-gaap:PassengerMember 2024-01-01 2024-03-31 0001743907 us-gaap:PassengerMember 2024-03-31 0001743907 sncy:CargoAircraftMember sncy:AircraftsOperatedForAmazonMember 2023-12-31 0001743907 sncy:CargoAircraftMember sncy:AircraftsOperatedForAmazonMember 2024-01-01 2024-03-31 0001743907 sncy:CargoAircraftMember sncy:AircraftsOperatedForAmazonMember 2024-03-31 0001743907 srt:OtherPropertyMember sncy:AircraftHeldForOperatingLeaseMember 2023-12-31 0001743907 srt:OtherPropertyMember sncy:AircraftHeldForOperatingLeaseMember 2024-01-01 2024-03-31 0001743907 srt:OtherPropertyMember sncy:AircraftHeldForOperatingLeaseMember 2024-03-31 0001743907 srt:OtherPropertyMember sncy:SubleasedFinanceLeaseMember 2023-12-31 0001743907 srt:OtherPropertyMember sncy:SubleasedFinanceLeaseMember 2024-01-01 2024-03-31 0001743907 srt:OtherPropertyMember sncy:SubleasedFinanceLeaseMember 2024-03-31 0001743907 srt:OtherPropertyMember sncy:AircraftHeldForOperatingLeaseMember 2025-03-31 0001743907 us-gaap:RevolvingCreditFacilityMember 2025-03-31 0001743907 sncy:OwnedAircraftsMember 2025-01-01 2025-03-31 0001743907 sncy:OwnedAircraftsMember 2024-01-01 2024-03-31 0001743907 sncy:AircraftsUnderFinanceLeasesMember 2025-01-01 2025-03-31 0001743907 sncy:AircraftsUnderFinanceLeasesMember 2024-01-01 2024-03-31 0001743907 us-gaap:RevolvingCreditFacilityMember us-gaap:RevolvingCreditFacilityMember us-gaap:LineOfCreditMember 2021-02-10 0001743907 us-gaap:RevolvingCreditFacilityMember 2025-01-01 2025-03-31 0001743907 us-gaap:RevolvingCreditFacilityMember us-gaap:LineOfCreditMember 2025-03-31 0001743907 sncy:TermLoanMember us-gaap:NotesPayableOtherPayablesMember 2023-03-31 0001743907 srt:OtherPropertyMember sncy:AircraftsHeldForOperatingLeaseMember 2023-03-31 0001743907 sncy:NotesPayableUnderCompanyS20191EETCAgreementMember us-gaap:NotesPayableOtherPayablesMember 2024-12-31 0001743907 us-gaap:SecuredDebtMember us-gaap:LineOfCreditMember 2025-01-01 2025-03-31 0001743907 us-gaap:SecuredDebtMember us-gaap:LineOfCreditMember srt:MaximumMember 2025-01-01 2025-03-31 0001743907 us-gaap:SecuredDebtMember us-gaap:LineOfCreditMember srt:MinimumMember 2025-01-01 2025-03-31 0001743907 us-gaap:SecuredDebtMember us-gaap:LineOfCreditMember 2025-03-31 0001743907 us-gaap:SecuredDebtMember us-gaap:LineOfCreditMember sncy:AircraftsHeldForOperatingLeaseMember 2025-03-31 0001743907 sncy:A20221EETCAgreementNotesPayableMember us-gaap:NotesPayableOtherPayablesMember 2022-03-31 0001743907 sncy:A20221EETCAgreementNotesPayableMember us-gaap:NotesPayableOtherPayablesMember srt:MinimumMember 2025-03-31 0001743907 sncy:A20221EETCAgreementNotesPayableMember us-gaap:NotesPayableOtherPayablesMember srt:MaximumMember 2025-03-31 0001743907 sncy:A20221EETCAgreementNotesPayableMember us-gaap:NotesPayableOtherPayablesMember 2025-03-31 0001743907 sncy:A20191EETCAgreementNotesPayableMember us-gaap:NotesPayableOtherPayablesMember 2020-12-31 0001743907 sncy:A20191EETCAgreementNotesPayableMember us-gaap:NotesPayableOtherPayablesMember 2019-12-01 2019-12-31 0001743907 sncy:A20191EETCAgreementNotesPayableMember us-gaap:NotesPayableOtherPayablesMember srt:MinimumMember 2025-03-31 0001743907 sncy:A20191EETCAgreementNotesPayableMember us-gaap:NotesPayableOtherPayablesMember srt:MaximumMember 2025-03-31 0001743907 sncy:A20191EETCAgreementNotesPayableMember us-gaap:NotesPayableOtherPayablesMember 2025-03-31 0001743907 sncy:A20191EETCAgreementNotesPayableMember us-gaap:NotesPayableOtherPayablesMember 2024-12-31 0001743907 sncy:A20221EETCAgreementNotesPayableMember us-gaap:NotesPayableOtherPayablesMember 2024-12-31 0001743907 sncy:DelayedDrawTermLoanFacilityMember 2025-03-31 0001743907 sncy:DelayedDrawTermLoanFacilityMember 2024-12-31 0001743907 us-gaap:CorporateDebtSecuritiesMember 2025-03-31 0001743907 us-gaap:USGovernmentAgenciesDebtSecuritiesMember 2025-03-31 0001743907 us-gaap:CorporateDebtSecuritiesMember 2024-12-31 0001743907 us-gaap:USGovernmentAgenciesDebtSecuritiesMember 2024-12-31 0001743907 us-gaap:CertificatesOfDepositMember 2025-03-31 0001743907 us-gaap:CertificatesOfDepositMember 2024-12-31 0001743907 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember 2025-03-31 0001743907 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember 2025-03-31 0001743907 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember 2025-03-31 0001743907 us-gaap:FairValueMeasurementsRecurringMember 2025-03-31 0001743907 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:CorporateDebtSecuritiesMember 2025-03-31 0001743907 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:CorporateDebtSecuritiesMember 2025-03-31 0001743907 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:CorporateDebtSecuritiesMember 2025-03-31 0001743907 us-gaap:FairValueMeasurementsRecurringMember us-gaap:CorporateDebtSecuritiesMember 2025-03-31 0001743907 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:USGovernmentAgenciesDebtSecuritiesMember 2025-03-31 0001743907 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:USGovernmentAgenciesDebtSecuritiesMember 2025-03-31 0001743907 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:USGovernmentAgenciesDebtSecuritiesMember 2025-03-31 0001743907 us-gaap:FairValueMeasurementsRecurringMember us-gaap:USGovernmentAgenciesDebtSecuritiesMember 2025-03-31 0001743907 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:CertificatesOfDepositMember 2025-03-31 0001743907 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:CertificatesOfDepositMember 2025-03-31 0001743907 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:CertificatesOfDepositMember 2025-03-31 0001743907 us-gaap:FairValueMeasurementsRecurringMember us-gaap:CertificatesOfDepositMember 2025-03-31 0001743907 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember 2024-12-31 0001743907 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember 2024-12-31 0001743907 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember 2024-12-31 0001743907 us-gaap:FairValueMeasurementsRecurringMember 2024-12-31 0001743907 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:CorporateDebtSecuritiesMember 2024-12-31 0001743907 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:CorporateDebtSecuritiesMember 2024-12-31 0001743907 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:CorporateDebtSecuritiesMember 2024-12-31 0001743907 us-gaap:FairValueMeasurementsRecurringMember us-gaap:CorporateDebtSecuritiesMember 2024-12-31 0001743907 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:USGovernmentAgenciesDebtSecuritiesMember 2024-12-31 0001743907 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:USGovernmentAgenciesDebtSecuritiesMember 2024-12-31 0001743907 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:USGovernmentAgenciesDebtSecuritiesMember 2024-12-31 0001743907 us-gaap:FairValueMeasurementsRecurringMember us-gaap:USGovernmentAgenciesDebtSecuritiesMember 2024-12-31 0001743907 us-gaap:FairValueInputsLevel1Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:CertificatesOfDepositMember 2024-12-31 0001743907 us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:CertificatesOfDepositMember 2024-12-31 0001743907 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember us-gaap:CertificatesOfDepositMember 2024-12-31 0001743907 us-gaap:FairValueMeasurementsRecurringMember us-gaap:CertificatesOfDepositMember 2024-12-31 0001743907 sncy:SecondaryPublicStockOfferingMember 2025-01-01 2025-01-01 0001743907 sncy:SecondaryPublicStockOfferingMember 2025-01-01 0001743907 sncy:A2022RepurchaseProgramMember 2025-01-01 2025-03-31 0001743907 sncy:A2022RepurchaseProgramMember 2025-03-31 0001743907 sncy:A2022RepurchaseProgramMember us-gaap:SubsequentEventMember 2025-05-02 0001743907 sncy:A2022RepurchaseProgramMember 2024-01-01 2024-03-31 0001743907 sncy:AmazonAgreementMember 2019-12-13 2019-12-13 0001743907 sncy:AmazonAgreementMember 2019-12-13 0001743907 sncy:AmazonAgreementMember 2025-01-01 2025-03-31 0001743907 sncy:AmazonAgreementMember 2024-01-01 2024-03-31 0001743907 us-gaap:WarrantMember sncy:AmazonAgreementMember 2025-03-31 0001743907 us-gaap:WarrantMember sncy:AmazonAgreementMember 2024-03-31 0001743907 sncy:PassengerSegmentMember 2025-01-01 2025-03-31 0001743907 sncy:CargoSegmentMember 2025-01-01 2025-03-31 0001743907 sncy:PassengerSegmentMember 2024-01-01 2024-03-31 0001743907 sncy:CargoSegmentMember 2024-01-01 2024-03-31
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☑ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2025
Or
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission File Number 001-40217
SNYC 1.jpg
Sun Country Airlines Holdings, Inc.
(Exact name of registrant as specified in its charter)
Delaware 82-4092570
(State or other jurisdiction of incorporation or organization) (I.R.S. Employer Identification No.)
2005 Cargo Road
Minneapolis , Minnesota
55450
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: ( 651 ) 681-3900
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol Name of each exchange on which registered
Common Stock, par value $0.01 per share SNCY
The Nasdaq Stock Market LLC
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes ☑ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes ☑ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated Filer ☐
Accelerated Filer ☑
Non-accelerated Filer ☐
Smaller reporting company ☐
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☑
Number of shares outstanding by each class of common stock, as of March 31, 2025:
Common Stock, $0.01 par value – 53,201,003 shares outstanding

Sun Country Airlines Holdings, Inc.
Form 10-Q
Table of Contents
Page
-2-
PART I. Financial Information
ITEM 1. FINANCIAL STATEMENTS
SUN COUNTRY AIRLINES HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except per share and share amounts)
March 31, 2025 December 31, 2024
(Unaudited)
ASSETS
Current Assets:
Cash and Cash Equivalents $ 53,391 $ 83,219
Restricted Cash 13,737 17,252
Investments 105,376 104,053
Accounts Receivable, net of an allowance for credit losses of $ 748 and $ 617 , respectively
39,656 35,296
Short-term Lessor Maintenance Deposits 1,146 521
Inventory, net of a reserve for obsolescence of $ 872 and $ 784 , respectively
11,237 10,467
Prepaid Expenses 14,634 13,837
Other Current Assets 1,753 1,939
Total Current Assets 240,930 266,584
Property & Equipment, net:
Aircraft and Flight Equipment 778,381 775,210
Aircraft and Flight Equipment Held for Operating Lease 124,383 124,383
Ground Equipment and Leasehold Improvements 47,571 46,550
Computer Hardware and Software 22,847 22,436
Finance Lease Assets 309,877 309,877
Rotable Parts 26,791 26,626
Total Property & Equipment 1,309,850 1,305,082
Accumulated Depreciation & Amortization ( 353,535 ) ( 334,993 )
Total Property & Equipment, net 956,315 970,089
Other Assets:
Goodwill 222,223 222,223
Other Intangible Assets, net of accumulated amortization of $ 31,166 and $ 29,903 , respectively
76,575 77,838
Operating Lease Right-of-use Assets 16,239 16,896
Aircraft Deposits 7,925 7,925
Long-term Lessor Maintenance Deposits 55,712 53,624
Other Assets 16,107 14,998
Total Other Assets 394,781 393,504
Total Assets $ 1,592,026 $ 1,630,177
See accompanying Notes to Condensed Consolidated Financial Statements
-3-
SUN COUNTRY AIRLINES HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except per share and share amounts)
March 31, 2025 December 31, 2024
(Unaudited)
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts Payable $ 56,917 $ 56,034
Accrued Salaries, Wages, and Benefits 35,907 38,327
Accrued Transportation Taxes 16,713 20,534
Air Traffic Liabilities 114,257 160,686
Finance Lease Obligations 20,500 20,175
Loyalty Program Liabilities 9,482 10,121
Operating Lease Obligations 3,356 3,281
Current Maturities of Long-term Debt, net 91,715 87,579
Income Tax Receivable Agreement Liability 14,793 10,325
Other Current Liabilities 19,223 15,228
Total Current Liabilities 382,863 422,290
Long-term Liabilities:
Finance Lease Obligations 245,838 251,087
Loyalty Program Liabilities 4,618 4,480
Operating Lease Obligations 16,496 17,369
Long-term Debt, net 220,881 239,543
Deferred Tax Liability 32,125 23,566
Income Tax Receivable Agreement Liability 72,376 87,369
Other Long-term Liabilities 13,812 14,100
Total Long-term Liabilities 606,146 637,514
Total Liabilities 989,009 1,059,804
Commitments and Contingencies (see Note 11 )
Stockholders' Equity:
Common stock, with $ 0.01 par value, 995,000,000 shares authorized, 60,174,923 and 59,500,970 issued and 53,201,003 and 53,157,964 outstanding at March 31, 2025 and December 31, 2024, respectively
602 595
Preferred stock, with $ 0.01 par value, 5,000,000 shares authorized, no shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively
— —
Treasury stock, at cost, 6,973,920 and 6,343,006 shares held at March 31, 2025 and December 31, 2024, respectively
( 115,866 ) ( 105,866 )
Additional Paid-In Capital 534,649 528,604
Retained Earnings 183,667 147,132
Accumulated Other Comprehensive Loss ( 35 ) ( 92 )
Total Stockholders' Equity 603,017 570,373
Total Liabilities and Stockholders' Equity $ 1,592,026 $ 1,630,177
See accompanying Notes to Condensed Consolidated Financial Statements
-4-
SUN COUNTRY AIRLINES HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share and share amounts)
(Unaudited)
Three Months Ended March 31,
2025 2024
Operating Revenues:
Passenger $ 285,888 $ 274,664
Cargo 28,157 23,948
Other 12,604 12,871
Total Operating Revenues 326,649 311,483
Operating Expenses:
Aircraft Fuel 64,619 70,304
Salaries, Wages, and Benefits 92,845 82,238
Maintenance 18,862 16,817
Sales and Marketing 10,395 10,679
Depreciation and Amortization 24,804 23,809
Ground Handling 11,407 9,154
Landing Fees and Airport Rent 16,833 14,729
Special Items, net 1,799 —
Other Operating, net 28,839 28,577
Total Operating Expenses 270,403 256,307
Operating Income 56,246 55,176
Non-operating Income (Expense):
Interest Income 1,995 2,448
Interest Expense ( 9,625 ) ( 11,112 )
Other, net ( 478 ) 46
Total Non-operating Expense, net ( 8,108 ) ( 8,618 )
Income Before Income Tax 48,138 46,558
Income Tax Expense 11,603 11,245
Net Income $ 36,535 $ 35,313
Net Income per share to common stockholders:
Basic $ 0.68 $ 0.67
Diluted $ 0.66 $ 0.64
Shares used for computation:
Basic 53,342,226 53,034,538
Diluted 55,508,359 55,397,685
See accompanying Notes to Condensed Consolidated Financial Statements
-5-
SUN COUNTRY AIRLINES HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Dollars in thousands)
(Unaudited)

Three Months Ended March 31,
2025 2024
Net Income $ 36,535 $ 35,313
Other Comprehensive Income (Loss):
Net unrealized gains (losses) on Available-for-Sale securities, net of deferred tax expense (benefit) of $ 17 and $( 42 ), respectively
57 ( 139 )
Other Comprehensive Income (Loss) 57 ( 139 )
Comprehensive Income $ 36,592 $ 35,174

See accompanying Notes to Condensed Consolidated Financial Statements
-6-
SUN COUNTRY AIRLINES HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(Dollars in thousands, except share amounts)
(Unaudited)
Three Months Ended March 31, 2025
Warrants Common Stock Treasury Stock Additional Paid-in Capital Retained
Earnings 		Accumulated Other Comprehensive (Loss) Income Total
Shares Amount Shares Amount
December 31, 2024 4,109,135 59,500,970 $ 595 6,343,006 $ ( 105,866 ) $ 528,604 $ 147,132 $ ( 92 ) $ 570,373
Stock Issued for Stock-Based Awards — 673,953 7 — — 2,483 — — 2,490
Common Stock Repurchases and Excise Tax — — — 630,914 ( 10,000 ) — — — ( 10,000 )
Net Income — — — — — — 36,535 — 36,535
Amazon Warrants 252,869 — — — — 1,867 — — 1,867
Stock-based Compensation — — — — — 1,695 — — 1,695
Other Comprehensive Income — — — — — — — 57 57
March 31, 2025 4,362,004 60,174,923 $ 602 6,973,920 $ ( 115,866 ) $ 534,649 $ 183,667 $ ( 35 ) $ 603,017
Three Months Ended March 31, 2024
Warrants Common Stock Treasury Stock Additional Paid-in Capital Retained
Earnings 		Accumulated Other Comprehensive Loss Total
Shares Amount Shares Amount
December 31, 2023 3,224,093 58,878,723 $ 589 5,587,722 $ ( 94,341 ) $ 513,988 $ 94,229 $ ( 62 ) $ 514,403
Stock Issued for Stock-Based Awards — 75,606 1 — — 110 — — 111
Common Stock Repurchases and Excise Tax — — — 755,284 ( 11,596 ) — — — ( 11,596 )
Net Income — — — — — — 35,313 — 35,313
Amazon Warrants 189,652 — — — — 1,400 — — 1,400
Stock-based Compensation — — — — — 1,514 — — 1,514
Other Comprehensive Loss — — — — — — — ( 139 ) ( 139 )
March 31, 2024 3,413,745 58,954,329 $ 590 6,343,006 $ ( 105,937 ) $ 517,012 $ 129,542 $ ( 201 ) $ 541,006
See accompanying Notes to Condensed Consolidated Financial Statements
-7-
SUN COUNTRY AIRLINES HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(Unaudited)
Three Months Ended March 31,
2025 2024
Net Income $ 36,535 $ 35,313
Adjustments to reconcile Net Income to Cash Provided by Operating Activities:
Depreciation and Amortization 24,804 23,809
Deferred Income Taxes 8,542 8,974
Other, net 718 2,883
Changes in Operating Assets and Liabilities:
Accounts Receivable ( 4,062 ) 4,147
Inventory ( 772 ) ( 1,319 )
Prepaid Expenses ( 796 ) 3,218
Lessor Maintenance Deposits ( 2,713 ) ( 4,276 )
Other Assets 1,393 1,093
Accounts Payable 2,730 2,455
Accrued Transportation Taxes ( 3,821 ) ( 1,638 )
Air Traffic Liabilities ( 46,428 ) ( 38,058 )
Loyalty Program Liabilities ( 501 ) ( 669 )
Operating Lease Obligations ( 798 ) ( 455 )
Other Liabilities 1,600 ( 4,756 )
Net Cash Provided by Operating Activities 16,431 30,721
Cash Flows Used in Investing Activities:
Purchases of Property & Equipment ( 15,409 ) ( 29,698 )
Purchases of Investments ( 19,092 ) ( 31,200 )
Proceeds from the Maturities of Investments 17,925 39,500
Other, net 6,004 1,091
Net Cash Used in Investing Activities ( 10,572 ) ( 20,307 )
Cash Flows Used in Financing Activities:
Common Stock Repurchases ( 10,000 ) ( 11,493 )
Repayment of Finance Lease Obligations ( 4,923 ) ( 5,847 )
Repayment of Borrowings ( 14,829 ) ( 13,830 )
Tax Receivable Agreement Payment ( 10,525 ) ( 3,350 )
Other, net 1,075 26
Net Cash Used in Financing Activities ( 39,202 ) ( 34,494 )
Net Decrease in Cash, Cash Equivalents and Restricted Cash ( 33,343 ) ( 24,080 )
Cash, Cash Equivalents and Restricted Cash--Beginning of the Period 100,471 63,680
Cash, Cash Equivalents and Restricted Cash--End of the Period $ 67,128 $ 39,600
Non-cash transactions:
Aircraft Acquired under Finance Lease $ — $ 40,116
The following provides a reconciliation of Cash, Cash Equivalents and Restricted Cash to the amounts reported on the Condensed Consolidated Balance Sheets:
March 31, 2025 March 31, 2024
Cash and Cash Equivalents $ 53,391 $ 28,427
Restricted Cash 13,737 11,173
Total Cash, Cash Equivalents and Restricted Cash $ 67,128 $ 39,600

See accompanying Notes to Condensed Consolidated Financial Statements
-8-
SUN COUNTRY AIRLINES HOLDINGS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share and share amounts)
(Unaudited)
1. BASIS OF PRESENTATION
Sun Country Airlines Holdings, Inc. (together with its consolidated subsidiaries, "Sun Country" or the "Company") is the parent company of Sun Country, Inc., which is a certificated air carrier providing scheduled passenger service, air cargo service, charter air transportation and related services.
The Company has prepared the unaudited Condensed Consolidated Financial Statements according to U.S. Generally Accepted Accounting Principles (“GAAP”) and has included the accounts of Sun Country Airlines Holdings, Inc. and its subsidiaries. Certain information and footnote disclosures normally included in the audited annual financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to the rules and regulations of the U.S. Securities and Exchange Commission ("SEC") for Form 10-Q. Therefore, the accompanying unaudited Condensed Consolidated Financial Statements of Sun Country Airlines Holdings, Inc. should be read in conjunction with the Consolidated Financial Statements contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2024 as filed with the SEC ("2024 10-K"). These unaudited Condensed Consolidated Financial Statements reflect all normal recurring adjustments that are necessary for the fair presentation of the Company’s financial position, results of operations, and cash flows for the respective periods presented. All material intercompany balances and transactions have been eliminated in consolidation.
The preparation of financial statements in accordance with GAAP requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities, revenues and expenses, and the disclosure of contingent assets and liabilities at the date of the financial statements. Actual results could differ from those estimates.
Due to impacts from seasonal variations in the demand for air travel, the volatility of aircraft fuel prices, the impact of macroeconomic conditions, and other factors, operating results for the three months ended March 31, 2025 are not necessarily indicative of operating results for other interim periods or for the full year ending December 31, 2025.
Recently Issued Accounting Standards
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This ASU requires, among other disclosures, greater disaggregation of information, the use of certain categories in the rate reconciliation, and the disaggregation of income taxes paid by jurisdiction. The ASU is effective for public business entities for fiscal years beginning after December 15, 2024, with early adoption permitted. The Company continues to assess the impact of this ASU on its Consolidated Financial Statements.
2. REVENUE
Sun Country is a certificated air carrier generating Operating Revenues from Passenger (consisting of Scheduled Service, Charter, and Ancillary), Cargo and Other revenue. Scheduled Service revenue mainly consists of base fares. Charter revenue is primarily generated through service provided to the U.S. Department of Defense ("DoD"), collegiate and professional sports teams, and casinos. Ancillary revenues consist of revenue earned from air travel-related services, such as: baggage fees, seat selection fees, other fees and on-board sales. Cargo consists of revenue earned from flying cargo aircraft for Amazon.com Services, Inc. (together with its affiliates, “Amazon”) under the Amended and Restated Air Transportation Services Agreement (the “A&R ATSA”). Other revenue consists primarily of revenue from services in connection with Sun Country Vacations products and rental revenue related to certain transactions where
-9-
SUN COUNTRY AIRLINES HOLDINGS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share and share amounts)
(Unaudited)
the Company serves as a lessor. The Company recognized rental revenue of $ 8,636 and $ 9,275 , during the three months ended March 31, 2025 and 2024, respectively.
In June 2024, the Company entered into the A&R ATSA with Amazon that will increase the number of Boeing 737-800 cargo aircraft that Sun Country operates on behalf of Amazon from 12 to 20 in 2025. For more information on the A&R ATSA, see Note 2, "Basis of Presentation and Summary of Significant Accounting Policies" included within Part II, Item 8 of the 2024 10-K. During the three months ended March 31, 2025, the Company received three additional cargo aircraft under the A&R ATSA, of which one aircraft was in-service. All eight additional aircraft are expected to be in-service by the end of the third quarter of 2025.
The significant categories comprising Operating Revenues are as follows:
Three Months Ended March 31,
2025 2024
Scheduled Service $ 143,522 $ 141,194
Charter 54,692 47,312
Ancillary 87,674 86,158
Passenger 285,888 274,664
Cargo 28,157 23,948
Other 12,604 12,871
Total Operating Revenues $ 326,649 $ 311,483
The Company attributes and measures its Operating Revenues by geographic region as defined by the United States Department of Transportation ("DOT") for airline reporting based upon the origin of each passenger and cargo flight segment.
The Company’s operations are highly concentrated in the U.S., but include service to many international locations, primarily consisting of scheduled service to Latin America and military charter service to various international destinations.
Total Operating Revenues by geographic region are as follows:
Three Months Ended March 31,
2025 2024
Domestic $ 301,374 $ 290,214
Latin America 25,176 21,269
Other 99 —
Total Operating Revenues $ 326,649 $ 311,483
Contract Balances
The Company’s contract assets primarily relate to costs incurred to prepare the Amazon cargo aircraft for service under the original ATSA and the A&R ATSA, as well as warrants that have vested and will be amortized against Cargo revenue over the remaining term of the A&R ATSA. The balances are included in Other Current Assets and Other Assets on the Condensed Consolidated Balance Sheets.
-10-
SUN COUNTRY AIRLINES HOLDINGS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share and share amounts)
(Unaudited)
The Company’s contract liabilities are primarily comprised of: 1) ticket sales for transportation that have not yet been provided (reported as Air Traffic Liabilities on the Condensed Consolidated Balance Sheets), 2) outstanding loyalty points that may be redeemed for future travel and other non-air travel awards (reported as Loyalty Program Liabilities on the Condensed Consolidated Balance Sheets) and, 3) the Amazon Deferred Up-front Payment received under the original ATSA (reported within Other Current Liabilities and Other Long-term Liabilities on the Condensed Consolidated Balance Sheets).
Contract Assets and Liabilities are as follows:
March 31, 2025 December 31, 2024
Contract Assets
Amazon Contract $ 5,868 $ 4,135
Total Contract Assets $ 5,868 $ 4,135
Contract Liabilities
Air Traffic Liabilities $ 114,257 $ 160,686
Loyalty Program Liabilities 14,100 14,601
Amazon Contract 1,668 1,612
Total Contract Liabilities $ 130,025 $ 176,899
The balance in the Air Traffic Liabilities fluctuates with seasonal travel patterns. Most tickets can be purchased no more than 12 months in advance, therefore any revenue associated with tickets sold for future travel will be recognized within that timeframe. For the three months ended March 31, 2025, $ 133,807 of revenue was recognized in Passenger revenue that was included in the Air Traffic Liabilities as of December 31, 2024.
Loyalty Program
The Sun Country Rewards program provides loyalty awards to program members based on accumulated loyalty points. The Company records a liability for loyalty points earned by passengers under the Sun Country Rewards program using two methods: 1) a liability for points that are earned by passengers on purchases of the Company’s services is established by deferring revenue based on the redemption value, net of estimated loyalty points that will expire unused, or breakage; and 2) a liability for points attributed to loyalty points issued to the Company’s co-branded credit card holders is established by deferring a portion of payments received from the Company’s co-branded agreement. The balance of the Loyalty Program Liabilities fluctuates based on seasonal patterns, which impacts the volume of loyalty points awarded through travel or issued to co-branded credit card and other partners (deferral of revenue) and loyalty points redeemed (recognition of revenue). Due to these reasons, the timing of loyalty point redemptions can vary significantly.
Changes in the Loyalty Program Liabilities are as follows:
2025 2024
Balance – January 1 $ 14,601 $ 13,737
Loyalty Points Earned 2,635 2,430
Loyalty Points Redeemed (1)
( 3,136 ) ( 3,099 )
Balance – March 31
$ 14,100 $ 13,068
-11-
SUN COUNTRY AIRLINES HOLDINGS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share and share amounts)
(Unaudited)
______________________
(1) Loyalty points are combined in one homogenous pool, which includes both air and non-air travel awards, and are not separately identifiable. As such, the revenue recognized is comprised of points that were part of the Loyalty Program Liabilities balance at the beginning of the period, as well as points that were earned during the period.
In March 2025, the Company entered into a Credit Card Program Agreement for a new co-branded credit card program. The new co-branded credit card program is expected to launch in the second half of 2025. Subject to certain exceptions, the Credit Card Program Agreement has a term of seven years following its launch, with automatic successive one-year renewal terms.
3. EARNINGS PER SHARE
The following table sets forth the computation of basic and diluted earnings per share:
Three Months Ended March 31,
2025 2024
Numerator:
Net Income $ 36,535 $ 35,313
Denominator:
Weighted Average Common Shares Outstanding - Basic 53,342,226 53,034,538
Dilutive effect of Stock Options, RSUs and Warrants 2,166,133 2,363,147
Weighted Average Common Shares Outstanding - Diluted 55,508,359 55,397,685
Basic earnings per share $ 0.68 $ 0.67
Diluted earnings per share $ 0.66 $ 0.64

The Company's anti-dilutive shares for the three months ended March 31, 2025 were not material to the Condensed Consolidated Financial Statements. The Company excluded 4,230,975 of stock options, RSUs and warrants that would have had an anti-dilutive effect on its diluted earnings per share calculation for the three months ended March 31, 2024.
4. AIRCRAFT
As of March 31, 2025, Sun Country's fleet consisted of 66 Boeing 737-NG aircraft, comprised of 61 Boeing 737-800s and five Boeing 737-900ERs.

-12-
SUN COUNTRY AIRLINES HOLDINGS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share and share amounts)
(Unaudited)
The following tables summarize the Company’s aircraft fleet activity for the three months ended March 31, 2025 and 2024, respectively:
December 31, 2024
Additions Reclassifications Removals
March 31, 2025
Passenger:
Owned 34 — — —

34
Finance leases 11 — — — 11
Sun Country Airlines’ Fleet 45 — — — 45
Cargo:
Aircraft Operated for Amazon (1)
12 3 — — 15
Other:
Owned Aircraft Held for Operating Lease 4 — — — 4
Subleased Aircraft (2)
2 — — — 2
Total Aircraft 63 3 — — 66
December 31, 2023 Additions Reclassifications Removals March 31, 2024
Passenger:
Owned 29 1 — — 30
Finance leases 13 1 — — 14
Sun Country Airlines’ Fleet 42 2 — — 44
Cargo:
Aircraft Operated for Amazon 12 — — — 12
Other:
Owned Aircraft Held for Operating Lease 5 — — — 5
Subleased Aircraft (2)
1 1 — — 2
Total Aircraft 60 3 — — 63
(1) This amount includes both aircraft in-service and aircraft received, but not in-service as of March 31, 2025.
(2) The head leases associated with these subleases are classified as finance leases.
During the three months ended March 31, 2025, the Company received three additional cargo aircraft under the A&R ATSA, of which one aircraft was in-service. During the three months ended March 31, 2025, amendments were executed to extend the lease expiry terms for three of the four remaining Owned Aircraft Held for Operating Lease, which now expire over various dates through the fourth quarter of 2026. Of the 38 Owned aircraft and Owned Aircraft Held for Operating Lease as of March 31, 2025, 31 aircraft were financed, five aircraft have been pledged to support the ability to efficiently utilize the Company's new four-year $ 75,000 revolving credit facility (“Revolving Credit Facility”) entered into during March 2025, and two aircraft were unencumbered. See Note 5 for more information on the Company's Revolving Credit Facility.
During the three months ended March 31, 2024, the Company acquired one incremental aircraft and took control of two aircraft through finance lease arrangements, one of which was subsequently subleased to an
-13-
SUN COUNTRY AIRLINES HOLDINGS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share and share amounts)
(Unaudited)
unaffiliated airline. Upon expiry of the sublease, the aircraft will be redelivered to the Company and is expected to be inducted into the Company's passenger fleet.
Depreciation, amortization, and rent expense on aircraft are as follows:
Three Months Ended March 31,
Aircraft Status Expense Type 2025 2024
Owned Depreciation $ 14,419 $ 14,340
Finance Leased Amortization 5,206 5,730
$ 19,625 $ 20,070
5. DEBT
Credit Facilities
In March 2025, the Company executed a new $ 75,000 Revolving Credit Facility with a group of lenders. The new Revolving Credit Facility replaces the Company's previous $ 25,000 Revolving Credit Facility. The interest rate on borrowings is determined using a base rate plus an applicable margin of 2.5 %. In addition, there is a commitment fee on the unused Revolving Credit Facility of 0.6 %. The Revolving Credit Facility is guaranteed by the Company and secured by a pool of collateral. Accordingly, the Company pledged certain assets as collateral, including certain previously unencumbered aircraft, to support the ability to efficiently utilize the Revolving Credit Facility. Available funds from the Revolving Credit Facility can be used for general corporate purposes. The Revolving Credit Facility includes financial covenants that require the Company to maintain: 1) minimum liquidity, as defined within the agreement, of not less than $ 55,000 , 2) a minimum adjusted EBITDAR of $ 110,000 for any four consecutive fiscal quarters and 3) a minimum ratio of the borrowing base of the collateral to outstanding obligations under the Revolving Credit Facility of not less than 1.0 to 1.0. The Company was in compliance with these financial covenants as of March 31, 2025. As of March 31, 2025, the Company had $ 75,000 of financing available through the Revolving Credit Facility.
Long-term Debt
Term Loan Credit Facility
During the three months ended March 31, 2023, the Company executed a term loan credit facility with a face amount of $ 119,200 ("Term Loan Credit Facility") for the purpose of financing the five Owned Aircraft Held for Operating Lease. The loan is repaid monthly through March 2030. During the lease term, payments collected from the lessee are applied directly to the repayment of principal and interest on the Term Loan Credit Facility. The Owned Aircraft Held for Operating Lease, as well as the related lease payments received from the lessee, are pledged as collateral. In December 2024, the Company made a partial repayment of $ 60,000 on the Term Loan Credit Facility using proceeds from the reissued Class C trust certificates Series 2019-1.
The interest rate on the Term Loan Credit Facility is determined using a base rate, which resets monthly, plus an applicable margin, and a fixed credit spread adjustment of 0.1 %. The applicable margin during the lease term is fixed at 3.75 %, and is subsequently reduced to 3.25 % once the aircraft have been redelivered to the Company and a Loan-to-Value ("LTV") ratio calculation is completed. To the extent that the LTV ratio exceeds 75 % at the end of the lease term, a principal prepayment will be required in order to reduce the ratio to 75 %. For more information on the LTV and the Company's related accounting policies, see Note 7, "Debt" included within Part II, Item 8 of the 2024 10-K.
-14-
SUN COUNTRY AIRLINES HOLDINGS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share and share amounts)
(Unaudited)
During the fourth quarter of 2024, the lease term expired for one Owned Aircraft Held for Operating Lease. As of the lease term date, the LTV level was not in excess of the 75 % LTV ratio. Therefore, a principal prepayment was not required. The interest rate in effect as of March 31, 2025, for the redelivered aircraft was 7.7 %. The interest rate in effect for the four remaining Owned Aircraft Held for Operating Lease as of March 31, 2025 was 8.2 %.
Pass-Through Trust Certificates
During March 2022, the Company arranged for the issuance of Class A and Class B certificates Series 2022-1 (the "2022-1 EETC") in an aggregate face amount of $ 188,277 for the purpose of financing or refinancing 13 aircraft. The Company is required to make bi-annual principal and interest payments each March and September, through March 2031. These notes bear interest at an annual rate between 4.84 % and 5.75 %. The weighted average interest rate was 5.05 % as of March 31, 2025.
In December 2019, the Company arranged for the issuance of Class A, Class B and Class C trust certificates Series 2019-1 (the “2019-1 EETC”), in an aggregate face amount of $ 248,587 for the purpose of financing or refinancing 13 aircraft, which was completed in 2020. The Company is required to make bi-annual principal and interest payments each June and December, through December 2027. These notes bear interest at an annual rate between 4.13 % and 7.10 %. The weighted average interest rate was 5.35 % as of March 31, 2025.
In December 2024, the Company reissued Class C trust certificates from the 2019-1 EETC, which had previously been repaid, in an aggregate face amount of $ 60,000 and concurrently applied the proceeds to repay a portion of the Term Loan Credit Facility. The reissued Class C trust certificates had no impact on the bi-annual payment schedule or the term of the 2019-1 EETC.
Long-term Debt includes the following:
March 31, 2025 December 31, 2024
2019-1 EETC (see terms and conditions above) $ 158,510 $ 158,510
2022-1 EETC (see terms and conditions above) 128,410 138,532
Term Loan Credit Facility (see terms and conditions above) 28,373 33,080
Total Debt 315,293 330,122
Less: Unamortized debt issuance costs ( 2,697 ) ( 3,000 )
Less: Current Maturities of Long-term Debt, net ( 91,715 ) ( 87,579 )
Total Long-term Debt, net $ 220,881 $ 239,543
-15-
SUN COUNTRY AIRLINES HOLDINGS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share and share amounts)
(Unaudited)
Future maturities of the outstanding Debt are as follows:
Debt Principal
Payments 		Amortization of Debt
Issuance Costs 		Net Debt
Remainder of 2025
$ 76,881 $ ( 799 ) $ 76,082
2026 63,485 ( 803 ) 62,682
2027 87,448 ( 590 ) 86,858
2028 21,183 ( 260 ) 20,923
2029 29,258 ( 155 ) 29,103
Thereafter 37,038 ( 90 ) 36,948
Total as of March 31, 2025
$ 315,293 $ ( 2,697 ) $ 312,596
The fair value of Debt was $ 301,310 as of March 31, 2025 and $ 311,103 as of December 31, 2024. The fair value of the Company’s debt was based on the discounted amount of future cash flows using the Company’s end-of-period estimated incremental borrowing rate for similar obligations. The estimates were primarily based on Level 3 inputs .
6. INVESTMENTS
A summary of debt securities by major security type:
March 31, 2025
Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value
Available-for-Sale Securities: (1)
Corporate Debt Securities $ 54,381 $ 27 $ ( 23 ) $ 54,385
U.S. Government Agency Securities 44,347 4 ( 53 ) 44,298
Total $ 98,728 $ 31 $ ( 76 ) $ 98,683
December 31, 2024
Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Fair Value
Available-for-Sale Securities: (1)
Corporate Debt Securities $ 53,452 $ 22 $ ( 40 ) $ 53,434
U.S. Government Agency Securities 44,303 2 ( 103 ) 44,202
Total $ 97,755 $ 24 $ ( 143 ) $ 97,636
(1)
The Company also holds Certificates of Deposit that are included in Investments on the Condensed Consolidated Balance Sheets totaling $ 6,693 and $ 6,417 as of March 31, 2025 and December 31, 2024, respectively.
As of March 31, 2025, the unrealized losses were the result of changes in market interest rates and were not the result of a deterioration in the credit quality of the securities. As of March 31, 2025, the Company expects that any unrealized losses are recoverable prior to the investment's conversion to cash.
-16-
SUN COUNTRY AIRLINES HOLDINGS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share and share amounts)
(Unaudited)
7. FAIR VALUE MEASUREMENTS
The following table summarizes the assets measured at fair value on a recurring basis:
March 31, 2025
Level 1 Level 2 Level 3 Total
Cash & Cash Equivalents $ 53,391 $ — $ — $ 53,391
Available-for-Sale Securities:
Corporate Debt Securities — 54,385 — 54,385
U.S. Government Agency Securities — 44,298 — 44,298
Total Available-for-Sale Securities — 98,683 — 98,683
Certificates of Deposit 6,693 — — 6,693
Total Assets Measured at Fair Value on a Recurring Basis $ 60,084 $ 98,683 $ — $ 158,767

December 31, 2024
Level 1 Level 2 Level 3 Total
Cash & Cash Equivalents $ 83,219 $ — $ — $ 83,219
Available-for-Sale Securities:
Corporate Debt Securities — 53,434 — 53,434
U.S. Government Agency Securities — 44,202 — 44,202
Total Available-for-Sale Securities — 97,636 — 97,636
Certificates of Deposit 6,417 — — 6,417
Total Assets Measured at Fair Value on a Recurring Basis $ 89,636 $ 97,636 $ — $ 187,272
8. INCOME TAXES
The Company's effective tax rate for the three months ended March 31, 2025 and 2024, was 24.1 % and 24.2 %, respectively. The effective tax rate represents a blend of federal and state taxes and includes the impact of certain nondeductible or nontaxable items. The effective tax rate in both periods was impacted by permanent stock compensation items.
Tax Receivable Agreement
The total Tax Receivable Agreement ("TRA") balance as of March 31, 2025 and December 31, 2024 was $ 87,169 and $ 97,694 , of which $ 14,793 and $ 10,325 was current, respectively. The TRA liability is an estimate and actual amounts payable under the TRA could differ from this estimate. During the three months ended March 31, 2025 and 2024, the Company made payments of $ 10,525 and $ 3,350 , respectively, to the pre-IPO stockholders (the “TRA holders”), which includes certain members of the Company's management and certain members of the Company's Board of Directors. The payment is included within Financing Activities on the Condensed Consolidated Statements of Cash Flows. Payments will be made in future periods as attributes that existed at the time of the IPO (the “Pre-IPO Tax Attributes”) are utilized.
-17-
SUN COUNTRY AIRLINES HOLDINGS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share and share amounts)
(Unaudited)
9. SPECIAL ITEMS, NET
Special Items, net reflects expenses, or credits to expense, that are not representative of our ongoing costs for the periods presented and may vary from period to period in nature, frequency, and amount.
In March 2025, the Company's flight attendants, represented by the International Brotherhood of Teamsters, ratified a new five-year collective bargaining agreement. Upon ratification of the new agreement, eligible flight attendants became entitled to a one-time ratification bonus. Eligibility requirements stipulate that flight attendants must be on the seniority list as of the ratification date, have completed probation, and hold an active status in order to receive the bonus payment. Certain portions of the ratification bonus will be paid in future periods as flight attendants on the seniority list as of the ratification date complete their probationary period or change their status from inactive to active. Ratification bonuses were paid to all eligible flight attendants during March 2025, per the collective bargaining agreement. The ratification bonus of $ 1,799 , including $ 138 of payroll related tax expense, was included within Special Items, net on the Company's Condensed Consolidated Statements of Operations.
10. STOCKHOLDERS' EQUITY
Equity Transactions
Common Stock Repurchases
The Company may purchase shares of its Common Stock on a discretionary basis from time-to-time through open market repurchases, privately negotiated transactions, accelerated share repurchase, or other means, including through Rule 10b5-1 trading plans.
During the three months ended March 31, 2025, the Company announced the commencement of a secondary public offering of 6,346,105 shares of its Common Stock by the SCA Horus Stockholder. Upon completion of the secondary public offering, the SCA Horus Stockholder did not own any shares of the Company’s Common Stock. The Company did not receive any of the proceeds from the offering. The Company received authorization from its Board of Directors to repurchase up to $ 10,000 of its Common Stock in connection with this offering. The underwriters agreed to sell to the Company, and the Company agreed to purchase up to $ 10,000 of the Company's Common Stock from the underwriters equal to the price at which the underwriter purchased the shares from the SCA Horus Stockholder. As part of this transaction, the Company repurchased 630,914 shares of its Common Stock, for a total cost of $ 10,000 , or an average price of $ 15.85 per share. The Company incurred offering expenses of $ 481 in conjunction with the secondary public offering.
As of March 31, 2025, the Company did not have any remaining amount of Board authorization to repurchase shares of its Common Stock. Subsequent to March 31, 2025, the Company's Board of Directors authorized $ 25,000 to be used to repurchase shares of the Company's Common Stock.
During the three months ended March 31, 2024, the Company repurchased 755,284 shares of its Common Stock at a total cost of $ 11,493 , or an average price of $ 15.22 per share. The repurchases were part of open market purchases.
Amazon Agreement
On December 13, 2019, the Company signed a six-year contract with Amazon to provide cargo services under the ATSA. In connection with the ATSA, the Company issued warrants to Amazon to purchase an aggregate of up to 9,482,606 shares of common stock at an exercise price of approximately $ 15.17 per
-18-
SUN COUNTRY AIRLINES HOLDINGS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share and share amounts)
(Unaudited)
share. During the three months ended March 31, 2025 and 2024, 252,869 and 189,652 warrants vested in each period. As of March 31, 2025 and 2024, the cumulative vested warrants held by Amazon were 4,362,004 and 3,413,745 , respectively. The exercise period of these warrants is through the eighth anniversary of the issue date. No incremental warrants were issued, nor was the original warrant agreement modified, upon the signing of the A&R ATSA.
11. COMMITMENTS AND CONTINGENCIES
The Company has contractual obligations and commitments primarily with regard to lease arrangements, repayment of debt (see Note 5 ), payments under the TRA (see Note 8 ), and probable future purchases of aircraft.
The Company is subject to an audit by the Internal Revenue Service (“IRS”) related to the collection of federal excise taxes on optional passenger seat selection charges covering the period of October 1, 2021 through June 30, 2023. During 2024, the Company received an assessment of approximately $ 2,700 from the IRS related to the results of the audit. As of March 31, 2025, the Company has appealed the results of the audit through a formal protest with the IRS and there has been no further communication on this matter. The Company believes a loss in this matter is not probable and has not recognized a loss contingency as of March 31, 2025.
The Company is subject to various legal proceedings in the normal course of business and expenses legal costs as incurred. Management does not believe these proceedings will have a materially adverse effect on the Company.
12. OPERATING SEGMENTS
The Company has two operating and reportable segments: Passenger and Cargo, which are determined by the services provided and fleet utilized. The Chief Operating Decision Maker ("CODM") makes resource allocation decisions with the objective of generating high returns and margins and mitigating the seasonality of the Company’s route network. The CODM assesses performance using multiple measures. Operating Income (Loss) is the measure of segment profit that is the most consistent with the amounts presented in the Company’s Condensed Consolidated Financial Statements, as well as the measures the CODM uses to assess segment performance. The accounting policies for the Company’s reportable segments are consistent with those described in Note 2, "Basis of Presentation and Summary of Significant Accounting Policies" included within Part II, Item 8 of the 2024 10-K. There are no intercompany transactions between the Company’s reportable segments.
The following tables present financial information for the Company’s two operating segments: Passenger and Cargo. Certain operating expenses are allocated between the Passenger and Cargo segments. Certain non-fuel operating expenses are allocated based on metrics such as block hours, fleet count and departures, which best align with the nature of the respective expense. Other Operating, net includes crew and other employee travel, interrupted trip expenses, information technology, property taxes and insurance, including hull-liability insurance, supplies, legal and other professional fees, facilities and all other administrative and operational overhead expenses. The CODM does not consider Interest Income, Interest Expense, and Other Income, net, in assessing the financial performance of its operating segments. Collectively, these items are included in reconciliations of reporting segment financial amounts to consolidated financial amounts.
Nearly all of the Company’s long-lived assets are associated with the Passenger operating segment. Therefore, predominately all depreciation and amortization expense is associated with the Passenger operating segment. Substantially all the Company’s tangible assets are located in the U.S. The Company's
-19-
SUN COUNTRY AIRLINES HOLDINGS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share and share amounts)
(Unaudited)
Aircraft and Flight equipment are mobile across geographic markets. As a result, assets by segment are not reviewed by the CODM and have not been presented herein.
The following table presents financial information for the Company’s two segments.
Three Months Ended March 31, 2025 Three Months Ended March 31, 2024
Passenger Cargo Total Passenger Cargo Total
Operating Revenues $ 298,492 $ 28,157 $ 326,649 $ 287,535 $ 23,948 $ 311,483
Operating Expenses:
Aircraft Fuel 64,619 — 64,619 70,304 — 70,304
Salaries, Wages, and Benefits 75,183 17,662 92,845 65,588 16,650 82,238
Maintenance 15,343 3,519 18,862 13,404 3,413 16,817
Sales and Marketing 10,395 — 10,395 10,679 — 10,679
Depreciation and Amortization 24,799 5 24,804 23,804 5 23,809
Ground Handling 11,407 — 11,407 9,145 9 9,154
Landing Fees and Airport Rent 16,684 149 16,833 14,576 153 14,729
Special Items, net 1,799 — 1,799 — — —
Other Operating, net 23,543 5,296 28,839 23,504 5,073 28,577
Total Operating Expenses 243,772 26,631 270,403 231,004 25,303 256,307
Operating Income (Loss) $ 54,720 $ 1,526 56,246 $ 56,531 $ ( 1,355 ) 55,176
Interest Income 1,995 2,448
Interest Expense ( 9,625 ) ( 11,112 )
Other, net ( 478 ) 46
Income Before Income Tax $ 48,138 $ 46,558
13. SUBSEQUENT EVENTS
The Company evaluated subsequent events for the period from the Balance Sheet date through May 2, 2025, the date that the Condensed Consolidated Financial Statements were available to be issued.
Subsequent to March 31, 2025, the Company's Board of Directors authorized $ 25,000 to be used to repurchase shares of the Company's Common Stock. See Not e 10 for more information on the Company's stock repurchases.
***
-20-
SUN COUNTRY AIRLINES HOLDINGS, INC
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Unless otherwise indicated, the terms “Sun Country,” “we,” “us” and “our” refer to Sun Country Airlines Holdings, Inc., and its subsidiaries.
Forward-Looking Statements
The following discussion and analysis presents factors that had a material effect on our results of operations during the three months ended March 31, 2025 and 2024. Also discussed is our financial position as of March 31, 2025 and December 31, 2024. This section should be read in conjunction with our unaudited Condensed Consolidated Financial Statements and related notes appearing elsewhere in this Quarterly Report on Form 10-Q and our audited Consolidated Financial Statements and related notes and discussion under the heading, “ Management’s Discussion and Analysis of Financial Condition and Results of Operations ” in our 2024 10-K. This discussion contains forward-looking statements that involve risk, assumptions and uncertainties, such as statements of our plans, objectives, expectations, intentions and forecasts. Our actual results and the timing of selected events could differ materially from those discussed in these forward-looking statements as a result of several factors, including those set forth under the section of this report titled, “Risk Factors” and elsewhere in this report. You should carefully read the “ Risk Factors ” included in our 2024 10-K to gain an understanding of the important factors that could cause actual results to differ materially from our forward-looking statements.
Business Overview
Sun Country is a new breed of hybrid low-cost air carrier that dynamically deploys shared resources across our synergistic Scheduled Service, Charter, and Cargo businesses. By doing so, we believe we are able to generate high growth, high margins and strong cash flows with greater resilience than other passenger airlines. Based in Minnesota, we focus on serving leisure and visiting friends and relatives ("VFR") passengers, Charter customers and providing crew, maintenance and insurance (“CMI”) service to Amazon, with flights throughout the U.S. and to destinations in Canada, Mexico, Central America and the Caribbean. We share resources, such as flight crews, across our Scheduled Service, Charter and Cargo business lines with the objective of generating high returns and margins and mitigating the seasonality of our route network. We optimize capacity using an agile peak demand scheduling strategy which aims to shift flying to markets during periods of peak demand and away from markets during periods of low demand. We believe this flexible business model provides greater resiliency to economic and industry downturns than a traditional scheduled service carrier. This strategy has been implemented and executed by an experienced management team with deep knowledge of the industry.
In March 2025, we entered into a Credit Card Program Agreement for a new co-branded credit card program. The new co-branded credit card program is expected to launch in the second half of 2025. Subject to certain exceptions, the Credit Card Program Agreement has a term of seven years following its launch, with automatic successive one-year renewal terms.
For more information on our business and strategic advantages, see the "Business" and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections within Part I, Item 1 and Part II, Item 7 , respectively, in our 2024 10-K.
Operations in Review
We believe a key component of our success is establishing Sun Country as a high growth, low-cost carrier in the United States by attracting customers with low fares and garnering repeat business by delivering a high-
-21-
SUN COUNTRY AIRLINES HOLDINGS, INC
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
quality passenger experience, offering state-of-the-art interiors, complimentary streaming of in-flight entertainment to passenger devices, seat reclining and seat-back power in all our aircraft.
The demand for air travel services has historically been affected by U.S. and global economic conditions, or other geopolitical events. Our diversified business model, which includes a focus on leisure and VFR passengers, Charter and Cargo service, all primarily within the U.S., is unique in the airline sector and helps mitigate the impact of cyclical, economic, and industry downturns on our business when compared with other large U.S. passenger airlines. For example, most of our Charter contracts are non-cyclical because these customers still fly during normal economic downturns, and our casino contracts are long-term in nature. Further, our crew can be utilized by flying Cargo service in periods when the Passenger business is less profitable. Our business model is flexible, which gives us the ability to adjust our services in response to market conditions and is intended to produce the highest possible returns for Sun Country.
Certain accounting estimates and assumptions used in the preparation of our Condensed Consolidated Financial Statements involve financial projections or depend on factors that are inherently uncertain and challenging to estimate during periods of economic uncertainty. Should the current economic uncertainty persist or worsen, the Company may need to reevaluate these estimates and assumptions, potentially resulting in a material impact on the Company's financial position, assets, or earnings.
In June 2024, the Company entered into the A&R ATSA with Amazon that will result in an increase in the number of Boeing 737-800 cargo aircraft that we operate on behalf of Amazon from 12 to 20. During the three months ended March 31, 2025, the Company received three additional cargo aircraft under the A&R ATSA, of which one aircraft was in-service. Cargo revenue will continue to grow during 2025 as all eight additional aircraft are expected to be in-service by the end of the third quarter of 2025. In the near term, the increase in aircraft we operate on behalf of Amazon will result in more resources being allocated to the Cargo business. This aligns with our strategy of long-term flexibility and supports our ability to mitigate the impact of cyclical, economic, and industry downturns on our business.
Components of Operations
For a more detailed discussion on the nature of transactions included in the separate line items of our Condensed Consolidated Statement of Operations, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 in our 2024 10-K.
-22-
SUN COUNTRY AIRLINES HOLDINGS, INC
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
Operating Statistics
Three Months Ended March 31, 2025 (1)
Three Months Ended March 31, 2024 (1)
Scheduled
Service 		Charter Cargo Total Scheduled
Service 		Charter Cargo Total
Departures (2)
7,466 2,468 2,926 12,964 7,169 2,292 2,961 12,539
Block hours (2)
27,242 5,424 7,605 40,681 25,496 4,900 7,688 38,437
Aircraft miles (2)
10,863,145 1,886,746 2,868,687 15,719,114 10,176,835 1,696,121 2,856,662 14,840,468
Available seat miles (ASMs) (thousands) (2)
2,020,545 331,510 2,370,755 1,892,891 299,058 2,211,886
Total revenue per ASM (TRASM) (cents) (3)
11.63 16.55 12.23 12.20 15.82 12.58
Average passenger aircraft during the period (4)
44.0 42.0
Passenger aircraft at end of period (4)
45 44
Cargo aircraft at end of period 15 12
Leased Aircraft (5)
6 7
Average daily aircraft utilization (hours) (4)
8.4 8.0
Average stage length (miles) 1,283 1,255
Revenue passengers carried (6)
1,165,073 1,157,511
Revenue passenger miles (RPMs) (thousands) (6)
1,686,484 1,654,851
Load factor (6) (7)
83.5 % 87.4 %
Average base fare per passenger (6)
$ 123.19 $ 121.98
Ancillary revenue per passenger (6)
$ 75.25 $ 74.43
Total fare per passenger (6)
$ 198.44 $ 196.41
Charter revenue per block hour (6)
$ 10,083 $ 9,655
Fuel gallons consumed (thousands) (2)
21,289 3,699 25,171 20,050 3,434 23,676
Fuel cost per gallon, excluding indirect fuel credits $ 2.66 $ 3.01
Employees at end of period 3,124 2,865
Cost per available seat mile (CASM) (cents) (8)
11.41 11.59
Adjusted CASM (cents) (9)
7.34 7.09
______________________
(1) Certain operating statistics and metrics are not presented as they are not calculable or are not utilized by management.
(2) Total System operating statistics for Departures, Block hours, Aircraft miles, ASMs and Fuel gallons consumed include amounts related to flights operated for maintenance; therefore, the Total System amounts are higher than the sum of Scheduled Service, Charter and Cargo amounts.
(3) Scheduled Service TRASM includes Schedule Service revenue, Ancillary revenue, and ASM generating revenue classified within Other revenue on the Condensed Consolidated Statements of Operations.
(4) Scheduled Service and Charter utilize the same fleet of aircraft. Aircraft counts and utilization metrics are shown on a system basis only.
(5) Includes both the Company's Owned Aircraft Held for Operating Lease as well as subleased aircraft. These aircraft are leased to unaffiliated third parties.
(6) Passenger-related statistics and metrics are shown only for Scheduled Service. Charter revenue is driven by flight statistics.
(7) Load factor is a measure of utilized available seating capacity calculated by dividing Scheduled Service RPMs by Scheduled Service ASMs for a reporting period.
(8) CASM is a key airline cost metric. CASM is defined as operating expenses divided by total available seat miles.
(9) Adjusted CASM is a non-GAAP measure derived from CASM by excluding fuel costs, costs related to our cargo operations, and certain other costs that are unrelated to our airline operations.
-23-
SUN COUNTRY AIRLINES HOLDINGS, INC
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
Results of Operations
For the Three Months Ended March 31, 2025 and 2024

Three Months Ended March 31, %
Change
2025 2024
Operating Revenues:
Scheduled Service $ 143,522 $ 141,194 2 %
Charter 54,692 47,312 16 %
Ancillary 87,674 86,158 2 %
Passenger 285,888 274,664 4 %
Cargo 28,157 23,948 18 %
Other 12,604 12,871 (2) %
Total Operating Revenues 326,649 311,483 5 %
Operating Expenses:
Aircraft Fuel 64,619 70,304 (8) %
Salaries, Wages, and Benefits 92,845 82,238 13 %
Maintenance 18,862 16,817 12 %
Sales and Marketing 10,395 10,679 (3) %
Depreciation and Amortization 24,804 23,809 4 %
Ground Handling 11,407 9,154 25 %
Landing Fees and Airport Rent 16,833 14,729 14 %
Special Items, net 1,799 — NM
Other Operating, net 28,839 28,577 1 %
Total Operating Expenses 270,403 256,307 5 %
Operating Income 56,246 55,176 2 %
Non-operating Income (Expense):
Interest Income 1,995 2,448 (19) %
Interest Expense (9,625) (11,112) (13) %
Other, net (478) 46 NM
Total Non-operating Expense, net (8,108) (8,618) (6) %
Income Before Income Tax 48,138 46,558 3 %
Income Tax Expense 11,603 11,245 3 %
Net Income $ 36,535 $ 35,313 3 %
“NM” stands for not meaningful
Total Operating Revenues increased $15,166, or 5%, to $326,649 for the three months ended March 31, 2025, as compared to the three months ended March 31, 2024. The increase was a result of growth in the Company's Passenger business, as well as an increase in Cargo revenue primarily due to contractual rate escalations. These items are discussed in further detail below.
-24-
SUN COUNTRY AIRLINES HOLDINGS, INC
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
Passenger. Passenger revenue increased $11,224, or 4%, to $285,888 for the three months ended March 31, 2025 as compared to the three months ended March 31, 2024. The table below presents select operating data for lines of revenue within Passenger, expressed as year-over-year changes:
Three Months Ended March 31, %
Change
2025 2024
Scheduled Service and Ancillary Statistics:
Departures 7,466 7,169 4 %
Block Hours 27,242 25,496 7 %
Passengers 1,165,073 1,157,511 1 %
Average base fare per passenger $ 123.19 $ 121.98 1 %
Ancillary revenue per passenger $ 75.25 $ 74.43 1 %
Total fare per passenger $ 198.44 $ 196.41 1 %
RPMs (thousands) 1,686,484 1,654,851 2 %
ASMs (thousands) 2,020,545 1,892,891 7 %
TRASM (cents) 11.63 12.20 (5) %
Passenger load factor 83.5 % 87.4 % (3.9) %
Charter Statistics:
Departures 2,468 2,292 8 %
Block hours 5,424 4,900 11 %
Charter revenue per block hour $ 10,083 $ 9,655 4 %
Our year-over-year operational growth was slightly impacted by close-in demand weakness. This resulted in a 7% increase in ASMs, a 5% reduction in TRASM and a 3.9 percentage point reduction in load factor. Total passengers and total fare per passenger were materially consistent year-over-year.
Passenger revenue also benefited from the $7,380, or 16%, increase in Charter revenue during the three months ended March 31, 2025, as compared to the three months ended March 31, 2024. This increase was the result of a 4% improvement in Charter revenue per block hour and an 11% increase in block hours. The improvement in Charter revenue per block hour was primarily driven by rate increases and mix of flying higher rate customers. The year-over-year increase in block hours was due to an increase in flying by large program customers and ad hoc flying.
Cargo . Revenue from cargo services increased $4,209, or 18%, to $28,157 for the three months ended March 31, 2025, as compared to the three months ended March 31, 2024. The increase was primarily due to contractual rate escalations. Further, during the three months ended March 31, 2025, the Company received three additional cargo aircraft under the A&R ATSA, of which one aircraft was in-service by the end of the quarter.
Other . Other revenue decreased $267, or 2%, to $12,604 for the three months ended March 31, 2025, as compared to the three months ended March 31, 2024. The decrease in Other revenue was due to $8,636 of rental revenue primarily associated with an average of six leased aircraft during the three months ended March 31, 2025, as compared to $9,275 of rental revenue associated with an average of seven leased aircraft during the three months ended March 31, 2024.
-25-
SUN COUNTRY AIRLINES HOLDINGS, INC
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
Operating Expenses
Aircraft Fuel . We believe Aircraft Fuel expense, excluding indirect fuel credits, is the best measure of the effect of fuel prices on our business as it consists solely of direct fuel expenses that are related to our operations and is consistent with how management analyzes our operating performance. This measure is defined as GAAP Aircraft Fuel expense, excluding indirect fuel credits that are recognized within Aircraft Fuel expense, but are not directly related to our Fuel Cost per Gallon.
The primary components of Aircraft Fuel expense are shown in the following table:

Three Months Ended March 31, %
Change
2025 2024
Total Aircraft Fuel Expense $ 64,619 $ 70,304 (8) %
Indirect Fuel Credits 2,251 954 136 %
Aircraft Fuel Expense, Excluding Indirect Fuel Credits $ 66,870 $ 71,258 (6) %
Fuel Gallons Consumed (thousands) 25,171 23,676 6 %
Fuel Cost per Gallon, Excluding Indirect Fuel Credits $ 2.66 $ 3.01 (12) %
Aircraft Fuel expense decreased 8% year-over-year due to a 12% decrease in the average fuel cost per gallon. This was partially offset by a 6% increase in consumption as a result of our operational growth.
Salaries , Wages, and Benefits . Salaries, Wages, and Benefits expense increased $10,607, or 13%, to $92,845 for the three months ended March 31, 2025, as compared to the three months ended March 31, 2024. The year-over-year increase in Salaries, Wages, and Benefits was impacted by a 9% increase in employee headcount to support the increase in total system block hours as a result of operational growth, and contractual rate increases for our pilots. During the three months ended March 31, 2025, the Company's flight attendants and dispatchers ratified new collective bargaining agreements. The new collective bargaining agreements include contractual pay increases, which increased the Company's Salaries, Wages, and Benefits expense in the current period, and will have a greater impact in future periods due to the timing of ratification within the quarter.
Maintenance . Maintenance expense increased $2,045, or 12%, to $18,862 for the three months ended March 31, 2025, as compared to the three months ended March 31, 2024. The year-over-year increase in Maintenance expense was primarily driven by growth in our fleet and operations, an increase in non-routine events, and higher rates for service. These increases were partially offset by a year-over-year decrease in the number of routine, time-based heavy maintenance and landing gear events.
Sales and Marketing . Sales and Marketing expense decreased $284, or 3%, to $10,395 for the three months ended March 31, 2025, as compared to the three months ended March 31, 2024. The year-over-year decrease was driven by a reduction in Global Distribution System ("GDS") fees resulting from a decrease in sales through indirect distribution channels, as well as decreases in advertising and other expenses.
Depreciation and Amortization . Depreciation and Amortization expense increased $995, or 4%, to $24,804 for the three months ended March 31, 2025, as compared to the three months ended March 31, 2024. The increase was primarily due to the impact of a change in the composition of our aircraft fleet that resulted in an increased number of owned aircraft and aircraft under finance leases. For the three months ended March 31, 2025 and 2024, there were an average of 51 and 50 aircraft that were owned or under finance leases, respectively.
-26-
SUN COUNTRY AIRLINES HOLDINGS, INC
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
Ground Handling . Ground Handling expense increased $2,253, or 25%, to $11,407, for the three months ended March 31, 2025, as compared to the three months ended March 31, 2024. This year-over-year increase was the result of a 5% increase in Passenger segment departures from our expanding operations, as well as a combination of rate increases due to market pressures at our outsourced ground stations and operational challenges in the quarter.
Landing Fees and Airport Rent . Landing Fees and Airport Rent increased $2,104, or 14%, to $16,833 for the three months ended March 31, 2025, as compared to the three months ended March 31, 2024. This year-over-year increase was the result of a 5% increase in Passenger segment departures from our expanding operations, as well as rate increases at airports due to market pressures.
Special Items, net. Special Items, net included $1,799 for the three months ended March 31, 2025, which represents the ratification bonus for the new five-year collective bargaining agreement paid to eligible flight attendants during the period, as well as the related payroll tax expense. For more information, see Note 9 of the Condensed Consolidated Financial Statements included in Part I, Item I of this report.
Other Operating, net . Other Operating, net increased $262, or 1%, to $28,839 for the three months ended March 31, 2025, as compared to the three months ended March 31, 2024. The increase was primarily the result of an increase in operations, partially offset by our engine part sales programs.
Non-operating Income (Expense)
Interest Income . Interest income decreased $453, or 19%, to $1,995 for the three months ended March 31, 2025, as compared to the three months ended March 31, 2024. The decrease was primarily due to the reduction in the Company's average investment balance year-over-year.
Interest Expense . Interest expense decreased $1,487, or 13%, to $9,625 for the three months ended March 31, 2025, as compared to the three months ended March 31, 2024. The decrease was due to year-over-year decreases in debt balances; as well as the partial refinancing of the Term Loan Credit Facility which resulted in a lower interest rate. For more information on the Company's Debt, see Note 5 of the Condensed Consolidated Financial Statements included in Part I, Item I of this report.
Other, net . Other, net was a $478 expense for the three months ended March 31, 2025 as a result of the Company incurring expenses of $481 in conjunction with the secondary public offering. Other, net for the three months ended March 31, 2024 was not material. For more information on the secondary public offering, see Note 10 of the Condensed Consolidated Financial Statements included in Part I, Item I of this report.
Income Tax. The Company's effective tax rate for the three months ended March 31, 2025 was 24.1% compared to 24.2% for the three months ended March 31, 2024. The effective tax rate in both periods were materially consistent.





-27-
SUN COUNTRY AIRLINES HOLDINGS, INC
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)

Segments
For the Three Months Ended March 31, 2025 and 2024
Three Months Ended March 31, 2025 Three Months Ended March 31, 2024
Passenger Cargo Total Passenger Cargo Total
Operating Revenues $ 298,492 $ 28,157 $ 326,649 $ 287,535 $ 23,948 $ 311,483
Operating Expenses:
Aircraft Fuel 64,619 — 64,619 70,304 — 70,304
Salaries, Wages, and Benefits 75,183 17,662 92,845 65,588 16,650 82,238
Maintenance 15,343 3,519 18,862 13,404 3,413 16,817
Sales and Marketing 10,395 — 10,395 10,679 — 10,679
Depreciation and Amortization 24,799 5 24,804 23,804 5 23,809
Ground Handling 11,407 — 11,407 9,145 9 9,154
Landing Fees and Airport Rent 16,684 149 16,833 14,576 153 14,729
Special Items, net 1,799 — 1,799 — — —
Other Operating, net 23,543 5,296 28,839 23,504 5,073 28,577
Total Operating Expenses 243,772 26,631 270,403 231,004 25,303 256,307
Operating Income (Loss) $ 54,720 $ 1,526 $ 56,246 $ 56,531 $ (1,355) $ 55,176
Operating Margin % 18.3 % 5.4 % 17.2 % 19.7 % (5.7) % 17.7 %
Passenger. Passenger Operating Income decreased $1,811 to $54,720 for the three months ended March 31, 2025, as compared to the three months ended March 31, 2024. The Operating Margin Percentage for the three months ended March 31, 2025 decreased by 1.4 percentage points, as compared to the three months ended March 31, 2024. The year-over-year decrease in Passenger Operating Income and Operating Margin Percentage were primarily driven by increased expenses as a result of operational growth, contractual rate increases for our pilots, rate increases for Ground Handling and Landing Fees and Airport Rent, and the ratification bonus paid to eligible flight attendants during the period; partially offset by a 12% decrease in the average fuel cost per gallon. These expense increases were partially offset by revenue growth, primarily driven by the Charter line of business. For more information on the changes in the components of Operating Income for the Passenger segment, refer to the Results of Operations discussion above .
Cargo. Cargo Operating Income (Loss) changed by $2,881, to $1,526, for the three months ended March 31, 2025, as compared to the three months ended March 31, 2024. Operating Margin Percentage for the three months ended March 31, 2025 improved by 11.1 percentage points, as compared to the three months ended March 31, 2024. The changes in both Operating Income (Loss) and Operating Margin Percentage were primarily driven by contractual rate escalations. Further, during the three months ended March 31, 2025, the Company received three additional cargo aircraft under the A&R ATSA, of which one aircraft was in-service. For more information on the components of Operating Income (Loss) for the Cargo segment, refer to the Results of Operations discussion above.
-28-
SUN COUNTRY AIRLINES HOLDINGS, INC
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
Non-GAAP Financial Measures
We sometimes use information that is derived from the Condensed Consolidated Financial Statements, but that is not presented in accordance with GAAP. We believe these non-GAAP measures provide a meaningful comparison of our results to others in the airline industry and our prior year results. Investors should consider these non-GAAP financial measures in addition to, and not as a substitute for, our financial performance measures prepared in accordance with GAAP. Further, our non-GAAP information may be different from the non-GAAP information provided by other companies. We believe certain charges included in our operating expenses on a GAAP basis make it difficult to compare our current period results to prior periods as well as future periods and guidance. The tables below show a reconciliation of non-GAAP financial measures used in this report to the most directly comparable GAAP financial measures.
Adjusted Operating Income, Adjusted Operating Income Margin, Adjusted Net Income and Adjusted EBITDA
Adjusted Operating Income, Adjusted Operating Income Margin, Adjusted Net Income, and Adjusted EBITDA are non-GAAP measures included as supplemental disclosure because we believe they are useful indicators of our operating performance. Derivations of Operating Income and Net Income are well recognized performance measurements in the airline industry that are frequently used by our management, as well as by investors, securities analysts and other interested parties in comparing the operating performance of companies in our industry.
The measures described above have limitations as analytical tools. Some of the limitations applicable to these measures include: they do not reflect the impact of certain cash and non-cash charges resulting from matters we consider not to be indicative of our ongoing operations; and other companies in our industry may calculate these non-GAAP measures differently than we do, limiting each measure’s usefulness as a comparative measure. Because of these limitations, the following non-GAAP measures should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP and may not be the same as or comparable to similarly titled measures presented by other companies due to the possible differences in the method of calculation and in the items being adjusted.
For the foregoing reasons, Adjusted Operating Income, Adjusted Operating Income Margin, Adjusted Net Income and Adjusted EBITDA have significant limitations which affect their use as indicators of our profitability. Accordingly, readers are cautioned not to place undue reliance on this information .








-29-
SUN COUNTRY AIRLINES HOLDINGS, INC
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
The following table presents the reconciliation of Operating Income to Adjusted Operating Income, and Adjusted Operating Income Margin for the periods presented below.
Three Months Ended March 31,
2025 2024
Adjusted Operating Income Margin Reconciliation:
Operating Revenue $ 326,649 $ 311,483
Operating Income 56,246 55,176
Special Items, net (1)
1,799 —
Stock Compensation Expense 1,695 1,514
Adjusted Operating Income $ 59,740 $ 56,690
Operating Income Margin 17.2 % 17.7 %
Adjusted Operating Income Margin 18.3 % 18.2 %
_________________________
(1)
The adjustments include Special Items, net, as included in Note 9 of these Condensed Consolidated Financial Statements.

The following table presents the reconciliation of Net Income to Adjusted Net Income for the periods presented below.
Three Months Ended March 31,
2025 2024
Adjusted Net Income Reconciliation:
Net Income $ 36,535 $ 35,313
Special Items, net (1)
1,799 —
Stock Compensation Expense 1,695 1,514
Loss on Credit Facility 186 —
Secondary Offering Costs 481 —
Income Tax Effect of Adjusting Items, net (2)
(957) (348)
Adjusted Net Income $ 39,739 $ 36,479
_________________________
(1)
The adjustments include Special Items, net, as included in Note 9 of these Condensed Consolidated Financial Statements.
(2) The tax effect of adjusting items, net is calculated at the Company's statutory rate for the applicable period.

-30-
SUN COUNTRY AIRLINES HOLDINGS, INC
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
The following table presents the reconciliation of Net Income to Adjusted EBITDA for the periods presented below.
Three Months Ended March 31,
2025 2024
Adjusted EBITDA Reconciliation:
Net Income $ 36,535 $ 35,313
Special Items, net (1)
1,799 —
Stock Compensation Expense 1,695 1,514
Secondary Offering Costs 481 —
Interest Income (1,995) (2,448)
Interest Expense 9,625 11,112
Provision for Income Taxes 11,603 11,245
Depreciation and Amortization 24,804 23,809
Adjusted EBITDA $ 84,547 $ 80,545
_________________________
(1)
The adjustments include Special Items, net, as included in Note 9 of these Condensed Consolidated Financial Statements.
CASM and Adjusted CASM
CASM is a key airline cost metric defined as operating expenses divided by total available seat miles. Adjusted CASM is a non-GAAP measure derived from CASM by excluding fuel costs, costs related to our cargo operations, depreciation and amortization recognized on certain assets that generate lease income, stock-based compensation, certain commissions and other costs of selling our vacation products from this measure as these costs are unrelated to our airline operations and improve comparability to our peers. Adjusted CASM is an important measure used by management and our Board of Directors in assessing quarterly and annual cost performance. Adjusted CASM is commonly used by industry analysts and we believe it is an important metric by which they compare our airline to others in the industry, although other airlines may exclude certain other costs in their calculation of Adjusted CASM. The measure is also the subject of frequent questions from investors.
Adjusted CASM excludes fuel costs. By excluding volatile fuel expenses that are outside of our control from our unit metrics, we believe that we have better visibility into the results of operations and our non-fuel cost initiatives. Our industry is highly competitive and is characterized by high fixed costs, so even a small reduction in non-fuel operating costs can lead to a significant improvement in operating results. In addition, we believe that all domestic carriers are similarly impacted by changes in jet fuel costs over the long run, so it is important for management and investors to understand the impact and trends in company-specific cost drivers, such as labor rates, aircraft costs and maintenance costs, and productivity, which are more controllable by management.
We have excluded costs related to the Cargo operations, as well as depreciation and amortization recognized on certain assets that generate lease income as these operations do not create ASMs. The Cargo expenses in the reconciliation below are different from the total operating expenses for our Cargo segment in the “Segment Information” table presented above, due to several items that are included in the Cargo segment, but have been captured in other line items used in the Adjusted CASM calculation. The Company has entered into certain transactions where it serves as a lessor. As of March 31, 2025, we leased or subleased six aircraft. Adjusted CASM further excludes special items and other adjustments, as defined in the relevant reporting period, that are not representative of the ongoing costs necessary to our airline operations and may improve comparability between periods. We also exclude stock compensation expense when computing Adjusted CASM. The
-31-
SUN COUNTRY AIRLINES HOLDINGS, INC
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
Company’s compensation strategy includes the use of stock-based compensation to attract and retain employees and executives and is principally aimed at aligning their interests with those of our stockholders and long-term employee retention, rather than to motivate or reward operational performance for any period. Thus, stock-based compensation expense varies for reasons that are generally unrelated to operational decisions and performance in any period.
As derivations of Adjusted CASM are not determined in accordance with GAAP, such measures are susceptible to varying calculations and not all companies calculate the measures in the same manner. As a result, derivations of Adjusted CASM as presented may not be directly comparable to similarly titled measures presented by other companies. Adjusted CASM should not be considered in isolation or as a replacement for CASM. For the aforementioned reasons, Adjusted CASM has significant limitations which affect its use as an indicator of our profitability. Accordingly, readers are cautioned not to place undue reliance on this information.
The following tables present the reconciliation of CASM to Adjusted CASM:
Three Months Ended March 31,
2025 2024
Operating
Expenses 		Per ASM
(in cents) 		Operating
Expenses 		Per ASM
(in cents)
CASM $ 270,403 11.41 $ 256,307 11.59
Less:
Special Items, net (1)
1,799 0.08 — —
Aircraft Fuel 64,619 2.73 70,304 3.18
Stock Compensation Expense 1,695 0.07 1,514 0.07
Cargo Expenses, Not Already Adjusted Above 26,264 1.11 24,970 1.13
Sun Country Vacations 497 0.02 539 0.02
Leased Aircraft, Depreciation and Amortization Expense (2)
1,612 0.06 2,251 0.10
Adjusted CASM $ 173,917 7.34 $ 156,729 7.09
ASM (thousands) 2,370,755 2,211,886
_________________________
(1)
The adjustments include Special Items, net, as included in Note 9 of these Condensed Consolidated Financial Statements.
(2) Includes both the Company's Owned Aircraft Held for Operating Lease as well as subleased aircraft. These aircraft are leased to unaffiliated third parties.
Liquidity and Capital Resources
Our primary sources of liquidity as of March 31, 2025 included our existing cash and cash equivalents of $53,391 and short-term investments of $105,376, our expected cash generated from operations, and the $75,000 of available funds under the Revolving Credit Facility. We invest cash and cash equivalents in highly liquid securities with strong credit ratings. We classify our investments as current assets because of their highly liquid nature and availability to be converted into cash to fund current operations. Given the significant portion of our portfolio held in cash and cash equivalents and the high credit quality of our debt security investments, we do not anticipate fluctuations in the aggregate fair value of our investments to have a material impact on our liquidity or capital position.
In addition, we had restricted cash of $13,737 as of March 31, 2025, which generally consists of cash received as prepayment for chartered flights that is maintained in separate escrow accounts prior to the date of
-32-
SUN COUNTRY AIRLINES HOLDINGS, INC
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
transportation in accordance with DOT regulations. The restrictions are released once the charter transportation is provided.
We believe our unrestricted cash and cash equivalents, short-term investments, and availability under our Revolving Credit Facility, combined with expected future cash flows from operations, will be sufficient to fund our operations and meet our debt payment obligations for at least the next 12 months. However, we cannot predict what the effect on our business and financial position might be from a change in the competitive environment in which we operate or from events beyond our control, such as volatile fuel prices, economic conditions, pandemics, weather-related disruptions, the impact of airline bankruptcies, restructurings or consolidations, U.S. military actions, regulations, or acts of terrorism.
For a more detailed discussion on our Liquidity and Capital Resources, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 in our 2024 10-K.
Aircraft – We do not maintain an aircraft order book; instead, we enter into aircraft transactions on an opportunistic basis based on market conditions, our prevailing level of liquidity and capital market availability. As a result, we are not locked into large future capital expenditures. We have historically financed aircraft through debt and finance leases. As of March 31, 2025, our fleet consisted of 66 Boeing 737-NG aircraft. This includes 45 aircraft in the passenger fleet, 15 cargo aircraft operated or received pursuant to the A&R ATSA, and six aircraft currently on lease to unaffiliated airlines.
During the three months ended March 31, 2025, the Company received three additional cargo aircraft under the A&R ATSA, of which one aircraft was in-service. All eight additional aircraft are expected to be in-service by the end of the third quarter of 2025. For more information on our fleet, see Note 4 of the Condensed Consolidated Financial Statements included in Part I, Item I of this report.
Maintenance Deposits - In addition to funding the acquisition of aircraft, we are required by certain of our aircraft lessors to fund cash reserves in advance for scheduled maintenance to act as collateral for the benefit of the lessors. Qualifying payments that are expected to be recovered from lessors are recorded as Lessor Maintenance Deposits on our Condensed Consolidated Balance Sheets. As of March 31, 2025, we had $56,858 of total Lessor Maintenance Deposits. All maintenance deposits as of March 31, 2025 are estimated to be recoverable either through reimbursable maintenance events or through application towards the purchase of the aircraft.
Credit Facilities - We use our Credit Facilities to provide liquidity support for general corporate purposes and to finance the acquisition of aircraft. In March 2025, the Company executed a new $75,000 Revolving Credit Facility with a group of lenders. The new Revolving Credit Facility replaces the Company's previous $25,000 Revolving Credit Facility. The Company pledged certain assets, including certain previously unencumbered aircraft, to support the ability to efficiently utilize the Revolving Credit Facility. As of March 31, 2025, the Company had $75,000 of financing available through the Revolving Credit Facility. The Company was in compliance with its covenants within the Revolving Credit Facility as of March 31, 2025.
Debt - At our discretion, we obtain debt financing in order to purchase, or refinance aircraft. The Company has not entered into any new debt financing arrangements during the three months ended March 31, 2025.
For more information on our credit facilities or debt, see Note 5 of the Condensed Consolidated Financial Statements included in Part I, Item I of this report.
TRA Liability - During the three months ended March 31, 2025 and 2024, we made a payment of $10,525 and $3,350 to the TRA holders, respectively. Payments will be made in future periods as Pre-IPO Tax Attributes are
-33-
SUN COUNTRY AIRLINES HOLDINGS, INC
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
utilized. For more information on the TRA liability, see Note 8 of the Condensed Consolidated Financial Statements included in Part I, Item I of this report.
Liquidity and Financial Condition Indicators
The table below presents the major indicators of financial condition and liquidity:
March 31, 2025 December 31, 2024
Cash and Cash Equivalents $ 53,391 $ 83,219
Available-for-Sale Securities 98,683 97,636
Amount Available Under Revolving Credit Facility 75,000 24,743
Total Liquidity $ 227,074 $ 205,598
March 31, 2025 December 31, 2024
Total Debt, net $ 312,596 $ 327,122
Finance Lease Obligations 266,338 271,262
Operating Lease Obligations 19,852 20,650
Total Debt, net, and Lease Obligations 598,786 619,034
Stockholders' Equity 603,017 570,373
Total Invested Capital $ 1,201,803 $ 1,189,407
Debt-to-Capital 0.50 0.52
Sources and Uses of Liquidity
Three Months Ended March 31, %
2025 2024 Change
Total Operating Activities $ 16,431 $ 30,721 (47) %
Investing Activities:
Purchases of Property & Equipment (15,409) (29,698) (48) %
Purchases of Investments (19,092) (31,200) (39) %
Proceeds from the Maturities of Investments 17,925 39,500 (55) %
Other, net 6,004 1,091 NM
Total Investing Activities (10,572) (20,307) (48) %
Financing Activities:
Common Stock Repurchases (10,000) (11,493) (13) %
Repayment of Finance Lease Obligations (4,923) (5,847) (16) %
Repayment of Borrowings (14,829) (13,830) 7 %
Tax Receivable Agreement Payment (10,525) (3,350) 214 %
Other, net 1,075 26 NM
Total Financing Activities (39,202) (34,494) 14 %
Net Decrease in Cash $ (33,343) $ (24,080) 38 %
“NM” stands for not meaningful
"Cash" consists of Cash, Cash Equivalents and Restricted Cash
-34-
SUN COUNTRY AIRLINES HOLDINGS, INC
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
Operating Cash Flow Activities
Operating activities in the three months ended March 31, 2025 provided $16,431, as compared to $30,721 during the three months ended March 31, 2024. During the three months ended March 31, 2025, our Net Income was $36,535, as compared to $35,313 during the three months ended March 31, 2024.
Our operating cash flow is primarily impacted by the following factors:
Seasonality of Advance Ticket Sales. We sell tickets for air travel in advance of the customer's travel date. When we receive a cash payment at the time of sale, we record the cash received on advance sales as deferred revenue in Air Traffic Liabilities. Air Traffic Liabilities typically increase during the fall and early winter months as advanced ticket sales grow prior to the late winter and spring peak travel season and decrease during the summer months. Most tickets can be purchased no more than 12 months in advance, therefore any revenue associated with tickets sold for future travel will be recognized within that timeframe. For the three months ended March 31, 2025, $133,807 of revenue recognized in Passenger revenue was included in the $160,686 of Air Traffic Liabilities as of December 31, 2024.
Aircraft Fuel. Aircraft Fuel expense represented approximately 24% and 27% of our total operating expense for the three months ended March 31, 2025 and 2024, respectively. The market price for jet fuel is volatile, which can impact the comparability of our periodic cash flows from operations. Fuel cost per gallon decreased by 12% year-over-year. Fuel consumption increased by 6% during the three months ended March 31, 2025, compared to the prior year as a result of the increase in fleet size and total operations. We expect continued volatility in Aircraft Fuel prices per gallon due to market conditions and global geopolitical events.
Investing Cash Flow Activities
Capital Expenditures. Our capital expenditures were $15,409 and $29,698 for the three months ended March 31, 2025 and 2024, respectively. Our capital expenditures during the three months ended March 31, 2025 included the acquisition of one engine and other items not individually material. Our capital expenditures during the three months ended March 31, 2024 primarily included the acquisition of an aircraft and other items not individually material.
Investments. The Company's net investment activity resulted in cash outflows of $1,167 during the three months ended March 31, 2025, as compared to cash inflows of $8,300 during the three months ended March 31, 2024. The year-over-year change is a result of a difference in timing of debt security maturities and a reduction in the Company's average investment balance year-over-year.
Financing Cash Flow Activities
Debt . At our discretion, we obtain debt financing in order to purchase, or refinance aircraft. The Company has not entered into any new debt financing arrangements during the periods presented above. For more information on our debt financings and future repayment schedules, see Note 5 of the Condensed Consolidated Financial Statements included in Part I, Item I of this report.
Finance Leases . Our repayments of finance lease obligations were $4,923 and $5,847 for the three months ended March 31, 2025 and 2024, respectively. As of March 31, 2025 and 2024, the Company had 13 and 16 aircraft finance leases, respectively.
Common Stock Repurchases. During the three months ended March 31, 2025, the Company repurchased 630,914 shares of its Common Stock at $15.85 per share. During the three months ended March 31, 2024, the Company repurchased 755,284 shares of its Common Stock at $15.22 per share. For more information on the
-35-
SUN COUNTRY AIRLINES HOLDINGS, INC
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
stock repurchase program, see Note 10 of the Condensed Consolidated Financial Statements included in Part I, Item I of this report.
TRA Payment. During the three months ended March 31, 2025 and 2024, the Company made payments of $10,525 and $3,350 to the TRA holders, respectively. For more information on the payment of the TRA, see Note 8 of the Condensed Consolidated Financial Statements included in Part I, Item I of this report.
Off Balance Sheet Arrangements
For a detailed discussion on the nature of the Company's Off Balance Sheet Arrangements, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 in our 2024 10-K. There have been no material changes to the Company's Off Balance Sheet Arrangements as compared to the 2024 10-K.
Commitments and Contractual Obligations
See Note 11 to our Condensed Consolidated Financial Statements included elsewhere in this Quarterly Report on Form 10-Q for more information regarding commitments and contractual obligations.
Recently Adopted Accounting Pronouncements
During the three months ended March 31, 2025, there were no recently adopted accounting standards that had a material impact to the Company.
Critical Accounting Policies and Estimates
Our unaudited Condensed Consolidated Financial Statements and the accompanying notes thereto included elsewhere in this Quarterly Report on Form 10-Q are prepared in accordance with GAAP. The preparation of the Condensed Consolidated Financial Statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, expenses, and various other assumptions that we believe to be reasonable under the circumstances. Actual results could differ significantly from our estimates. To the extent that there are differences between our estimates and actual results, our future financial statement presentation, financial condition, results of operations, and cash flows will be affected. For more information on our critical accounting policies, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections within Part II, Item 7 , respectively, in our 2024 10-K.
There have been no material changes to our critical accounting policies and estimates as compared to the 2024 10-K.
-36-

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We are subject to market risks in the ordinary course of our business. These risks include commodity price risk, specifically with respect to aircraft fuel, as well as interest rate risk. The adverse effects of changes in these markets could pose a potential loss. There have been no material changes in market risk from those disclosed within "Item 7A. Quantitative and Qualitative Disclosures About Market Risk" included in Part II, Item 7A , of our 2024 10-K.
ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Disclosure controls and procedures represent controls and procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Interim Chief Financial Officer, to allow timely decisions regarding required disclosure.

In connection with the preparation of this Form 10-Q, pursuant to Rule 13a-15(b) of the Exchange Act, our management, with the participation of our Chief Executive Officer and Interim Chief Financial Officer, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of March 31, 2025.

Based on the evaluation of our disclosure controls and procedures as of March 31, 2025, our Chief Executive Officer and Interim Chief Financial Officer have concluded that our disclosure controls and procedures were effective as of March 31, 2025.

Changes in Internal Control Over Financial Reporting

There have been no changes in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the quarter ended March 31, 2025 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
We are subject to commercial litigation claims and to administrative and regulatory proceedings and reviews that may be asserted or maintained from time to time. We currently believe that the ultimate outcome of such lawsuits, proceedings and reviews will not, individually or in the aggregate, have a material adverse effect on our financial position, liquidity or results of operations.
ITEM 1A. RISK FACTORS
We have disclosed under the heading “ Risk Factors ” in our 2024 10-K the risk factors which materially affect our business, financial condition or results of operations. There have been no material changes from the risk factors previously disclosed. You should carefully consider the risk factors set forth in our 2024 10-K. You should be aware that these risk factors and other information may not describe every risk facing our Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

During the three months ended March 31, 2025, the Company announced the commencement of a secondary public offering of 6,346,105 shares of its Common Stock by the SCA Horus Stockholder. Upon completion of the secondary public offering, the SCA Horus Stockholder did not own any shares of the Company’s Common
-37-
Stock. The Company did not receive any of the proceeds from the offering. The Company received authorization from its Board of Directors to repurchase up to $10,000 of its Common Stock in connection with this offering. The underwriters agreed to sell to the Company, and the Company agreed to purchase up to $10,000 of the Company's Common Stock from the underwriters equal to the price at which the underwriter purchased the shares from the SCA Horus Stockholder. As part of this transaction, the Company repurchased 630,914 shares of its Common Stock, for a total cost of $10,000, or an average price of $15.85 per share.

As of March 31, 2025, the Company did not have any remaining authorization from its Board of Directors to repurchase its Common Stock. Subsequent to March 31, 2025, the Company's Board of Directors authorized $25,000 to be used to repurchase shares of the Company's Common Stock.

For more information, see Note 10 to the Condensed Consolidated Financial Statements included in Part I, Item 1 of this report.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. MINE SAFETY DISCLOSURES
Not Applicable.
ITEM 5. OTHER INFORMATION

During the three months ended March 31, 2025, our directors and executive officers did not adopt , terminate , or modify any instructions or written plans for the sale or purchase of our securities that would be intended to satisfy the affirmative defense conditions of Rule 10b5-1(c).
In April 2025, we announced that William Trousdale was appointed as Interim Chief Financial Officer and Principal Financial and Accounting Officer, effective as of April 17, 2025, following the resignation of Dave Davis, our former President and Chief Financial Officer. On April 30, 2025, the Compensation and Human Resources Committee of the Company’s Board of Directors approved a grant of time-based restricted stock units having a grant date value of $115,000 to Mr. Trousdale in connection with his appointment to the position of Interim Chief Financial Officer. The restricted stock units will vest in equal annual installments over three years and will otherwise be subject to the Company’s form of restricted stock unit award agreement.

-38-
ITEM 6. EXHIBITS
(a) Exhibits
10.1#
10.2*
10.3
31.1*
31.2*
32*
101.INS* Inline XBRL Instance Document - The instance document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL document
101.SCH* Inline XBRL Taxonomy Extension Schema Document
101.CAL* Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF* Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB* Inline XBRL Taxonomy Extension Labels Linkbase Document
101.PRE* Inline XBRL Taxonomy Extension Presentation Linkbase Document
104* Cover Page Interactive Data Files (formatted as inline XBRL and contained in Exhibit 101)
*
Filed herewith
# Certain portions of this exhibit have been redacted pursuant to Item 601(b)(10)(iv) of Regulation S-K. The Company agrees to furnish supplementally an unredacted copy of the exhibit to the Securities and Exchange Commission upon its request.
-39-
SIGNATURE
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 thereunto duly authorized.
Sun Country Airlines Holdings, Inc.
(Registrant)
/s/ William Trousdale
William Trousdale
Interim Chief Financial Officer and Senior Vice President
(Principal Financial and Accounting Officer)
May 2, 2025
-40-
TABLE OF CONTENTS
Part I. Financial InformationItem 1. Financial StatementsItem 2. Management S Discussion and Analysis Of Financial Condition and Results Of OperationsItem 3. Quantitative and Qualitative Disclosures About Market RiskItem 4. Controls and ProceduresPart II. Other InformationItem 1. Legal ProceedingsItem 1A. Risk FactorsItem 2. Unregistered Sales Of Equity Securities and Use Of ProceedsItem 3. Defaults Upon Senior SecuritiesItem 4. Mine Safety DisclosuresItem 5. Other InformationItem 6. Exhibits

Exhibits

10.1# Credit Card Program Agreement, dated as of March 17, 2025, between Sun Country, Inc. and Synchrony Bank (incorporated by reference to Exhibit 10.1 to Sun Country Airlines Holdings, Inc.'s Form 8-K filed with the Securities and Exchange Commission on March 20, 2025) 10.2* Revolving Credit Facility, dated as of March 24, 2025, between Sun Country, Inc, and MUFG Bank, ltd and Sumitomo Mitsui Banking Corporation as lenders, and UMB Bank, National Association, as administrative Agent 10.3 Underwriting Agreement, dated as of February 10, 2025, among Sun Country Airlines Holdings, Inc., SCA Horus Holdings, LLC as the selling stockholder, and the underwriters named therein (incorporated by reference to Exhibit 1.1 to Sun Country Airlines Holdings, Inc.s Form 8-K filed with the Securities and Exchange Commission on February 11, 2025) 31.1* Certification by Sun Country's Chief Executive Officer with respect to Sun Country's Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2025 31.2* Certification by Sun Countrys Interim Chief Financial Officer and Senior Vice President with respect to Sun Country's Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2025 32* Certification pursuant to Section 1350 of Chapter 63 of Title 18 of the United States Code by Sun Country Airlines Holdings, Inc.s Chief Executive Officer and Interim Chief Financial Officer with respect to Sun Country's Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2025