Attached files

file filename
8-K - FORM 8-K EARNINGS RELEASE FY2011 3RD QUARTER - Bristow Group Incform8k-02022011.htm

                                                                                                             Exhibit 99.1


FOR IMMEDIATE RELEASE
News Release

Linda McNeill
Investor Relations
(713) 267-7622

BRISTOW GROUP REPORTS FINANCIAL RESULTS FOR ITS
2011 THIRD FISCAL QUARTER AND NINE-MONTH PERIOD
ENDED DECEMBER 31, 2010

·  
$1.13 DILUTED EPS ON NET INCOME OF $41.8 MILLION, UP $0.39, A 53% INCREASE OVER THE PRIOR YEAR QUARTER.
 
·  
$46.6 MILLION IN OPERATING INCOME, A 17% INCREASE OVER THE PRIOR YEAR QUARTER DUE TO OPERATIONAL IMPROVEMENT IN OTHER INTERNATIONAL, EUROPE, WEST AFRICA AND NORTH AMERICA BUSINESS UNITS.
 
·  
REVERSAL OF DEFERRED TAX LIABILITIES AS A RESULT OF THE COMPLETION OF GLOBAL RESTRUCTURING OF BRISTOW’S OPERATIONS AS PART OF THE CONTINUING IMPLEMENTATION OF OUR GLOBAL BUSINESS STRATEGY.
 
HOUSTON, February 2, 2011 – Bristow Group Inc. (NYSE: BRS) today reported a 57% increase in net income for the three months ended December 31, 2010 to $41.8 million, or $1.13 per diluted share, compared to $26.7 million, or $0.74 per diluted share, in the December 2009 quarter.  The quarter benefited from year-over-year improvement in the underlying operations and a significant reduction in our effective tax rate primarily resulting from the reversal of deferred tax liabilities recorded in prior fiscal years, which was driven by a global restructuring of Bristow’s operations as part of the continuing implementation of our global business strategy.
 
Revenue for the three months ended December 31, 2010 totaled $317.9 million compared to $303.3 million in the same period a year ago.  Earnings before interest, taxes, depreciation and amortization (“EBITDA”) totaled $65.6 million compared to $64.4 million in the December 2009 quarter.  Results benefited from revenue increases in the following business units: Other International (primarily Brazil, Suriname and Russia), Australia and Europe compared to the same quarter a year ago, primarily driven by the addition of new contracts and increases in both price and activity for certain customers.  These increases were partially offset by a lower level of gain (loss) on disposal of assets year-over-year.
 
Excluding the special items discussed below and the gain (loss) on disposal of assets, our operating income, EBITDA, net income and diluted earnings per share totaled $43.2 million, $64.4 million, $26.3 million and $0.71, respectively, for the three months ended December 31, 2010, and $39.0 million, $60.9 million, $23.8 million and $0.66, respectively, for the three months ended December 31, 2009.
 
“As we discussed last quarter, Bristow continued to see improvement in our operational results during our third fiscal quarter,” said William E. Chiles, President and Chief Executive Officer of Bristow Group.  “The underlying performance of our business continues to be strong with improving operating margins year-over-year in a majority of our business units.  The amendment to our credit facility completed during the quarter almost doubles our liquidity position while lowering the overall cost of debt.  When combined with the commercial and tax benefits realized as a part of the recent reorganization, our financial results are demonstrating the benefit of the Bristow global team’s efforts to deliver on our promises.
 
“As we go into the final quarter of this fiscal year, we continue to expect revenue and earnings per share for the current fiscal year to be stronger than fiscal year 2010 as additional newer-technology aircraft go to work for our customers and we focus on improving returns and lowering our after tax cost of capital.  We continue to anticipate a stronger second half compared to the first half of fiscal year 2011,” Chiles added.
 
THIRD QUARTER FY2011 RESULTS

·  
Revenue totaled $317.9 million compared to $303.3 million in same period a year ago.
 
·  
Operating income totaled $46.6 million compared to $39.7 million in the December 2009 quarter.
 
·  
EBITDA totaled $65.6 million compared to $64.4 million in the December 2009 quarter.  EBITDA is a measure that has not been prepared in accordance with Accounting Principles Generally Accepted in the United States of America (“GAAP”).  Please refer to disclosures contained at the end of this news release for additional information about EBITDA.
 
·  
Net income totaled $41.8 million, or $1.13 per diluted share, compared to $26.7 million, or $0.74 per diluted share, in the December 2009 quarter.
 
Our results for the three months ended December 31, 2010 were significantly affected by the following items:
 
·  
A reduction in maintenance expense (included in direct cost) associated with a credit resulting from the renegotiation of a “power-by-the-hour” contract for aircraft maintenance with a third party provider, which increased operating income and EBITDA by $3.5 million, net income by $2.9 million and diluted earnings per share by $0.08.
 
·  
The early retirement of the 6⅛% Senior Notes, which resulted in a $2.3 million early redemption premium (included in other income (expense), net) and the non-cash write-off of $2.4 million of unamortized debt issuance costs (included in interest expense) and decreased EBITDA by $2.3 million, net income by $4.0 million and diluted earnings per share by $0.11.
 
·  
A reduction in tax expense primarily related to adjustments to deferred tax liabilities that were no longer required as a result of the restructuring during the three months ended December 31, 2010, which increased net income by $16.6 million and diluted earnings per share by $0.45.
 
Our results for the three months ended December 31, 2009 were significantly affected by the following items:
 
·  
Compensation expense included in general and administrative expense incurred in connection with the departure of two of the Company’s officers, which decreased operating income and EBITDA by $1.7 million, net income by $1.4 million and diluted earnings per share by $0.04.
 
·  
Hedging gains included in other income (expense), net resulting from the termination of forward contracts on euro-denominated aircraft purchase commitments which increased EBITDA by $2.8 million, net income by $2.3 million and diluted earnings per share by $0.06.
 
During the December 2010 quarter, we experienced a small loss on the sale of aircraft compared to gains during the December 2009 quarter of $2.4 million; however, we continue to see opportunities for sale of our aircraft in the aftermarket.
 
Our Europe business unit added three new customers, which along with higher equity earnings from our military training unconsolidated affiliate, FB Heliservices Limited, price escalations under existing contracts and renegotiated rates on contract renewals, increased our operating margin in this market.
 
Our North America business unit continued to benefit during the quarter from contracts with BP in the U.S. Gulf of Mexico despite a decline in the number of aircraft supporting well control and spill cleanup efforts from five at the end of September to three at the end of December.  This work mostly offset lost business from customers stalled by the deepwater moratorium, which has now been lifted.  A decrease in costs in this market resulted in a slight increase in operating margin.
 
Our West Africa business was impacted by the loss of a major customer in this market.  However, lower operating expense combined with the addition of new contracts, increased rates on existing contracts and fewer flight delay penalties resulted in improved operating margin.  We are continuing to seek permanent work to replace the earnings associated with the lost work with the major customer.

Our Australia business unit was impacted by higher compensation costs and increased depreciation expense, which despite a favorable impact from exchange rate changes, resulted in decreased operating earnings and margin.
 
Our Other International business unit’s operating margin improved substantially as a result of increased revenue in Brazil, the Baltic Sea, Suriname, Ghana and Russia.  Additionally, our earnings from our affiliates in Brazil and Mexico improved over the prior year quarter.
 
YEAR-TO-DATE RESULTS THROUGH DECEMBER 31, 2010

·  
Revenue totaled $922.7 million compared to $885.4 million for the same period a year ago.
 
·  
Operating income was $139.9 million compared to $138.1 million for the nine months ended December 31, 2009.
 
·  
EBITDA totaled $200.0 million compared to $200.2 million for the nine months ended December 31, 2009.
 
·  
Net income totaled $101.4 million, or $2.77 per diluted share, compared to $83.6 million, or $2.32 per diluted share, for the nine months ended December 31, 2009.
 
Our year-to-date results through December 31, 2010 benefitted from revenue increases in Australia, Europe, West Africa, North America and Other International compared to the same period a year ago, which was driven by the addition of new contracts and increases in rates on existing contracts in excess of reduced activity for certain customers.

Our results for the nine months ended December 31, 2010 were significantly affected by the following items:
 
·  
A reduction in maintenance expense (included in direct cost) associated with a credit resulting from the renegotiation of a “power-by-the-hour” contract for aircraft maintenance with a third party provider, which increased operating income and EBITDA by $3.5 million, net income by $2.9 million and diluted earnings per share by $0.08.
 
·  
The early retirement of the 6⅛% Senior Notes, which resulted in a $2.3 million early redemption premium (included in other income (expense) net) and the non-cash write-off of $2.4 million of unamortized debt issuance costs (included in interest expense) and decreased EBITDA by $2.3 million, net income by $3.9 million and diluted earnings per share by $0.11.
 
·  
A reduction in tax expense primarily related to adjustments to deferred tax liabilities that were no longer required as a result of the restructuring during the three months ended December 31, 2010, which increased net income by $17.3 million and diluted earnings per share by $0.47.
 
Our results for the nine months ended December 31, 2009 were significantly affected by the following items:
 
·  
Compensation expense included in general and administrative expense incurred in connection with the departure of three of the Company’s officers, which decreased operating income and EBITDA by $4.9 million, net income by $3.9 million and diluted earnings per share by $0.11.
 
·  
Hedging gains included in other income (expense), net resulting from the termination of forward contracts on euro-denominated aircraft purchase commitments which increased EBITDA by $3.9 million, net income by $3.0 million and diluted earnings per share by $0.08.
 
·  
An increase in tax expense resulting from tax contingency items and changes in our expected foreign tax credit utilization, which decreased net income by $5.2 million and diluted earnings per share by $0.14.
 
During the December 2010 quarter, we experienced lower gain on aircraft sales, which totaled $3.6 million compared to $13.3 million in the prior year period.
 
Excluding these items listed above and gain on disposal of assets in both periods, our operating income, EBITDA, net income and diluted earnings per share totaled $132.8 million, $195.2 million, $82.1 million and $2.24, respectively, for the nine months ended December 31, 2010, and $129.6 million, $187.8 million, $78.9 million and $2.19, respectively, for the nine months ended December 31, 2009.
 
CAPITAL AND LIQUIDITY
 
For the nine months ended December 31, 2010, net cash generated by operating activities was $115.4 million and net cash used in investing activities was $103.3 million.  At December 31, 2010, we had:
 
·  
$1.5 billion in stockholders’ investment and $725.5 million of indebtedness,
 
·  
$232.9 million in total liquidity consisting of $100.9 million in cash and a $132 million undrawn under our revolving credit facility, and
 
·  
$105.3 million in aircraft purchase commitments for nine aircraft.
 
During the December 2010 quarter, we completed the amendment to our bank credit facility, extending the facility for five years and increasing the amount of the facility to $375 million.  The facility consists of a $200 million term loan and a $175 million revolver.  We used proceeds of the term loan and $43 million drawn on the revolver to primarily redeem our 6 1/8% Senior Notes early in December 2010.
 

 
1

 

CONFERENCE CALL

Management will conduct a conference call starting at 10:00 a.m. ET (9:00 a.m. CT) on Thursday, February 3, 2011, to review financial results for the fiscal 2011 third quarter.  This release and the most recent investor slide presentation are available in the investor relations area of our web page at www.bristowgroup.com.  The conference call can be accessed as follows:
 
Via Webcast:
·  
Visit Bristow Group’s investor relations Web page at www.bristowgroup.com
·  
Live: Click on the link for “Bristow Group Fiscal 2011 Third Quarter Earnings Conference Call”
·  
Replay: A replay via webcast will be available approximately one hour after the call’s completion and will be accessible for approximately 90 days
 
Via Telephone within the U.S.:
·  
Live: Dial toll free 1-877-941-2333
·  
Replay: A telephone replay will be available through February 17 and may be accessed by calling toll free 1-800-406-7325, passcode: 4401176#
 
Via Telephone outside the U.S.:
·  
Live: Dial 480-629-9723
·  
Replay: A telephone replay will be available through February 17 and may be accessed by calling 303-590-3030, passcode: 4401176#

ABOUT BRISTOW GROUP INC.

Bristow Group Inc. is the leading provider of helicopter services to the worldwide offshore energy industry based on the number of aircraft operated and one of two helicopter service providers to the offshore energy industry with global operations.  The Company has major transportation operations in the North Sea, Nigeria and the U.S. Gulf of Mexico, and in most of the other major offshore oil and gas producing regions of the world, including Alaska, Australia, Brazil, Mexico, Russia and Trinidad.  For more information, visit the Company’s website at www.bristowgroup.com.

FORWARD-LOOKING STATEMENTS DISCLOSURE

Statements contained in this news release that state the Company’s or management’s intentions, hopes, beliefs, expectations or predictions of the future are forward-looking statements.  These forward-looking statements include statements regarding the impact of activity levels including, business performance, fiscal 2011 results and other market and industry conditions.  It is important to note that the Company’s actual results could differ materially from those projected in such forward-looking statements.  Additional information concerning factors that could cause actual results to differ materially from those in the forward-looking statements is contained from time to time in the Company’s SEC filings, including but not limited to the Company’s quarterly report on Form 10-Q for the quarter and nine months ended December 31, 2010 and annual report on Form 10-K for the fiscal year ended March 31, 2010.  Bristow Group Inc. disclaims any intention or obligation to revise any forward-looking statements, including financial estimates, whether as a result of new information, future events or otherwise.

 (financial tables follow)

 
2

 

             BRISTOW GROUP INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
 
   
Three Months Ended
December 31,
   
Nine Months Ended
December 31,
 
     
2010
   
2009
     
2010
   
2009
 
   
(Unaudited)
(In thousands, except per share amounts)
Gross revenue:
                           
 
Operating revenue from non-affiliates
 
$
264,064
 
$
260,907
   
$
788,711
 
$
757,440
 
 
Operating revenue from affiliates
   
18,543
   
14,581
     
52,442
   
46,643
 
 
Reimbursable revenue from non-affiliates
   
34,918
   
27,615
     
80,914
   
78,214
 
 
Reimbursable revenue from affiliates
   
344
   
203
     
599
   
3,076
 
       
317,869
   
303,306
     
922,666
   
885,373
 
Operating expense:
                           
 
Direct cost
   
186,937
   
189,456
     
559,211
   
543,525
 
 
Reimbursable expense
   
34,548
   
28,219
     
79,746
   
81,180
 
 
Depreciation and amortization
   
21,338
   
20,663
     
61,637
   
57,319
 
 
General and administrative
   
33,715
   
30,758
     
95,132
   
89,246
 
         
276,538
   
269,096
     
795,726
   
771,270
 
                               
Gain (loss) on disposal of assets
   
(33
)
 
2,448
     
3,582
   
13,337
 
Earnings from unconsolidated affiliates, net of losses
   
5,341
   
3,068
     
9,355
   
10,625
 
 
Operating income
   
46,639
   
39,726
     
139,877
   
138,065
 
                             
Interest income
   
417
   
365
     
877
   
797
 
Interest expense
   
(13,773
)
 
(10,979
)
   
(36,263
)
 
(31,631
)
Other income (expense), net
   
(2,792
)
 
3,695
     
(2,388
)
 
4,023
 
 
Income before provision for income taxes
   
30,491
   
32,807
     
102,103
   
111,254
 
(Provision for) benefit from income taxes
   
11,823
   
(5,681
)
   
(33
)
 
(26,427
)
 
Net income
   
42,314
   
27,126
     
102,070
   
84,827
 
 
Net income attributable to noncontrolling interests
   
(555
)
 
(448
)
   
(623
)
 
(1,256
)
 
Net income attributable to Bristow Group
   
41,759
   
26,678
     
101,447
   
83,571
 
 
Preferred stock dividends
   
   
     
   
(6,325
)
 
Net income available to common stockholders
 
$
41,759
 
$
26,678
   
$
101,447
 
$
77,246
 
                             
Earnings per common share:
                           
 
Basic
 
$
1.15
 
$
0.74
   
$
2.82
 
$
2.43
 
 
Diluted
 
$
1.13
 
$
0.74
   
$
2.77
 
$
2.32
 



 
3

 

BRISTOW GROUP INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
 
   
December 31,
 
March 31,
 
   
2010
 
2010
 
   
(Unaudited)
     
   
(In thousands)
 
ASSETS
Current assets:
             
 
Cash and cash equivalents
 
$
100,863
 
$
77,793
 
 
Accounts receivable from non-affiliates, net of allowance for doubtful accounts of $0.7 million and $0.2 million, respectively
   
233,730
   
203,312
 
 
Accounts receivable from affiliates, net of allowance for doubtful accounts of $­­­­5.6 million
and $4.7 million, respectively
   
20,915
   
16,955
 
 
Inventories
   
195,537
   
186,863
 
 
Prepaid expenses and other current assets
   
38,292
   
31,448
 
   
Total current assets
   
589,337
   
516,371
 
Investment in unconsolidated affiliates
   
206,139
   
204,863
 
Property and equipment – at cost:
             
 
Land and buildings
   
96,593
   
86,826
 
 
Aircraft and equipment
   
2,141,804
   
2,036,962
 
         
2,238,397
   
2,123,788
 
 
Less – Accumulated depreciation and amortization
   
(450,897
)
 
(404,443
)
         
1,787,500
   
1,719,345
 
Goodwill
   
31,636
   
31,755
 
Other assets
   
24,124
   
22,286
 
       
$
2,638,736
 
$
2,494,620
 
                   
LIABILITIES AND STOCKHOLDERS’ INVESTMENT
Current liabilities:
             
 
Accounts payable
 
$
47,068
 
$
48,545
 
 
Accrued wages, benefits and related taxes
   
41,877
   
35,835
 
 
Income taxes payable
   
   
2,009
 
 
Other accrued taxes
   
2,851
   
3,056
 
 
Deferred revenue
   
8,009
   
19,321
 
 
Accrued maintenance and repairs
   
15,035
   
10,828
 
 
Accrued interest
   
8,143
   
6,430
 
 
Other accrued liabilities
   
19,304
   
14,508
 
 
Deferred taxes
   
13,268
   
10,217
 
 
Short-term borrowings and current maturities of long-term debt
   
8,039
   
15,366
 
   
Total current liabilities
   
163,594
   
166,115
 
Long-term debt, less current maturities
   
717,469
   
701,195
 
Accrued pension liabilities
   
112,248
   
106,573
 
Other liabilities and deferred credits
   
32,107
   
20,842
 
Deferred taxes
   
137,189
   
143,324
 
Commitments and contingencies (Note 5)
             
Stockholders’ investment:
             
 
Common stock, $.01 par value, authorized 90,000,000; outstanding: 36,289,089 as
of December 31 and 35,954,040 as of March 31 (exclusive of 1,291,325 treasury shares)
   
363
   
359
 
 
Additional paid-in capital
   
686,952
   
677,397
 
 
Retained earnings
   
920,792
   
820,145
 
 
Accumulated other comprehensive loss                                                                                                          
   
(138,687
)
 
(148,102
)
       
1,469,420
   
1,349,799
 
 
Noncontrolling interests
   
6,709
   
6,772
 
       
1,476,129
   
1,356,571
 
       
$
2,638,736
 
$
2,494,620
 

 
 
4

 

 
BRISTOW GROUP INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
 
   
Nine Months Ended
December 31,
 
   
2010
 
2009
 
   
(Unaudited)
 
   
(In thousands)
 
Cash flows from operating activities:
             
 
Net income
 
$
102,070
 
$
84,827
 
Adjustments to reconcile net income to net cash provided by operating activities:
             
 
Depreciation and amortization
   
61,637
   
57,319
 
 
Deferred income taxes
   
(3,648
)
 
18,892
 
 
Discount amortization on long-term debt
   
2,360
   
2,213
 
 
Gain on disposal of assets
   
(3,582
)
 
(13,337
)
 
Gain on sales of joint ventures
   
(572
)
 
 
 
Stock-based compensation
   
10,763
   
9,914
 
 
Equity in earnings from unconsolidated affiliates less than (in excess of) dividends received
   
(1,447
)
 
(6,853
)
 
Tax benefit related to stock-based compensation
   
(230
)
 
(409
)
Increase (decrease) in cash resulting from changes in:
             
 
Accounts receivable
   
(26,514
)
 
794
 
 
Inventories
   
(6,414
)
 
(11,382
)
 
Prepaid expenses and other assets
   
(8,365
)
 
14,555
 
 
Accounts payable
   
(3,546
)
 
4,638
 
 
Accrued liabilities
   
(5,340
)
 
3,216
 
 
Other liabilities and deferred credits
   
(1,773
)
 
(1,370
)
Net cash provided by operating activities
   
115,399
   
163,017
 
Cash flows from investing activities:
             
 
Capital expenditures
   
(122,748
)
 
(250,272
)
 
Deposits on assets held for sale
   
1,000
   
 
 
Proceeds from sales of joint ventures
   
1,291
   
 
 
Proceeds from asset dispositions
   
17,175
   
74,973
 
 
Acquisition, net of cash received
   
   
(178,961
)
Net cash used in investing activities
   
(103,282
)
 
(354,260
)
Cash flows from financing activities:
             
 
Proceeds from borrowings
   
253,013
   
 
 
Debt issuance costs
   
(3,339
)
 
 
 
Repayment of debt
   
(246,553
)
 
(10,068
)
 
Distribution to noncontrolling interest owners
   
(637
)
 
 
 
Partial prepayment of put/call obligation
   
(44
)
 
(52
)
 
Acquisition of noncontrolling interest
   
(800
)
 
 
 
Preferred stock dividends paid
   
   
(6,325
)
 
Issuance of common stock
   
754
   
1,336
 
 
Tax benefit related to stock-based compensation
   
230
   
409
 
Net cash provided by (used in) financing activities
   
2,624
   
(14,700
)
Effect of exchange rate changes on cash and cash equivalents
   
8,329
   
12,033
 
Net increase (decrease) in cash and cash equivalents
   
23,070
   
(193,910
)
Cash and cash equivalents at beginning of period
   
77,793
   
300,969
 
Cash and cash equivalents at end of period
 
$
100,863
 
$
107,059
 


 
5

 


BRISTOW GROUP INC. AND SUBSIDIARIES
SELECTED OPERATING DATA
(In thousands, except flight hours and percentages)
(Unaudited)
 
 
Three Months Ended
   
Nine Months Ended
 
 
December 31,
   
December 31,
 
 
2010
   
2009
   
2010
   
2009
 
Gross revenue:
                             
Europe
$
129,828
   
$
119,290
   
$
349,114
   
$
348,268
 
North America
 
45,629
     
45,684
     
153,721
     
144,277
 
West Africa
 
53,725
     
58,736
     
170,931
     
165,005
 
Australia
 
41,440
     
38,188
     
114,095
     
96,684
 
Other International
 
41,865
     
33,345
     
110,979
     
103,346
 
Corporate and other
 
6,393
     
8,464
     
25,656
     
31,642
 
Intrasegment eliminations
 
(1,011
)
   
(401
)
   
(1,830
)
   
(3,849
)
  Consolidated total
$
317,869
   
$
303,306
   
$
922,666
   
$
885,373
 

Operating income (loss):
                             
Europe
$
25,470
   
$
19,239
   
$
65,381
   
$
58,080
 
North America
 
1,917
     
1,511
     
16,129
     
10,653
 
West Africa
 
15,995
     
14,913
     
48,789
     
43,640
 
Australia
 
7,139
     
9,358
     
21,185
     
22,025
 
Other International
 
11,595
     
5,181
     
24,962
     
25,371
 
Corporate and other
 
(15,444
)
   
(12,924
)
   
(40,151
)
   
(35,041
)
Gain on disposal of other assets
 
(33
)
   
2,448
     
3,582
     
13,337
 
Consolidated total
$
46,639
   
$
39,726
   
$
139,877
   
$
138,065
 

Operating margin:
                             
Europe
 
19.6
 %
 
16.1
 %
 
18.7
%
 
16.7
%
North America
 
4.2
 %
 
3.3
 %
 
10.5
%
 
7.4
%
West Africa
 
29.8
 %
 
25.4
 %
 
28.5
%
 
26.4
%
Australia
 
17.2
 %
 
24.5
 %
 
18.6
%
 
22.8
%
Other International
 
27.7
 %
 
15.5
 %
 
22.5
%
 
24.5
%
Consolidated total
 
14.7
 %
 
13.1
 %
 
15.2
%
 
15.6
%

Flight hours (excludes Bristow Academy and unconsolidated affiliates):
                             
Europe
 
13,676
     
13,597
     
41,075
     
42,694
 
North America
 
20,079
     
17,712
     
64,762
     
61,044
 
West Africa
 
9,885
     
9,175
     
29,217
     
26,595
 
Australia
 
3,234
     
3,304
     
9,793
     
8,978
 
Other International
 
11,417
     
10,734
     
35,471
     
33,669
 
Consolidated total
 
58,291
     
54,522
     
180,318
     
172,980
 

 
6

 

BRISTOW GROUP INC. AND SUBSIDIARIES
AIRCRAFT COUNT
AS OF DECEMBER 31, 2010

   
Aircraft in Consolidated Fleet
         
   
Helicopters
                 
   
Small
 
Medium
 
Large
 
Training
 
Fixed   
Wing
 
Total (1)
 
Unconsolidated
Affiliates (2)
 
Total
Europe
 
 
16
 
40
 
 
 
56
 
63
   
119
North America
 
72
 
27
 
5
 
 
 
104
 
   
104
West Africa
 
12
 
26
 
5
 
 
3
 
46
 
   
46
Australia
 
3
 
14
 
18
 
 
 
35
 
   
35
Other International
 
5
 
43
 
12
 
 
 
60
 
133
   
193
Corporate and other
 
 
 
 
77
 
 
77
 
   
77
Total
 
92
 
126
 
80
 
77
 
3
 
378
 
196
   
574
Aircraft not currently in fleet: (3)
                               
On order
 
 
3
 
6
 
 
 
9
       
Under option
 
 
25
 
9
 
 
 
34
       
_________

(1)
Includes 14 aircraft held for sale.
   
(2)
The 196 aircraft operated or managed by our unconsolidated affiliates are in addition to those aircraft leased from us.
   
(3)
This table does not reflect aircraft which our unconsolidated affiliates may have on order or under option.

BRISTOW GROUP INC. AND SUBSIDIARIES
GAAP RECONCILIATIONS
 
EBITDA is a measure that has not been prepared in accordance with GAAP and has not been audited or reviewed by our independent auditors.  EBITDA is therefore considered a non-GAAP financial measure.  A description of adjustments and a reconciliation to net income, the most comparable GAAP financial measure to EBITDA, is as follows (in thousands):
 
 
Three Months Ended
   
Nine Months Ended
 
 
December 31,
   
December 31,
 
 
2010
   
2009
   
2010
   
2009
 
 
(Unaudited)
 
Net income
$
42,314
   
$
27,126
   
$
102,070
   
$
84,827
 
Provision for (benefit from) income taxes
 
(11,823
)
   
5,681
     
33
     
26,427
 
Interest expense
 
13,773
     
10,979
     
36,263
     
31,631
 
Depreciation and amortization
 
21,338
     
20,663
     
61,637
     
57,319
 
EBITDA
$
65,602
   
$
64,449
   
$
200,003
   
$
200,204
 
 

 

 
7

 

 
A reconciliation of our operating income, EBITDA, net income and diluted earnings per share as reported to the calculations of each of these items excluding certain amounts described earlier in this earnings release is as follows:
 
 
Three Months Ended
December 31, 2010
 
Nine Months Ended
December 31, 2010
   
Operating Income
   
EBITDA
   
Net Income
   
Diluted
Earnings
Per
Share
   
Operating Income
   
EBITDA
   
Net Income
   
Diluted
Earnings
Per
Share
 
(Unaudited)
(In thousands, except per share amounts)
 
As reported
$
46,639
 
$
65,602
 
$
41,759
 
$
1.13
 
$
139,877
 
$
200,003
 
$
101,447
 
$
2.77
Adjust for:
                                             
    Power-by-the-hour
      credit
 
(3,500
)
 
(3,500
)
 
(2,894
)
$
(0.08
)
 
(3,500
)
 
(3,500
)
 
(2,904
)
$
(0.08)
    Retirement of 6 1/8%
      Senior Notes
 
-
   
2,300
   
3,966
 
$
0.11
   
-
   
2,300
   
3,900
 
$
0.11
    Tax items
 
-
   
-
   
(16,573
)
$
(0.45
)
 
-
   
-
   
(17,338
)
$
(0.47)
    Loss (gain) on disposal
      disposal of assets
 
33
   
33
   
27
 
$
-
   
(3,582
)
 
(3,582
)
 
(2,972
)
$
(0.08)
Adjusted
$
43,172
 
$
64,435
 
$
26,285
 
$
0.71
 
$
132,795
 
$
195,221
 
$
82,133
 
$
2.24
   
 
Three Months Ended
December 31, 2009
 
Nine Months Ended
December 31, 2009
   
Operating Income
   
EBITDA
   
Net Income
   
Diluted
Earnings
Per
Share
   
Operating Income
   
EBITDA
   
Net Income
   
Diluted
Earnings
Per
Share
 
(Unaudited)
(In thousands, except per share amounts)
As reported
$
39,726
 
$
64,449
 
$
26,678
 
$
0.74
 
$
138,065
 
$
200,204
 
$
83,571
 
$
2.32
Adjust for:
                                             
    Officer severance costs
 
1,744
   
1,744
   
1,442
   $
0.04
   
4,874
   
4,874
   
3,944
 
$
0.11
    Hedging gains
 
-
   
(2,804
)
 
(2,318
)
 $
(0.06
)
 
-
   
(3,936
)
 
(3,001
)
$
(0.08)
    Tax items
 
-
   
-
   
-
   $
-
   
-
   
-
   
5,200
 
$
0.14
    Gain on disposal
      of assets
 
(2,448
)
 
(2,448
)
 
(2,024
)
  $
(0.06
)
 
(13,337
)
 
(13,337
)
 
(10,792
)
$
(0.30)
Adjusted
$
39,022
 
$
60,941
 
$
23,778
 
$
0.66
 
$
129,602
 
$
187,805
 
$
78,922
 
$
2.19

 

 
# # #

 
8