Attached files

file filename
8-K - FORM 8-K - Aircastle LTDd579503d8k.htm

Exhibit 99.1

 

LOGO

FOR IMMEDIATE RELEASE

Contact:

Frank Constantinople, SVP Investor Relations

Tel: +1-203-504-1063

fconstantinople@aircastle.com

The IGB Group

Leon Berman

Tel: +1-212-477-8438

lberman@igbir.com

Aircastle Announces Second Quarter 2013 Results

Board Declares Third Quarter Dividend on Common Shares of

$0.165

Highlights

 

   

Lease rental including finance lease revenues of $162.0 million and Adjusted EBITDA1 of $183.4 million

 

   

Net income of $32.9 million, or $0.48 per diluted common share

 

   

Adjusted net income1 of $46.0 million, or $0.67 per diluted common share

 

   

More than $960 million of closed or committed aircraft investments year to date

 

   

Eleven aircraft sold during the first half of 2013; second quarter gains on sale of $21.3 million

 

   

Fleet utilization of 98% with an aircraft portfolio yield of 13.4%

 

   

Issued 12.3 million shares of common equity, at $17.00 per share, to Marubeni Corporation on July 12, 2013 for $209 million of gross proceeds

 

   

Increased our unsecured revolving credit facility from $150 million to $335 million and expanded the size of the bank group to seven

 

   

29th consecutive dividend declared by Aircastle’s Board of Directors

 

1. Refer to Supplemental Financial Information accompanying this press release for a reconciliation of GAAP to non-GAAP numbers.


Stamford, CT. August 6, 2013 – Aircastle Limited (the “Company” or “Aircastle”) (NYSE: AYR) reported second quarter 2013 net income of $32.9 million, or $0.48 per diluted common share, and adjusted net income of $46.0 million, or $0.67 per diluted common share. The second quarter results included lease rental and finance lease revenues of $162.0 million versus $154.6 million in the second quarter of 2012.

Commenting on the results, Ron Wainshal, Aircastle’s CEO, stated: “Aircastle’s second quarter financial results were very good, reflecting strong portfolio performance and effective asset management. I’m particularly encouraged by our acquisition activity, where we have been able to find attractive investment values consistent with our disciplined approach and return targets. In that regard, the majority of our recent investments have been for new wide-body aircraft on long-term leases with high quality lessees, and this is gradually transforming and enhancing the mix of our portfolio. We’re in an excellent position to capitalize on our team’s transaction origination capabilities with the new capital we’ve sourced.” Mr. Wainshal added, “We’re extremely pleased to welcome Marubeni as an important new strategic shareholder. Marubeni brings a long-term, globally minded perspective to our business and we believe there are exciting business opportunities for us as we work together.”

Mike Inglese, Aircastle’s CFO, stated: “We continue to broaden and diversify our funding sources to strengthen Aircastle’s overall liquidity profile. Our enlarged unsecured revolving credit facility, along with the recent Marubeni transaction, complements our capital markets and export credit agency funding sources, strengthening our already deep access to capital.”

Second Quarter Results

Lease rental and finance lease revenues for the second quarter were $162.0 million, up $7.5 million or 5% year over year, due primarily to the impact of aircraft acquisitions of $26.1 million, partially offset by lower revenues due to aircraft dispositions of $9.5 million and from the effect of lease extensions, transitions and terminations of $9.1 million.

Total revenues for the second quarter were $170.4 million, a decrease of $1.8 million, or 1% versus the previous year. This was primarily due to the amortization of lease premiums, discounts and lease incentives being $10.8 million higher in 2013. In the second quarter of 2012, lease incentive amortization was driven lower by lease incentive reversals resulting from early lease terminations. This revenue decrease was partially offset by $7.5 million of higher lease rental and finance lease revenue, and $1.8 million of higher other revenues, primarily early lease termination fees relating to an aircraft that transitioned during the quarter.

Adjusted EBITDA for the second quarter was $183.4 million, up $26.3 million or 17% from the second quarter of 2012. The increase was primarily driven by higher lease rental and finance lease revenue of $7.5 million, higher gain on the sale of flight equipment of $18.5 million, and higher other revenue of $1.8 million. The second quarter gain on sale included the disposition of three A330-200 freighter aircraft.


Net income for the second quarter was $32.9 million, up $16.5 million, or 101%. The increase was primarily due to higher gains from the sale of aircraft of $18.5 million and lower aircraft impairment charges of $10.1 million. These improvements were partially offset by higher depreciation of $5.0 million, higher interest expense of $2.5 million, a higher tax provision of $2.4 million and lower total revenues of $1.8 million.

Adjusted net income for the quarter was $46.0 million, up $20.3 million year over year, and reflects higher gain on sale of $18.5 million, lower non-cash impairment charges of $10.1 million, and lower adjusted interest of $1.1 million. Partially offsetting these increases were higher depreciation of $5.0 million, a higher tax provision of $2.4 million and higher SG&A of $1.5 million.

Aviation Assets

To date, we have closed or committed to acquire 17 aircraft for more than $960 million in 2013. During the first half of the year, we acquired ten aircraft for more than $450 million, including nine aircraft in the second quarter. In addition, during the first half of the year we sold eleven aircraft, including three A330-200 freighter aircraft and eight older aircraft with a total net book value of approximately $250 million.

As of June 30, 2013, Aircastle owned 158 aircraft having a net book value of $4.8 billion.

 

    

Owned

Aircraft as

of

June 30,

2013(1)

 

Flight Equipment Held for Lease ($ mils.)

   $ 4,779   

Unencumbered Flight Equipment. ($ mils.)

   $ 2,346   

Number of Aircraft

     158   

Number of Unencumbered Aircraft

     76   

Passenger Aircraft (% of NBV)

     77

Freighter Aircraft (% of NBV)

     23

Weighted Average Fleet Age – Combined (years)(2)

     10.8   

Weighted Average Remaining Combined Lease Term (years)(3)

     4.7   

Weighted Average Fleet Utilization for the Three Months Ended(4)

     98

Portfolio Yield for the Three Months Ended(5)

     13.4

 

(1) Calculated using net book value of flight equipment held for lease, net investment in finance leases and flight equipment held for sale at period end.
(2) Weighted average age (years) by net book value.
(3) Weighted average remaining lease term (years) by net book value.
(4) Aircraft on-lease days as a percent of total days in period weighted by net book value.
(5) Lease rental revenue for the period as a percent of the average net book value of flight equipment held for lease for the period; quarterly information is annualized.


Common Share Purchase by Marubeni Corporation

On July 12, 2013, we successfully completed the issuance to Marubeni Corporation of 12,320,000 common shares, representing 15.25% of Aircastle’s issued and outstanding common shares, after giving effect to the issuance, at a price of $17.00 per share, for gross proceeds of approximately $209 million.

Financing Update

In early August we increased our unsecured revolving credit facility from $150 million to $335 million. We also expanded the bank group from four to seven global financial institutions and extended the maturity of the facility to a three year term to expire in August 2016. The bank group includes Citibank, N.A., Goldman Sachs Bank USA, J.P. Morgan Chase Bank N.A., Royal Bank of Canada, Credit Agricole Corporate & Investment Bank, DBS Bank Ltd., Los Angeles Agency, and Union Bank, N.A.


Common Dividend and Share Repurchases

On August 2, 2013, Aircastle’s Board of Directors declared a third quarter 2013 cash dividend on its common shares of $0.165 per share, payable on September 13, 2013 to shareholders of record on August 30, 2013.

Since early 2011, we have repurchased 11.7 million common shares at an average cost of $11.87 per share, and we continue to have $30 million remaining under the current repurchase authorization.

Conference Call

In connection with this earnings release, management will host an earnings conference call on Tuesday, August 6, 2013 at 10:30 AM Eastern time. All interested parties are welcome to participate on the live call. The conference call can be accessed by dialing (800) 575-5790 (from within the U.S. and Canada) or (719) 457-2638 (from outside of the U.S. and Canada) ten minutes prior to the scheduled start and referencing the passcode “7828965”.

A simultaneous webcast of the conference call will be available to the public on a listen-only basis at www.aircastle.com. Please allow extra time prior to the call to visit the site and download the necessary software required to listen to the internet broadcast. A replay of the webcast will be available for one month following the call. In addition to this earnings release, an accompanying power point presentation has been posted to the Investor Relations section of Aircastle’s website.

For those who are not available to listen to the live call, a replay will be available until 12:30 PM Eastern time on Thursday, September 5, 2013 by dialing (888) 203-1112 (from within the U.S. and Canada) or (719) 457-0820 (from outside of the U.S. and Canada); please reference passcode “7828965”.

About Aircastle Limited

Aircastle Limited acquires, leases and sells high-utility commercial jet aircraft to airlines throughout the world. As of June 30, 2013, Aircastle’s aircraft portfolio consisted of 158 aircraft on lease with 67 customers located in 36 countries.

Safe Harbor

Certain items in this press release and other information we provide from time to time, may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 including, but not necessarily limited to, statements relating to our ability to acquire, sell, lease or finance aircraft, raise capital, pay dividends, and increase revenues, earnings, EBITDA, Adjusted EBITDA and Adjusted Net Income and the global aviation industry and aircraft leasing sector. Words such as “anticipates,” “expects,” “intends,” “plans,” “projects,” “believes,” “may,” “will,” “would,” “could,” “should,” “seeks,” “estimates” and


variations on these words and similar expressions are intended to identify such forward-looking statements. These statements are based on management’s current expectations and beliefs and are subject to a number of factors that could lead to actual results materially different from those described in the forward-looking statements; Aircastle can give no assurance that its expectations will be attained. Accordingly, you should not place undue reliance on any forward-looking statements contained in this report. Factors that could have a material adverse effect on our operations and future prospects or that could cause actual results to differ materially from Aircastle expectations include, but are not limited to, capital markets disruption or volatility which could adversely affect our continued ability to obtain additional capital to finance new investments or our working capital needs; government fiscal or tax policies, general economic and business conditions or other factors affecting demand for aircraft or aircraft values and lease rates; our continued ability to obtain favorable tax treatment in Bermuda, Ireland and other jurisdictions; our ability to pay dividends; high or volatile fuel prices, lack of access to capital, reduced load factors and/or reduced yields, operational disruptions caused by political unrest in North Africa, the Middle East or elsewhere, and other factors affecting the creditworthiness of our airline customers and their ability to continue to perform their obligations under our leases; termination payments on our interest rate hedges; and other risks detailed from time to time in Aircastle’s filings with the SEC, including as previously disclosed in Aircastle’s 2012 Annual Report on Form 10-K, and elsewhere in this report. In addition, new risks and uncertainties emerge from time to time, and it is not possible for Aircastle to predict or assess the impact of every factor that may cause its actual results to differ from those contained in any forward-looking statements. Such forward-looking statements speak only as of the date of this report. Aircastle Limited expressly disclaims any obligation to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in its expectations with regard thereto or change in events, conditions or circumstances on which any statement is based.


Aircastle Limited and Subsidiaries

Consolidated Balance Sheets

(Dollars in thousands, except share data)

 

     December 31,
2012
    June 30,
2013
 
           (Unaudited)  

ASSETS

    

Cash and cash equivalents

   $ 618,217      $ 430,270   

Accounts receivable

     5,625        6,025   

Restricted cash and cash equivalents

     111,942        193,606   

Restricted liquidity facility collateral

     107,000        107,000   

Flight equipment held for lease, net of accumulated depreciation of $1,305,064 and $1,333,775

     4,662,661        4,651,553   

Net investment in finance leases

     119,951        127,504   

Other assets

     186,764        168,385   
  

 

 

   

 

 

 

Total assets

   $ 5,812,160      $ 5,684,343   
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

LIABILITIES

    

Borrowings from secured financings (including borrowings of ACS Ireland VIEs of $207,926 and $176,599, respectively)

   $ 1,848,034      $ 1,638,835   

Borrowings from unsecured financings

     1,750,642        1,750,585   

Accounts payable, accrued expenses and other liabilities

     108,593        118,853   

Lease rentals received in advance

     53,189        45,011   

Liquidity facility

     107,000        107,000   

Security deposits

     87,707        104,455   

Maintenance payments

     379,391        400,162   

Fair value of derivative liabilities

     61,978        46,946   
  

 

 

   

 

 

 

Total liabilities

     4,396,534        4,211,847   
  

 

 

   

 

 

 

Commitments and Contingencies

    

SHAREHOLDERS’ EQUITY

    

Preference shares, $.01 par value, 50,000,000 shares authorized, no shares issued and outstanding

    

Common shares, $.01 par value, 250,000,000 shares authorized, 68,639,729 shares issued and outstanding at December 31, 2012; and 68,460,299 shares issued and outstanding at June 30, 2013

     686        685   

Additional paid-in capital

     1,360,555        1,354,135   

Retained earnings

     180,675        214,028   

Accumulated other comprehensive loss

     (126,290     (96,352
  

 

 

   

 

 

 

Total shareholders’ equity

     1,415,626        1,472,496   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 5,812,160      $ 5,684,343   
  

 

 

   

 

 

 


Aircastle Limited and Subsidiaries

Consolidated Statements of Income

(Dollars in thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2012      2013     2012      2013  

Revenues:

          

Lease rental revenue

   $ 153,624       $ 157,918      $ 305,866       $ 314,508   

Finance lease revenue

     956         4,114        956         7,998   

Amortization of lease premiums, discounts and lease incentives

     2,044         (8,709     446         (15,790

Maintenance revenue

     13,535         13,185        26,182         30,051   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total lease revenue

     170,159         166,508        333,450         336,767   

Other revenue

     2,022         3,870        3,646         9,800   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total revenues

     172,181         170,378        337,096         346,567   
  

 

 

    

 

 

   

 

 

    

 

 

 

Operating expenses:

          

Depreciation

     67,097         72,079        131,611         141,979   

Interest, net

     64,121         66,656        113,102         125,808   

Selling, general and administrative (including non-cash share based payment expense of $929 and $1,053 for the three months ended, and $2,105 and $1,864 for the six months ended June 30, 2012 and 2013, respectively)

     11,511         13,182        24,709         26,467   

Impairment of Aircraft

     10,111         —          10,111         6,199   

Maintenance and other costs

     5,243         6,138        8,017         9,550   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total expenses

     158,083         158,055        287,550         310,003   
  

 

 

    

 

 

   

 

 

    

 

 

 

Other income:

          

Gain on sale of flight equipment

     2,855         21,317        3,051         22,509   

Other

     717         2,946        604         4,161   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total other income

     3,572         24,263        3,655         26,670   
  

 

 

    

 

 

   

 

 

    

 

 

 

Income from continuing operations before income taxes

     17,670         36,586        53,201         63,234   

Income tax provision

     1,346         3,732        4,275         7,316   
  

 

 

    

 

 

   

 

 

    

 

 

 

Net income

   $ 16,324       $ 32,854      $ 48,926       $ 55,918   
  

 

 

    

 

 

   

 

 

    

 

 

 

Earnings per common share — Basic:

          

Net income per share

   $ 0.23       $ 0.48      $ 0.68       $ 0.82   
  

 

 

    

 

 

   

 

 

    

 

 

 

Earnings per common share — Diluted:

          

Net income per share

   $ 0.23       $ 0.48      $ 0.68       $ 0.82   
  

 

 

    

 

 

   

 

 

    

 

 

 

Dividends declared per share

   $ 0.15       $ 0.165      $ 0.30       $ 0.330   
  

 

 

    

 

 

   

 

 

    

 

 

 


Aircastle Limited and Subsidiaries

Consolidated Statements of Comprehensive Income

(Dollars in thousands)

(Unaudited)

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2012      2013      2012      2013  

Net income

   $ 16,324       $ 32,854       $ 48,926       $ 55,918   
  

 

 

    

 

 

    

 

 

    

 

 

 

Other comprehensive income, net of tax:

           

Net change in fair value of derivatives, net of tax expense of $139 and $193 for the three months ended and $428 and $311 for the six months ended, June 30, 2012 and 2013, respectively

     5,799         8,127         22,282         11,953   

Net derivative loss reclassified into earnings

     8,866         9,711         12,937         17,985   
  

 

 

    

 

 

    

 

 

    

 

 

 

Other comprehensive income

     14,665         17,838         35,219         29,938   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total comprehensive income

   $ 30,989       $ 50,692       $ 84,145       $ 85,856   
  

 

 

    

 

 

    

 

 

    

 

 

 


Aircastle Limited and Subsidiaries

Consolidated Statements of Cash Flows

(Dollars in thousands)

(Unaudited)

 

     Six Months Ended June 30,  
     2012     2013  

Cash flows from operating activities:

    

Net income

   $ 48,926      $ 55,918   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation

     131,611        141,979   

Amortization of deferred financing costs

     7,691        8,781   

Amortization of net lease discounts and lease incentives

     (446     15,790   

Deferred income taxes

     2,457        3,237   

Non-cash share based payment expense

     2,105        1,864   

Cash flow hedges reclassified into earnings

     12,937        17,985   

Ineffective portion of cash flow hedges

     366        104   

Security deposits and maintenance payments included in earnings

     (25,818     (25,538

Gain on sale of flight equipment

     (3,051     (22,509

Impairment of aircraft

     10,111        6,199   

Other

     (1,222     (3,921

Changes in certain assets and liabilities:

    

Accounts receivable

     (4,434     (410

Other assets

     (1,970     4,834   

Accounts payable, accrued expenses and other liabilities

     12,183        (3,824

Lease rentals received in advance

     662        (7,050
  

 

 

   

 

 

 

Net cash provided by operating activities

     192,108        193,439   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Acquisition and improvement of flight equipment and lease incentives

     (324,831     (331,067

Proceeds from sale of flight equipment

     36,013        253,909   

Restricted cash and cash equivalents related to sale of flight equipment

     4,762        —     

Aircraft purchase deposits and progress payments

     (23,955     (1,869

Net investment in finance leases

     (91,500     (11,605

Collections on finance leases

     1,476        4,052   

Purchase of debt investment

     (43,626     —     

Principal repayments on debt investment

     3,245        42,001   

Other

     (126     (829
  

 

 

   

 

 

 

Net cash used in investing activities

     (438,542     (45,408
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Repurchase of shares

     (2,129     (7,940

Proceeds from notes and term debt financings

     877,100        —     

Securitization and term debt financing repayments

     (688,424     (294,064

Deferred financing costs

     (17,710     (557

Restricted secured liquidity facility collateral

     3,000        —     

Secured liquidity facility collateral

     (3,000     —     

Restricted cash and cash equivalents related to financing activities

     104,887        (81,664

Security deposits received

     8,310        17,015   

Security deposits returned

     (3,067     (3,320

Maintenance payments received

     62,496        87,772   

Maintenance payments returned

     (27,020     (30,655

Payments for terminated cash flow hedges

     (50,757     —     

Dividends paid

     (21,712     (22,565
  

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     241,974        (335,978
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     (4,460     (187,947

Cash and cash equivalents at beginning of period

     295,522        618,217   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 291,062      $ 430,270   
  

 

 

   

 

 

 


Aircastle Limited and Subsidiaries

Supplemental Financial Information

(Amount in thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2012      2013      2012      2013  

Revenues

   $ 172,181       $ 170,378       $ 337,096       $ 346,567   

EBITDA

   $ 146,844       $ 184,030       $ 297,468       $ 346,811   

Adjusted EBITDA

   $ 157,172       $ 183,426       $ 309,085       $ 352,002   

Adjusted net income

   $ 25,756       $ 46,040       $ 58,128       $ 73,452   

Adjusted net income allocable to common shares

   $ 25,546       $ 45,615       $ 57,638       $ 72,906   

Per common share - Basic

   $ 0.36       $ 0.67       $ 0.80       $ 1.07   

Per common share - Diluted

   $ 0.36       $ 0.67       $ 0.80       $ 1.07   

Basic common shares outstanding

     71,723         67,829         71,710         67,863   

Diluted common shares outstanding

     71,723         67,829         71,710         67,863   

Refer to the selected information accompanying this press release for a reconciliation of GAAP to Non-GAAP information.


Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

EBITDA and Adjusted EBITDA Reconciliation

(Dollars in thousands)

(Unaudited)

 

     Three Months Ended June 30,     Six Months Ended June 30,  
     2012     2013     2012     2013  
     (Dollars in thousands)  

Net income

   $ 16,324      $ 32,854      $ 48,926      $ 55,918   

Depreciation

     67,097        72,079        131,611        141,979   

Amortization of net lease discounts and lease incentives

     (2,044     8,709        (446     15,790   

Interest, net

     64,121        66,656        113,102        125,808   

Income tax provision

     1,346        3,732        4,275        7,316   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

   $ 146,844      $ 184,030      $ 297,468      $ 346,811   

Adjustments:

        

Impairment of aircraft

     10,111        —          10,111        6,199   

Non-cash share based payment expense

     929        1,053        2,105        1,864   

Gain on mark to market of interest rate derivative contracts

     (712     (1,657     (599     (2,872
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 157,172      $ 183,426      $ 309,085      $ 352,002   
  

 

 

   

 

 

   

 

 

   

 

 

 

We define EBITDA as income (loss) from continuing operations before income taxes, interest expense, and depreciation and amortization. We use EBITDA to assess our consolidated financial and operating performance, and we believe this non-US GAAP measure is helpful in identifying trends in our performance. This measure provides an assessment of controllable expenses and affords management the ability to make decisions which are expected to facilitate meeting current financial goals as well as achieving optimal financial performance. It provides an indicator for management to determine if adjustments to current spending decisions are needed. EBITDA provides us with a measure of operating performance because it assists us in comparing our operating performance on a consistent basis as it removes the impact of our capital structure (primarily interest charges on our outstanding debt) and asset base (primarily depreciation and amortization) from our operating results. Accordingly, this metric measures our financial performance based on operational factors that management can impact in the short-term, namely the cost structure, or expenses, of the organization. EBITDA is one of the metrics used by senior management and the board of directors to review the consolidated financial performance of our business. We define Adjusted EBITDA as EBITDA (as defined above) further adjusted to give effect to adjustments required in calculating covenant ratios and compliance as that term is defined in the indenture governing our senior unsecured notes. Adjusted EBITDA is a material component of these covenants.


Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Adjusted Net Income Reconciliation

(Dollars in thousands)

(Unaudited)

 

     Three Months Ended June 30,     Six Months Ended June 30,  
     2012     2013     2012     2013  
     (Dollars in thousands)  

Net income

   $ 16,324      $ 32,854      $ 48,926      $ 55,918   

Loan termination fee(1)

     —          2,954        —          2,954   

Ineffective portion and termination of hedges(1)

     1,885        2,003        366        2,131   

Gain on mark to market of interest rate derivative contracts(2)

     (712     (1,657     (599     (2,872

Write-off of deferred financing fees(1)

     2,914        3,825        2,914        3,825   

Stock compensation expense(3)

     929        1,053        2,105        1,864   

Term Financing No. 1 hedge loss amortization charges(1)

     4,416        4,604        4,416        8,887   

Securitization No. 1 hedge loss amortization charges (1)

     —          404        —          745   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

   $ 25,756      $ 46,040      $ 58,128      $ 73,452   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Included in Interest, net.
(2) Included in Other income (expense).
(3) Included in Selling, general and administrative expenses.

Beginning with our report for the quarter ended March 31, 2012, management, to be more consistent with reporting practices of peer aircraft leasing companies, has revised the calculation of ANI to no longer exclude gains (losses) on sales of assets, and to exclude non-cash share based payment expense in the calculation of ANI. Beginning with our quarterly report for the quarter ended June 30, 2012, we also excluded Term Financing No. 1 hedge loss amortization charges which will be reported in Interest, net on our consolidated statement of income from the calculation of ANI. The same applies to hedge loss amortization charges associated with Securitization No. 1, which began in the first quarter of 2013. The calculation of ANI for the three months ended March 31, 2012 has been revised to be comparable with the current period presentation.

Management believes that ANI, when viewed in conjunction with the Company’s results under US GAAP and the below reconciliation, provides useful information about operating and period-over-period performance, and provides additional information that is useful for evaluating the underlying operating performance of our business without regard to periodic reporting elements related to interest rate derivative accounting and gains or losses related to flight equipment and debt investments.


Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Reconciliation of Net Income Allocable to Common Shares

(In thousands)

(Unaudited)

 

    Three Months  Ended
June 30, 2013
    Six Months Ended
June 30, 2013
 
    Shares     Percent(2)     Shares     Percent(2)  

Weighted-average shares:

       

Common shares outstanding – Basic

    67,829        99.08     67,863        99.26

Unvested restricted common shares

    631        0.92     508        0.74
 

 

 

   

 

 

   

 

 

   

 

 

 

Total weighted-average shares outstanding

    68,460        100.00     68,371        100.00
 

 

 

   

 

 

   

 

 

   

 

 

 

Net income allocation

       

Net income

  $ 32,854        100.00   $ 55,918        100.00

Distributed and undistributed earnings allocated to unvested restricted shares

    (303     (0.92 %)      (416     (0.74 %) 
 

 

 

   

 

 

   

 

 

   

 

 

 

Earnings available to common shares

  $ 32,551        99.08   $ 55,502        99.26
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income allocation

       

Adjusted net income

  $ 46,040        100.00   $ 73,452        100.00

Amounts allocated to unvested restricted shares

    (425     (0.92 %)      (546     (0.74 %) 
 

 

 

   

 

 

   

 

 

   

 

 

 

Amounts allocated to common shares

  $ 45,615        99.08   $ 72,906        99.26
 

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

For the three and twelve months ended June 30, 2013 the company had no dilutive shares.

(2) Percentages rounded to two decimal places.


Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Reconciliation of Net Income Allocable to Common Shares

(In thousands)

(Unaudited)

 

    Three Months  Ended
June 30, 2012
    Six Months Ended
June 30, 2012
 
    Shares     Percent(2)     Shares     Percent(2)  

Weighted-average shares:

       

Common shares outstanding – Basic

    71,723        99.19     71,710        99.16

Unvested restricted common shares

    589        0.81     610        0.84
 

 

 

   

 

 

   

 

 

   

 

 

 

Total weighted-average shares outstanding

    72,312        100.00     72,320        100.00
 

 

 

   

 

 

   

 

 

   

 

 

 

Net income allocation

       

Net income

  $ 16,324        100.00   $ 48,926        100.00

Distributed and undistributed earnings allocated to unvested restricted shares

    (133     (0.81 %)      (412     (0.84 %) 
 

 

 

   

 

 

   

 

 

   

 

 

 

Earnings available to common shares

  $ 16,191        99.19   $ 48,514        99.16
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income allocation

       

Adjusted net income

  $ 25,756        100.00   $ 58,128        100.00

Amounts allocated to unvested restricted shares

    (210     (0.81 %)      (490     (0.84 %) 
 

 

 

   

 

 

   

 

 

   

 

 

 

Amounts allocated to common shares

  $ 25,546        99.19   $ 57,638        99.16
 

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

For the three and twelve months ended June 30, 2012 the company had no dilutive shares.

(2) Percentages rounded to two decimal places.