Beruflich Dokumente
Kultur Dokumente
Airlines Strategic
Execution: A Strategic
Variance Analysis
B Y PA U L A . M U D D E , P H . D . ,
HERE
AND
PA RV E Z R . S O PA R I WA L A , P H . D .
EXECUTIVE SUMMARY Using a strategic variance analysis, Southwest Airlines increase in 2005 operating income of
$266 million can be explained as a $70 million increase from a rise in domestic air traffic, a $126 million increase from
Southwests greater market share, a $22 million decrease because Southwest was unable to offset higher costs by
increasing its airfares, a $135 million increase from efficiencies, and, finally, a $42 million decrease because of low
capacity utilization.
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
20
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
21
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
T H E D ATA U S E D
IN
S WA S S T R AT E G I C
V A R I A N C E A N A LY S I S
While the revenue and cost categories used by Horngren, Foster, and Datar and by Sopariwala are applicable to a manufacturing environment, the airline
industry provides a different challenge. Rajiv Banker
22
Table 1:
Difference
2005
2004
Amount
88,379,900
81,066,038
7,313,862
9.02%
60,223,283,800
53,414,514,494
6,808,769,306
12.75%
85,189,413,714
76,863,374,223
8,326,039,491
10.83%
2005
2004
Amount
$7,583,837,000
$6,529,620,000
$1,054,217,000
16.15%
$2,605,499,000
$2,127,995,000
$477,504,000
22.44%
$708,338,000
$701,955,000
$6,383,000
0.91%
Difference
$583,581,000
$521,964,000
$61,617,000
11.80%
$1,346,023,000
$1,187,483,000
$158,540,000
13.35%
$597,704,000
$578,909,000
$18,795,000
3.25%
$440,097,000
$405,619,000
$34,478,000
8.50%
$469,019,000
$438,835,000
$30,184,000
6.88%
$13,496,000
$13,279,000
$217,000
1.63%
$6,763,757,000
$5,976,039,000
$787,718,000
13.18%
$820,080,000
$553,581,000
$266,499,000
48.14%
Difference
2005
2004
1,287,355,108
1,200,566,952
86,788,156
7.23%
$1,333,043,851
$997,391,463
$335,652,388
33.65%
$1.04
$0.83
$0.20
24.64%
Amount
Difference
2005
2004
Amount
$7,583,837,000
$6,529,620,000
$1,054,217,000
16.15%
$1,333,043,851
$997,391,463
$(335,652,388)
-33.65%
$3,486,986,149
$3,212,255,537
$(274,730,612)
-8.55%
$1,943,727,000
$1,766,392,000
$(177,335,000)
-10.04%
$6,763,757,000
$5,976,039,000
$(787,718,000)
-13.18%
$820,080,000
$553,581,000
$266,499,000
48.14%
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
23
Table 1:
continued
Difference
2004
2005
Scheduled domestic traffic (RPMs) (Note F)
572,885,732,000 547,958,502,000
Amount
24,927,230,000
4.55%
Notes
A. Bureau of Transportation Statistics, TranStats Aviation Database, Schedule T-1, Scheduled Service
www.transtats.bts.gov/Fields.asp?Table_ID=264
B. Bureau of Transportation Statistics, TranStats Aviation Database, Schedule P-12
www.transtats.bts.gov/Fields.asp?Table_ID=295
C. Bureau of Transportation Statistics, TranStats Aviation Database, Schedule P-12A, Scheduled Service
www.transtats.bts.gov/Fields.asp?Table_ID=294
Difference
2005
2004
Amount
$2,605,499,000
$2,127,995,000
$477,504,000
22.44%
$1,333,043,851
$997,391,463
$335,652,388
33.65%
$1,272,455,149
$1,130,603,537
$141,851,612
12.55%
Maintenance (Panel B)
$708,338,000
$701,955,000
$6,383,000
0.91%
$583,581,000
$521,964,000
$61,617,000
11.80%
$440,097,000
$405,619,000
$34,478,000
8.50%
$469,019,000
$438,835,000
$30,184,000
6.88%
$13,496,000
$13,279,000
$217,000
1.63%
$3,486,986,149
$3,212,255,537
$274,730,612
8.55%
$1,346,023,000
$1,187,483,000
$158,540,000
13.35%
$597,704,000
$578,909,000
$ 18,795,000
3.25%
$1,943,727,000
$1,766,392,000
$177,335,000
10.04%
and Holly Hanson Johnston conducted a comprehensive analysis of the airline industry and developed several volume-based (e.g., ASMs) and nonvolume-based
cost drivers (e.g., hub concentration) for airline costs.11
First, for operating revenues, we choose revenue passenger miles. Contrary to using revenue passengers
enplaned, which merely measures the number of passengers, RPMs measure passenger intensity. A passenger flying 500 miles is more likely to buy a more
expensive ticket than one traveling only 100 miles. Second, for fuel costs, we follow Banker and Johnston and
choose available seat miles as the cost driver so that air-
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
24
2004 revenue/
RPM
(Note A)
Airline revenues
2.
$0.1222
Fuel costs
3.
Flight-related costs
4.
2004 fuel
cost/gallon
2005
RPMs
60,223,283,800
0.0156
2004 cost/
ASM
(Note E)
2004 passenger
load factor
(Note B)
}{
Passenger-related costs
$832,333,246
86,661,178,961
Variance
$(127,137,885)
}{
76,863,374,223
86,661,178,961
Variance
$(284,550,439)
2004 cost/
passenger
(Note F)
Variance
76,863,374,223
69.49%
53,414,514,494
}{
$0.83
$0.0418
2004
RPMs
2004 gallons
used per ASM
(Note D)
}{
$21.79
81,066,038
91,399,558
Variance
$(225,162,687)
2005
RPMs
60,223,283,800
Airline revenues
6.
2004 gallons
used per mile
(Note D)
86,661,178,961
0.0156
$0.83
2005 passenger
load factor
(Note B)
2005
ASMs
}{ } {
2004 cost/
ASM
(Note E)
70.69%
85,189,413,714
$0.042
}{
Flight-related costs
8.
$0.126
2005 budgeted
ASMs
(Note B)
Fuel costs
7.
91,399,558
$21.79
25
$1.04
Variance
$(277,114,281)
2005 cost/
ASM
(Note E)
$0.041
Variance
$51,768,215
2005 cost/
passenger
(Note F)
Variance
$21.99
$(18,583,235)
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
Variance
$221,883,754
}{
Passenger-related costs
$0.122
2005 budgeted
2004 cost/
revenue passengers passenger
(Note C)
(Note F)
Table 2:
continued
2005
2004 gallons 2005 gallons
budgeted ASMs used per ASM used per ASM
(Note B)
(Note D)
(Note D)
}{
2005 fuel
cost/gallon
Fuel costs
$1.04
Fuel costs
}{
86,661,178,961
}{
}{
2005 fuel
cost/gallon
2005 gallons
used per ASM
(Note D)
$1.04
0.0151
0.0151
$45,569,596
86,661,178,961
85,189,413,714
}{
2005 cost/
passenger
(Note F)
Passenger-related costs
0.0156
$21.99
91,399,558
Variance
88,379,900
Variance
$23,030,181
Variance
$66,410,923
2005 actual
ASMs
85,189,413,714
2004 cost/
ASM
(Note E)
60,223,283,800
$0.042
2004 cost/ASM
(Note E)
Flight-related costs
14. Changes in flight-related costs of used
capacities (i.e., lower underutilization due to
increase in capacity used)
} {
2005
RPMs
$0.042
2004 cost/ASM
(Note E)
Flight-related costs
$0.042
2005 cost/
ASM
(Note E)
$0.041
$21,461,001
76,863,374,223
2005
RPMs
60,223,283,800
85,189,413,714
2004
RPMs
Variance
53,414,514,494
Variance
$(347,959,828)
Variance
$284,550,439
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
26
Table 2:
continued
NOTES
2004
2005
Difference
Amount
%
$7,583,837,000
60,223,283,800
$0.126
$6,529,620,000
53,414,514,494
$0.122
$1,054,217,000
6,808,769,306
$0.004
16.15%
12.75%
3.01%
60,223,283,800
85,189,413,714
70.69%
86,661,178,961
53,414,514,494
76,863,374,223
69.49%
6,808,769,306
8,326,039,491
1.20%
12.75%
10.83%
1.73%
60,223,283,800
88,379,900
681.41
91,399,558
53,414,514,494
81,066,038
658.90
6,808,769,306
7,313,862
22.51
12.75%
9.02%
3.42%
1,287,355,108
85,189,413,714
0.0151
1,200,566,952
76,863,374,223
0.0156
86,788,156
8,326,039,491
(0.0005)
7.23%
10.83%
-3.25%
$3,486,986,149
85,189,413,714
$0.041
$3,212,255,537
76,863,374,223
$0.042
274,730,612
8,326,039,491
$(0.001)
8.55%
10.83%
-2.06%
$1,943,727,000
88,379,900
$21.99
$1,766,392,000
81,066,038
$21.79
177,335,000
7,313,862
$0.20
10.04%
9.02%
0.93%
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
27
RPMs. Similar to fuel costs, we determine the budgeted 2005 ASMs (86,661,178,961) and compare them to
the actual 2004 ASMs (76,863,374,223). As a result, the
flight-related costs needed to support the increased
2005 RPMs should have increased by $284 million
(Item 3, Table 2).
Finally, we determine the expected increase in
passenger-related costs that would have been incurred
to support the 12.75% increase in SWAs RPMs. Considering that our chosen cost driver for passenger-related
costs is revenue passenger enplanements and that
SWAs output is reflected in RPMs, we create average
passenger miles per passenger (RPMs/revenue passenger enplanements) as the bridge from passenger
enplanements to RPMs. Note C to Table 2 reveals the
2004 average miles per passenger to be 658.9 (on average, each passenger flew 658.9 miles during 2004).
Keeping the 2004 average miles per passenger constant,
the budgeted 2005 revenue passengers (the revenue
passengers that should have been served to support the
2005 RPMs of 60,223,283,800) were 91,399,558
(60,223,283,800/658.90) (Note C, Table 2), whereas the
actual 2004 revenue passengers enplaned were
81,066,038; i.e., like fuel costs earlier, we are, for all
practical purposes, comparing the 2004 RPMs to the
2005 RPMs. As a result, the passenger-related costs
needed to support the increased 2005 RPMs should
have increased by $225 million (Item 4, Table 2).
We now separate the market size and market share
components that are currently included in the growth
component. Scheduled domestic airline traffic increased
by 4.55% during 2005 (see Table 1, Panel E). On the
other hand, SWAs domestic traffic increased by 12.75%
during 2005 (see Table 1, Panel A). One could argue
that 35.69% (4.55%/12.75%) of SWAs traffic increase
was due to an expansion in the domestic airline market
(the market size component), and the remaining
64.31% [(12.75% 4.55%)/12.75%] of its traffic increase
represented the market share component. This would
be an expansion in SWAs market share from 9.75% (i.e.,
SWAs 2004 RPMs of 53,414,514,494/2004 domestic
market RPMs of 547,958,502,000) in 2004 to 10.51%
(SWAs 2005 RPMs of 60,223,283,800/2005 domestic
market RPMs of 572,885,732,000) in 2005 (see Table 3).
Hence, $70 million, representing the market size
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
28
Table 3:
$832,333,246
$(127,137,885)
$(284,550,439)
$(225,162,687)
$69,762,866
$125,719,369
$221,883,754
$(277,114,281)
$51,768,215
$(18,583,235)
Impact of cost efficiencies and market share increase during 2005 due to
9. Decrease in costs due to decrease in fuel usage per gallon (Item 9, Table 2)
10. Decrease in costs due to increase in passenger load factor (Item 10, Table 2)
11. Decrease in costs due to increase in miles per passenger (Item 11, Table 2)
Impact of loss of market share [(12.75% 4.55%)/(12.75%)]($195,482,235)
Change in the capacity underutilization during 2005 due to
Flight-related capacity underutilization during 2005
$1,021,917,459
Flight-related capacity underutilization during 2004
$979,969,072
Net increase in the Capacity Underutilization Component during 2005
$(41,948,387)
Represented by:
12. Decrease in cost of acquired but unused flight-related capacity (Item 12, Table 2)
13. Increase in cost due to an increase in flight-related capacity acquisitions (Item 13, Table 2)
14. Decrease in cost due to increase in flight-related capacity usage (Item 14, Table 2)
Increase/(decrease) in operating income
$(243,929,301)
$(22,045,547)
$45,569,596
$23,030,181
$66,410,923
$135,010,700
$125,719,369
$260,730,069
$21,461,001
$(347,959,828)
$284,550,439
$(41,948,387)
$266,499,000
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
$(636,851,011)
$195,482,235
29
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
30
Paul A. Mudde, Ph.D., is an associate professor in the Management Department of Grand Valley State University in
Grand Rapids, Mich. He can be reached at (616) 331-7443
or muddep@gvsu.edu.
Parvez R. Sopariwala, Ph.D., is a professor in Grand Valley State Universitys Accounting and Taxation Department.
He can be reached at (616) 331-7406 or
sopariwp@gvsu.edu.
E N D N OT E S
1 Bureau of Transportation Statistics TranStats Aviation Database,
U.S. Department of Transportation, Schedule P-12,
www.transtats.bts.gov/Fields.asp?Table_ID=295.
2 Bureau of Transportation Statistics, 2005 Domestic Airline
Passenger Traffic Up 4.1 Percent From 2004, U.S. Department
of Transportation press release dated March 16, 2006,
www.bts.gov/press_releases/2006/bts013_06/html/bts
013_06.html.
3 Southwest Airlines Corporation, 10-K Report for 2005, p. 11.
4 TranStats Aviation Database, Schedule P-12.
5 TranStats Aviation Database, Schedule T-1, Scheduled Service,
www.transtats.bts.gov/Fields.asp?Table_ID=264.
6 Charles T. Horngren, George Foster, and Srikant M. Datar,
Cost Accounting, Tenth Edition, Prentice-Hall, Upper Saddle
River, N.J., 2000, pp. 470-477; Parvez R. Sopariwala, Strategic
Analysis of Operating Income: An Extension to Horngren,
Foster and Datar, Journal of Accounting Education, Vol. 21,
2003, pp. 25-42.
7 Units produced are assumed to be equal to units sold in this
formulation.
8 Horngren, Foster, and Datar, 2000, p. 472.
9 Ibid.
10 For definitions of terms used in Panels A, B, and C, please
refer to Bureau of Transportation Statistics, TranStats Aviation
Database, Data Library: Aviation, www.transtats.bts.gov/data
bases.asp?Mode_ID=1&Mode_Desc=Aviation&Subject_
ID2=0.
11 Rajiv Banker and Holly Hanson Johnston, An Empirical
Study of Cost Drivers in the U.S. Airline Industry, The
Accounting Review, July 1993, pp. 576-601. Banker and Johnston
considered nonvolume-based cost drivers because they wanted
to distinguish between airline companies in terms of density of
flights over ones network, hub concentration, etc. Because we
are merely comparing SWAs 2004 operations to its 2005 operations and not comparing across airlines, these nonvolumebased cost drivers are ignored.
12 That is, this $196 million represents what SWA would have
earned during 2004 if its RPMs had increased by a similar
amount during 2004. Hence, the growth component uses 2004
air ticket prices and input costs. In other words, the average
revenue earned per RPM during 2005, or the average gallons
used per aircraft revenue mile during 2005, or the average fuel
cost per gallon during 2005, or the average flight-related cost
per ASM during 2005, or, finally, the average cost per passenger enplaned during 2005, did not affect the growth component because all of these factors are included in Items 14 at
2004 levels.
13 The budgeted 2005 ASMs of 86,661,178,961 represent the
TA K E A W AY S
The strategic analysis of operating income first formulated by Horngren, Foster, and Datar and later amended by Sopariwala attempts to determine success in a
companys chosen strategy by evaluating the difference
in operating incomes between two years as a combination of the growth, price-recovery, productivity, and
capacity underutilization components. As applied to
SWA, this analysis reveals that the airline continued to
build on its successful cost-leader position in 2005 for
several reasons. First, SWA benefited from the overall
growth of the airline industry during 2005, achieving a
$70 million improvement in operating income. Following an aggressive growth strategy, SWA increased its
market share in 2005, which led to an increase in
operating income of $126 million. In addition, SWA
was able to wring out additional efficiencies worth
$135 million representing longer flights, improving its
passenger load factor and its average miles per passenger. Although it was not a product differentiator, SWA
still had a substantial degree of pricing power in that it
was able to recover all but $22 million of its input cost
increases. Finally, despite improvement in capacity
utilization during 2005, SWA increased its passenger
capacity in 2005, resulting in a net reduction in operating income of $42 million. Thus, the strategic variance
analysis shows the impact of the following specific
strategic changes made by SWA: (1) improved profits
from gains in market size and share, (2) improved
financial performance from efficiencies, (3) reduced
operating profits from rising costs that were not completely offset by increases in pricing, and (4) reduced
operating profits due to the increased cost of investments in capacity.
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
31
14
15
16
17
18
19
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
20 Note B of Table 2 determines SWAs 2005 passenger load factor or capacity utilization to be 70.69%, whereas Note E determines SWAs 2005 average flight-related cost per ASM to be
$0.041. Hence, SWAs 2005 cost of unused capacity is
$1,021,917,459 [(100% 70.69%)(2005 ASMs of
85,189,413,714)($0.041)].
Note B of Table 2 determines SWAs 2004 passenger load
factor or capacity utilization to be 69.49%, whereas Note E
determines SWAs 2004 average flight-related cost per ASM to
be $0.042. Hence, SWAs 2004 cost of unused capacity is
$979,969,072 [(100% 69.49%)(2004 ASMs of
76,863,374,223)($0.042)].
21 In contrast, the flight-related cost effect of the price-recovery
component (Item 7, Table 2) of $52 million represents the
decrease in flight-related input costs of capacity used during
2005.
22 Interestingly, this amount of $285 million is the contra (the
opposite) to the unfavorable variance of $285 million representing the flight-related cost effect of the growth component
(Item 3, Table 2). This amount reflected the cost of using
additional capacity to support increased demand during 2005.
23 Items 1314 could have been combined to reflect the net
changes in capacity acquisition and capacity use between 2004
and 2005, but keeping the impact of changes in capacity acquisition (Item 13) separate from the impact of changes in capacity usage (Item 14) is certainly more informative than the
aggregate amount.
32
Reproduced with permission of the copyright owner. Further reproduction prohibited without permission.