Attached files

file filename
8-K - 8-K - Aircastle LTDd131797d8k.htm

Exhibit 99.1

 

LOGO

FOR IMMEDIATE RELEASE

 

Contact:   
Aircastle Advisor LLC    The IGB Group
Frank Constantinople, SVP Investor Relations    Leon Berman
Tel: +1-203-504-1063    Tel: +1-212-477-8438
fconstantinople@aircastle.com    lberman@igbir.com

Aircastle Announces Fourth Quarter and Full Year 2015 Results

Continuing to Upgrade Fleet and De-risk Business

First Quarter 2016 Dividend of $0.24 per Common Share Declared

$100 Million Share Repurchase Program Reauthorized

Key Financial Metrics

 

    Net income was $50.6 million, or $0.63 per diluted common share for the fourth quarter, and $121.7 million, or $1.50 per diluted common share, for the full year

 

    Adjusted net income was $54.3 million, or $0.67 per diluted common share for the fourth quarter, and $142.3 million, or $1.75 per diluted common share, for the full year

 

    Adjusted EBITDA was $211.0 million for the fourth quarter and $832.1 million for the full year

 

    Record cash flow from operations of $526.3 million in 2015, up 14.7%

 

    Record gains from sales of flight equipment of $58.0 million in 2015

 

    Record cash ROE of 15.6% in 2015; 9.1% net cash interest margin

Highlights

 

    Completed $1.4 billion in acquisitions and entered into an agreement with Embraer to purchase 25 new technology E-Jet E2 aircraft

 

    Sold 31 aircraft for $563 million

 

    Unencumbered flight equipment grew to $3.9 billion

 

    Repurchased 2.6 million shares since November 2015; $100 million share repurchase program reauthorized

 

    Declared our 39th consecutive quarterly dividend

Stamford, CT. February 11, 2015 – Aircastle Limited (the “Company” or “Aircastle”) (NYSE: AYR) reported fourth quarter 2015 net income of $50.6 million, or $0.63 per diluted common share and adjusted net income of $54.3 million, or $0.67 per diluted common share. Net income for the year

 

 

Note: Non-GAAP items reconciled in the Appendix.


ended December 31, 2015 was $121.7 million, or $1.50 per diluted common share, and adjusted net income was $142.3 million, or $1.75 per diluted common share. The fourth quarter results included lease rental and finance lease revenues of $185.7 million, an increase of 3%, versus $179.8 million in the fourth quarter of 2014. For the full year 2015, lease rental and finance lease revenues were $741.1 million, up 2% versus $725.6 million in 2014.

Commenting on the results, Ron Wainshal, Aircastle’s CEO, stated, “Aircastle’s results for the fourth quarter of 2015 were excellent and reflect our continuing successes in seizing the opportunities available in the market last year. For the full year, our accomplishments include record gains from asset sales, consistently excellent operating performance and the aggressive moves we completed to address nearly all of our lease placement requirements for 2016 while actively pruning suboptimal exposures and assets. Importantly, we also enhanced our liquidity base and broadened our banking relationships, leveraging our strategic partnership with Marubeni.”

Mr. Wainshal continued, “Throughout the year we retained our discipline as buyers while still managing to complete $1.4 billion in acquisitions, focusing on narrow-body aircraft. We further demonstrated our commitment to deploy capital efficiently by increasing our dividend and pursuing share buy-backs during the recent stock market drop, returning $123 million in capital to shareholders since the beginning of 2015.”

Mr. Wainshal concluded, “As we look at the current macroeconomic and financial market turbulence, it reaffirms our approach of selectively limiting future capital commitments and maintaining investment flexibility, especially given the fluid historical realities of the markets. The steps we’ve taken to de-risk our business combined with our firm and principled commitment to identifying and exploiting optimum value points in time continues to stand us in good stead. I am confident that Aircastle is fundamentally well positioned to grow and prosper going forward.”

Financial Results

 

(in thousands, except share data)    Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2015      2014      2015      2014  

Total Revenues

   $ 208,267       $ 238,257       $ 819,202       $ 818,602   

Adjusted EBITDA

   $ 210,972       $ 233,200       $ 832,105       $ 792,283   

Net income

   $ 50,641       $ 72,764       $ 121,729       $ 100,828   

Per common share—Diluted

   $ 0.63       $ 0.90       $ 1.50       $ 1.25   

Adjusted net income

   $ 54,264       $ 80,145       $ 142,271       $ 167,642   

Per common share—Diluted

   $ 0.67       $ 0.99       $ 1.75       $ 2.07   

Fourth Quarter Results

Total revenues for the fourth quarter were $208.3 million, a decline of $30.0 million, driven by lower maintenance revenues, which typically arise at lease end. Maintenance revenues were $37.1 million lower due to fewer aircraft coming off lease during the fourth quarter of 2015, as compared to 2014 when we early terminated the leases of several aircraft that had been leased to airlines based in Russia and Ukraine.

 

2


Adjusted EBITDA for the fourth quarter was $211.0 million, down $22.2 million from the fourth quarter of 2014, due primarily to lower maintenance revenues, partially offset by a $5.9 million increase in lease rental and finance lease revenues and an increase of $5.2 million from gains on sale of flight equipment.

Adjusted net income for the quarter was $54.3 million, down $25.9 million year-over-year. The decrease was due primarily to lower maintenance revenues and a $7.1 million increase in depreciation expense, partially offset by a $9.5 million reduction in non-cash impairment charges arising from the early return and sale of several aircraft during the fourth quarter of 2014.

Full Year Results

Total revenues in 2015 were $819.2 million, essentially flat with the previous year. Lease rental revenues increased $18.8 million versus the previous year, reflecting the growth in flight equipment. However, this increase was largely offset by a $17.0 million reduction in maintenance revenues caused by a lower number of aircraft coming off lease in 2015 compared to the previous year.

Adjusted EBITDA for the full year was $832.1 million, up $39.8 million versus 2014, primarily reflecting $34.9 million more in gains from the sale of flight equipment and a $6.5 million increase in other revenues which included termination fees associated with the disposal of freighter aircraft during 2015.

Adjusted net income for the full year was $142.3 million compared to $167.6 million in 2014, a decrease of $25.4 million. Adjusted net income in 2014 excluded a $36.6 million charge associated with the early repayment of 9.75% debt, which was refinanced at a substantially lower coupon.

Aviation Assets

During 2015, we acquired 46 aircraft for $1.4 billion, including 14 aircraft for $384.8 million during the fourth quarter. The average age of the aircraft acquired during 2015 was 5.0 years and the leases had an average remaining term of approximately 8.6 years. Of the 46 aircraft purchased during the year, 43 were narrow-bodies.

We currently have acquired or committed to acquire ten narrow-body aircraft in 2016 for $380 million. In addition, during 2015 Aircastle entered into an agreement with Embraer to acquire 25 new technology E-Jet E2 aircraft delivering in 2018 through 2021.

During 2015, we sold 31 aircraft for net proceeds of $562.5 million, and realized a record gain on the sale of flight equipment of $58.0 million. The weighted average age of the aircraft sold during 2015 was 15.5 years.

In the fourth quarter of 2015, we completed the sale of eleven aircraft, including two wide-body and two freighter aircraft. Our portfolio activity helped reduce our freighter exposure to eleven aircraft accounting for ten percent of our total fleet net book value, representing a significant reduction in exposure.

 

3


During the first quarter, we continued executing our sales program and we expect to sell six narrow-body aircraft to our joint venture with Ontario Teachers’ Pension Plan (“Teachers’”) for gross proceeds of more than $190 million. The aircraft are leased to major customers and the sale will help us manage portfolio concentrations while improving our return on deployed capital. Upon completion, our joint venture with Teachers’ will have nearly $700 million in assets.

2015 Aircraft Sales through December 31

($ in millions)

 

Aircraft Type

   Number of
Aircraft
     Weighted
Average Age
(years)
     Maintenance
Revenue
     Gain (Loss)
on Sale of
Flight
Equipment
    Impairments     Pre-Tax
Impact
 

Narrow-bodies

     21         14.8       $ 12.3       $ 41.4      $ (5.3   $ 48.4   

Wide-bodies

     6         15.9         —           17.9        —          17.9   

Freighters

     4         18.3         11.4         (1.3     (17.9     (7.8
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total

     31         15.5       $ 23.7       $ 58.0      $ (23.2   $ 58.6   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

As of December 31, 2015, Aircastle owned 162 aircraft having a net book value of $6.1 billion and managed five aircraft on behalf of our joint venture with Teachers’.

 

   

Owned

Aircraft as of

December 31,

2015(1)

   

Owned

Aircraft as of

December 31,

2014(1)

   

Owned

Aircraft as of

December 31,

2013(1)

 

Total Flight Equipment Held for Lease ($ mils.)

  $ 6,068      $ 5,686      $ 5,190   

Unencumbered Flight Equipment Held for Lease ($ mils.)

  $ 3,928      $ 3,341      $ 2,655   

Number of Aircraft

    162        148        162   

Number of Unencumbered Aircraft

    118        95        80   

Weighted Average Fleet Age (years)(2)

    7.5        8.4        9.9   

Weighted Average Remaining Lease Term (years)(3)

    5.9        5.4        5.0   

Weighted Average Fleet Utilization for the year ended(4)

    99.3     99.6     98.7

Portfolio Yield for the year ended(5)

    12.6     13.3     13.6

Net Cash Interest Margin(6)

    9.1     10.0     9.7

 

(1) Calculated using net book value of flight equipment held for lease and net investment in finance leases 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.
(6) Net Cash Interest Margin = Lease rental yield minus interest on borrowings, net of settlements on interest rate derivatives, and other liabilities / average NBV of flight equipment for the period calculated on a quarterly basis, annualized.

 

4


Share Repurchases

Since November 2015, the Company acquired 2.6 million shares at an average price of $19.19 per share, 955 thousand shares of which were purchased at an average price of $19.81 per share during the fourth quarter of 2015. We acquired an additional 1.65 million shares at an average price of $18.83 per share since the start of 2016. Aircastle’s Board of Directors just reauthorized our $100 million share repurchase program.

2015 Financing Activity

We raised $800 million of new financing during 2015. This included $500 million of Senior Notes due in 2022 and $150 million in long-term secured bank loans obtained from Japanese institutions. We also increased the size of our Revolving Credit Facility from $450 million to $600 million and extended its maturity to May 2019. The capital raised during the year provided us with additional resources to pursue aircraft acquisitions and enhanced our financial flexibility.

Common Dividend

On February 9, 2016, Aircastle’s Board of Directors declared a first quarter 2016 cash dividend on its common shares of $0.24 per share, payable on March 15, 2016 to shareholders of record on February 29, 2016. Aircastle increased the dividend six times since 2010.

Conference Call

In connection with this earnings release, management will host an earnings conference call on Thursday, February 11, 2016 at 10:00 A.M. Eastern time. All interested parties are welcome to participate on the live call. The conference call can be accessed by dialing (888) 438-5525 (from within the U.S. and Canada) or (719) 325-2464 (from outside of the U.S. and Canada) ten minutes prior to the scheduled start and referencing the passcode “1343968”.

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 1:00 P.M. Eastern time on Saturday, March 12, 2016 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 “1343968”.

About Aircastle Limited

Aircastle Limited acquires, leases and sells commercial jet aircraft to airlines throughout the world. As of December 31, 2015, Aircastle’s aircraft portfolio consisted of 162 aircraft on lease with 53 customers located in 34 countries.

 

5


Safe Harbor

All statements included or incorporated by reference in this Press Release (this “Release”), other than characterizations of historical fact, are forward-looking statements within the meaning of the federal securities laws, including the Private Securities Litigation Reform Act of 1995. Examples of forward-looking statements include, but are 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 our historical performance and that of our subsidiaries and on our current plans, estimates and expectations 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 such forward-looking statements which are subject to certain risks and uncertainties that could cause actual results to differ materially from those anticipated as of the date of this Release. These risks or uncertainties include, but are not limited to, those described from time to time in Aircastle’s filings with the SEC and previously disclosed under “Risk Factors” in Item 1 A of Aircastle’s 2014 Annual Report on Form 10-K and our Form 10-Q filed for the quarter ended September 30, 2015, and elsewhere in this Release. 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 Release. Aircastle expressly disclaims any obligation to revise or update publicly any forward-looking statement to reflect future events or circumstances.

 

6


Aircastle Limited and Subsidiaries

Consolidated Balance Sheets

(Dollars in thousands, except share data)

 

     December 31,  
     2015     2014  

ASSETS

    

Cash and cash equivalents

   $ 155,904      $ 169,656   

Accounts receivable

     8,566        3,334   

Restricted cash and cash equivalents

     98,137        98,884   

Restricted liquidity facility collateral

     65,000        65,000   

Flight equipment held for lease, net of accumulated depreciation of $1,306,024 and $1,294,063, respectively

     5,867,062        5,579,718   

Net investment in finance and sales-type leases

     201,211        106,651   

Unconsolidated equity method investment

     50,377        46,453   

Other assets

     123,707        105,450   
  

 

 

   

 

 

 

Total assets

   $ 6,569,964      $ 6,175,146   
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

LIABILITIES

    

Borrowings from secured financings, net of debt issuance costs

   $ 1,146,238      $ 1,373,131   

Borrowings from unsecured financings, net of debt issuance costs

     2,894,918        2,371,456   

Accounts payable, accrued expenses and other liabilities

     131,058        140,863   

Lease rentals received in advance

     67,327        53,216   

Liquidity facility

     65,000        65,000   

Security deposits

     115,642        117,689   

Maintenance payments

     370,281        333,456   
  

 

 

   

 

 

 

Total liabilities

     4,790,464        4,454,811   
  

 

 

   

 

 

 

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, 80,232,260 shares issued and outstanding at December 31, 2015; and 80,983,249 shares issued and outstanding at December 31, 2014

     802        810   

Additional paid-in capital

     1,550,337        1,565,180   

Retained earnings

     241,574        192,805   

Accumulated other comprehensive loss

     (13,213     (38,460
  

 

 

   

 

 

 

Total shareholders’ equity

     1,779,500        1,720,335   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 6,569,964      $ 6,175,146   
  

 

 

   

 

 

 

 

7


Aircastle Limited and Subsidiaries

Consolidated Statements of Income

(Dollars in thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2015     2014      2015     2014  

Revenues:

    

Lease rental revenue

   $ 183,394      $ 178,202       $ 733,417      $ 714,654   

Finance and sales-type lease revenue

     2,306        1,559         7,658        10,906   

Amortization of lease premiums, discounts and lease incentives

     (376     1,080         (10,664     (6,172

Maintenance revenue

     15,901        52,971         71,049        88,006   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total lease revenue

     201,225        233,812         801,460        807,394   

Other revenue

     7,042        4,445         17,742        11,208   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total revenues

     208,267        238,257         819,202        818,602   
  

 

 

   

 

 

    

 

 

   

 

 

 

Operating expenses:

    

Depreciation

     81,245        74,135         318,783        299,365   

Interest, net

     59,514        56,827         243,577        238,378   

Selling, general and administrative (including non-cash share based payment expense of $1,556 and $1,077 for the three months ended and $5,537 and $4,244 for the twelve months ended December 31, 2015 and 2014, respectively)

     13,535        13,955         56,198        55,773   

Impairment of aircraft

     17,477        26,988         119,835        93,993   

Maintenance and other costs

     2,376        2,017         11,502        7,239   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total expenses

     174,147        173,922         749,895        694,748   
  

 

 

   

 

 

    

 

 

   

 

 

 

Other income (expense):

    

Gain on sale of flight equipment

     14,983        9,762         58,017        23,146   

Loss on extinguishment of debt

     —          —           —          (36,570

Other

     578        449         919        1,207   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total other income (expense)

     15,561        10,211         58,936        (12,217
  

 

 

   

 

 

    

 

 

   

 

 

 

Income from continuing operations before income taxes

     49,681        74,546         128,243        111,637   

Income tax provision

     734        2,938         12,771        13,863   

Earnings of unconsolidated equity method investment, net of tax

     1,694        1,156         6,257        3,054   
  

 

 

   

 

 

    

 

 

   

 

 

 

Net income

   $ 50,641      $ 72,764       $ 121,729      $ 100,828   
  

 

 

   

 

 

    

 

 

   

 

 

 

Earnings per common share — Basic:

    

Net income per share

   $ 0.63      $ 0.90       $ 1.50      $ 1.25   
  

 

 

   

 

 

    

 

 

   

 

 

 

Earnings per common share — Diluted:

    

Net income per share

   $ 0.63      $ 0.90       $ 1.50      $ 1.25   
  

 

 

   

 

 

    

 

 

   

 

 

 

Dividends declared per share

   $ 0.24      $ 0.22       $ 0.90      $ 0.82   
  

 

 

   

 

 

    

 

 

   

 

 

 

 

8


Aircastle Limited and Subsidiaries

Consolidated Statements of Cash Flows

(Dollars in thousands)

 

     Years Ended December 31,  
     2015     2014  

Cash flows from operating activities:

    

Net income

   $ 121,729      $ 100,828   

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

    

Depreciation

     318,783        299,365   

Amortization of deferred financing costs

     14,878        13,961   

Amortization of net lease discounts and lease incentives

     10,664        6,172   

Deferred income taxes

     (6,889     2,863   

Non-cash share based payment expense

     5,537        4,244   

Cash flow hedges reclassified into earnings

     24,023        34,979   

Security deposits and maintenance payments included in earnings

     (35,843     (107,031

Gain on the sale of flight equipment

     (58,017     (23,146

Loss on extinguishment of debt

            36,570   

Impairment of aircraft

     119,835        93,993   

Other

     (896     (878

Changes on certain assets and liabilities:

    

Accounts receivable

     (5,406     (509

Other assets

     (5,033     (11,146

Accounts payable, accrued expenses and other liabilities

     7,255        1,345   

Lease rentals received in advance

     15,665        7,176   
  

 

 

   

 

 

 

Net cash provided by operating activities

     526,285        458,786   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Acquisition and improvement of flight equipment

     (1,320,669     (1,672,460

Proceeds from sale of flight equipment

     562,518        832,961   

Restricted cash and cash equivalents related to sale of flight equipment

     (17,000     —     

Aircraft purchase deposits and progress payments, net of returned deposits and aircraft sales deposits

     (6,812     —     

Net investment in finance leases

     (91,648     (14,258

Collections on finance leases

     9,559        10,312   

Unconsolidated equity method investment and associated costs

     —          (18,255

Distributions from unconsolidated equity method investment in excess of earnings

     —          667   

Other

     (610     (569
  

 

 

   

 

 

 

Net cash used in investing activities

     (864,662     (861,602
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Issuance of shares net of repurchases

     (20,881     (2,092

Proceeds from notes and term debt financings

     975,000        1,003,200   

Securitization and term debt financing repayments

     (681,393     (984,517

Deferred financing costs

     (11,881     (15,843

Restricted secured liquidity facility collateral

     —          42,000   

Liquidity facility

     —          (42,000

Restricted cash and cash equivalents related to financing activities

     17,747        23,889   

Debt extinguishment costs

     —          (32,835

Security deposits and maintenance payments received

     152,391        178,805   

Security deposits and maintenance payments returned

     (33,398     (152,900

Payments for terminated cash flow hedges and payment for option

     —          (33,427

Dividends paid

     (72,960     (66,421
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     324,625        (82,141
  

 

 

   

 

 

 

Net increase in cash and cash equivalents

     (13,752     (484,957

Cash and cash equivalents at beginning of year

     169,656        654,613   
  

 

 

   

 

 

 

Cash and cash equivalents at end of year

   $ 155,904      $ 169,656   
  

 

 

   

 

 

 

 

9


Aircastle Limited and Subsidiaries

Supplemental Financial Information

(Amount in thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2015      2014      2015      2014  

Revenues

   $ 208,267       $ 238,257       $ 819,202       $ 818,602   

EBITDA

   $ 192,510       $ 205,584       $ 707,524       $ 658,606   

Adjusted EBITDA

   $ 210,972       $ 233,200       $ 832,105       $ 792,283   

Adjusted net income

   $ 54,264       $ 80,145       $ 142,271       $ 167,642   

Adjusted net income allocable to common shares

   $ 53,828       $ 79,545       $ 141,191       $ 166,425   

Per common share – Basic

   $ 0.67       $ 0.99       $ 1.75       $ 2.07   

Per common share – Diluted

   $ 0.67       $ 0.99       $ 1.75       $ 2.07   

Basic common shares outstanding

     80,263         80,390         80,489         80,389   

Diluted common shares outstanding

     80,263         80,390         80,489         80,389   

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

 

10


Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

EBITDA and Adjusted EBITDA Reconciliation

(Dollars in thousands)

(Unaudited)

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
     2015     2014     2015     2014  
    

(Dollars in thousands)

 

Net income

   $ 50,641      $ 72,764      $ 121,729      $ 100,828   

Depreciation

     81,245        74,135        318,783        299,365   

Amortization of net lease discounts and lease incentives

     376        (1,080     10,664        6,172   

Interest, net

     59,514        56,827        243,577        238,378   

Income tax provision

     734        2,938        12,771        13,863   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

   $ 192,510      $ 205,584      $ 707,524      $ 658,606   

Adjustments:

        

Impairment of aircraft

     17,477        26,988        119,835        93,993   

Loss on extinguishment of debt

     —          —          —          36,570   

Non-cash share based payment expense

     1,556        1,077        5,537        4,244   

Gain on mark to market of interest rate derivative contracts

     (571     (449     (791     (1,130
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 210,972      $ 233,200      $ 832,105      $ 792,283   
  

 

 

   

 

 

   

 

 

   

 

 

 

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.

 

11


Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Adjusted Net Income Reconciliation

(Dollars in thousands)

(Unaudited)

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
     2015     2014     2015     2014  
     (Dollars in thousands)  

Net income

   $ 50,641      $ 72,764      $ 121,729      $ 100,828   

Loss on extinguishment of debt(2)

     —          —          —          36,570   

Ineffective portion and termination of hedges(1)

     (54     619        455        660   

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

     (571     (449     (791     (1,130

Non-cash share based payment expense(3)

     1,556        1,077        5,537        4,244   

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

     —          3,310        4,401        14,854   

Securitization No. 1 hedge loss amortization charges (1)

     2,692        2,824        10,940        11,616   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

   $ 54,264      $ 80,145      $ 142,271      $ 167,642   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

 

12


Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Cash Return on Equity Calculation

(Dollars in thousands)

(Unaudited)

 

     CFFO      Finance
Lease
Collections
     Gain (Loss)
on Sale of
Eqt.
     Deprec.      Distributions
in excess
(less than)
Equity
Earnings
    Cash
Earnings
     Average
Shareholders’
Equity
     12 Month
Cash ROE
 

2008

   $ 333,626          $ 6,525       $ 201,759         $ 138,392       $ 1,242,635         11.1

2009

   $ 327,641          $ 1,162       $ 209,481         $ 119,322       $ 1,205,284         9.9

2010

   $ 356,530          $ 7,084       $ 220,476         $ 143,138       $ 1,300,953         11.0

2011

   $ 359,377          $ 39,092       $ 242,103         $ 156,366       $ 1,370,513         11.4

2012

   $ 427,277       $ 3,852       $ 5,747       $ 269,920         $ 166,956       $ 1,425,658         11.7

2013

   $ 424,037       $ 9,508       $ 37,220       $ 284,924         $ 185,841       $ 1,513,156         12.3

2014

   $ 458,786       $ 10,312       $ 23,146       $ 299,365       $ 667      $ 193,546       $ 1,661,228         11.7

2015

   $ 526,285       $ 9,559       $ 58,017       $ 318,783         ($530   $ 274,548       $ 1,759,871         15.6

Note: LTM Average Shareholders’ Equity is the average of the most recent five quarters period end Shareholders’ Equity. Management believes that the cash return on equity metric (Cash ROE) when viewed in conjunction with the Company’s results under US GAAP and the above reconciliation, provide useful information about operating and period-over-period performance, and provide additional information that is useful for evaluating the underlying operating performance of our business without regard to periodic reporting impacts related to non-cash revenue and expense items and interest rate derivative accounting, while recognizing the depreciating nature of our assets.

 

13


Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Cash Interest Margin Calculation

(Dollars in thousands)

(Unaudited)

 

     Average NBV
of Flight
Equipment
     Quarterly
Lease Rental
Revenue
     Cash Interest(1)      Annualized Net
Cash Interest
Margin
 

Q1:11

   $ 4,041,967       $ 141,116       $ 41,278         9.9

Q2:11

   $ 4,143,446       $ 143,356       $ 43,217         9.7

Q3:11

   $ 4,222,512       $ 145,890       $ 42,066         9.8

Q4:11

   $ 4,374,921       $ 149,848       $ 43,041         9.8

Q1:12

   $ 4,388,008       $ 152,242       $ 44,969         9.8

Q2:12

   $ 4,516,973       $ 153,624       $ 48,798         9.3

Q3:12

   $ 4,602,185       $ 159,546       $ 41,373         10.3

Q4:12

   $ 4,605,783       $ 158,090       $ 43,461         10.0

Q1:13

   $ 4,619,204       $ 156,590       $ 48,591         9.4

Q2:13

   $ 4,711,790       $ 157,918       $ 47,869         9.3

Q3:13

   $ 4,717,877       $ 161,148       $ 47,682         9.6

Q4:13

   $ 4,972,040       $ 169,274       $ 49,080         9.7

Q1:14

   $ 5,168,851       $ 174,335       $ 51,685         9.5

Q2:14

   $ 5,582,359       $ 183,231       $ 48,172         9.7

Q3:14

   $ 5,412,299       $ 178,886       $ 44,820         9.9

Q4:14

   $ 5,373,733       $ 178,202       $ 44,459         10.0

Q1:15

   $ 5,637,513       $ 177,146       $ 50,235         9.0

Q2:15

   $ 5,850,516       $ 184,839       $ 51,413         9.1

 

(1) Excludes loan termination payments of $3.2 million and $3.0 million in the second quarter of 2011 and 2013 respectively.

 

14


Aircastle Limited and Subsidiaries

Selected Financial Guidance Elements for the First Quarter of 2016

($ in millions, except for percentages)

(Unaudited)

 

Guidance Item

   Q1:16

Lease rental revenue

   $177 - $181

Finance lease revenue

   $3 - $4

Maintenance revenue

   $0 - $2

Amortization of net lease discounts and lease incentives

   ($4) - ($5)

SG&A

   $13 - $15

Depreciation

   $76 - $78

Interest, net

   $59 - $61

Gain on sale

   $8 - $10

Full year effective tax rate

   10% - 11%

 

15


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
December 31, 2015
    Twelve Months Ended
December 31, 2015
 
     Shares     Percent(1)     Shares     Percent(1)  

Weighted-average shares:

        

Common shares outstanding – Basic

     80,263        99.20     80,489        99.24

Unvested restricted common shares

     650        0.80     616        0.76
  

 

 

   

 

 

   

 

 

   

 

 

 

Total weighted-average shares outstanding

     80,912        100.00     81,105        100.00
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income allocation

        

Net income

   $ 50,641        100.00   $ 121,729        100.00

Distributed and undistributed earnings allocated to unvested restricted shares

     (407     (0.80 %)      (924     (0.76 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings available to common shares

   $ 50,234        99.20   $ 120,805        99.24
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income allocation

        

Adjusted net income

   $ 54,264        100.00   $ 142,271        100.00

Amounts allocated to unvested restricted shares

     (436     (0.80 %)      (1,080     (0.76 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Amounts allocated to common shares

   $ 53,828        99.20   $ 141,191        99.24
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Percentages rounded to two decimal places.

 

16


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
December 31, 2014
    Twelve Months Ended
December 31, 2014
 
     Shares     Percent(1)     Shares     Percent(1)  

Weighted-average shares:

        

Common shares outstanding – Basic

     80,390        99.25     80,389        99.27

Unvested restricted common shares

     606        0.75     588        0.73
  

 

 

   

 

 

   

 

 

   

 

 

 

Total weighted-average shares outstanding

     80,996        100.00     80,977        100.00
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income allocation

        

Net income

   $ 72,764        100.00   $ 100,828        100.00

Distributed and undistributed earnings allocated to unvested restricted shares

     (544     (0.75 %)      (732     (0.73 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings available to common shares

   $ 72,220        99.25   $ 100,096        99.27
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income allocation

        

Adjusted net income

   $ 80,145        100.00   $ 167,642        100.00

Amounts allocated to unvested restricted shares

     (600     (0.75 %)      (1,217     (0.73 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Amounts allocated to common shares

   $ 79,545        99.25   $ 166,425        99.27
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Percentages rounded to two decimal places.

 

17