EX-99.1 2 d190974dex991.htm EX-99.1 EX-99.1

LOGO

Exhibit 99.1

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 First Quarter 2016 Results

$1 Billion in New Liquidity; Growing Investment Activity

Second Quarter 2016 Dividend of $0.24 per Common Share

Key Financial Metrics

 

    Total revenues were $183.7 million for the first quarter of 2016

 

    Total lease rental and finance lease revenues were $183.1 million

 

    Net income was $36.3 million, or $0.46 per diluted common share

 

    Adjusted net income was $44.1 million, or $0.56 per diluted common share

 

    Adjusted EBITDA was $183.9 million for the first quarter

 

    Cash ROE was 15.2%; net cash interest margin was 8.8%

First Quarter 2016 Highlights

 

    Secured nearly $700 million in new unsecured financing

 

    Sold twelve aircraft for more than $300 million and a gain of $12.8 million

 

    Closed or committed to acquire 29 aircraft this year for more than $850 million

 

    Grew our joint venture with Ontario Teachers’ Pension Plan and established a new investment vehicle with IBJ Leasing of Japan

 

    Repurchased over 1.6 million shares during the first quarter for $31.1 million

 

    Declared our 40th consecutive quarterly dividend

Stamford, CT. May 4, 2016 – Aircastle Limited (the “Company” or “Aircastle”) (NYSE: AYR) reported first quarter 2016 net income of $36.3 million, or $0.46 per diluted common share and adjusted net income of $44.1 million, or $0.56 per diluted common share. The first quarter results included total lease rental and finance lease revenues of $183.1 million, an increase of 2%, versus $178.8 million in the first quarter of 2015.

 

 

Note: Non-GAAP items reconciled in the Appendix.


Commenting on the results, Ron Wainshal, Aircastle’s CEO, stated “Aircastle raised more than $1 billion in liquidity since the start of the year, putting the Company in an excellent position to capture attractive new investments. By not having our capital tied up in long-term commitments, we are able to seize upon good buying opportunities such as we are seeing in the market presently. We closed or have line of sight to more than $850 million in acquisitions for 2016 so far, and I’m optimistic about increasing this amount substantially.”

Mr. Wainshal continued, “At the same time, Aircastle continued to deliver strong financial and operational results, with solid earnings and cash ROE during the first quarter. Fleet utilization during the period was nearly 100% and we continued to make progress on de-risking the business and improving our portfolio. Finally, we’re realizing tangible benefits from our strong relationship with our largest shareholder, Marubeni, both in the financial markets and through a new leasing joint venture.”

Financial Results

 

(in thousands, except share data)    Three Months Ended
March 31,
 
     2016      2015  

Total Lease Rental and Finance Lease Revenues

   $ 183,067       $ 178,753   

Total Revenues

   $ 183,665       $ 194,296   

Adjusted EBITDA

   $ 183,879       $ 190,214   

Net income

   $ 36,262       $ 43,269   

Per common share - Diluted

   $ 0.46       $ 0.53   

Adjusted net income

   $ 44,091       $ 50,457   

Per common share - Diluted

   $ 0.56       $ 0.62   

First Quarter Results

Total revenues were $183.7 million, a decrease of $10.6 million, or 5% from the previous year, driven by a $16.8 million decrease in maintenance revenues. During the first quarter of 2015, we recorded $18.1 million of maintenance revenue, primarily from two scheduled lease expirations with significant return compensation payments.

Adjusted EBITDA for the first quarter was $183.9 million, down $6.3 million, or 3% from the first quarter of 2015, due primarily to lower maintenance revenues of $16.8 million, partially offset by higher gains from aircraft sales of $6.6 million and higher lease rental and finance lease revenues of $4.3 million.

Adjusted net income for the quarter was $44.1 million, down $6.4 million year over year. The decrease was due primarily to lower total revenues of $10.6 million, partially offset by higher gains from aircraft sales of $6.6 million.

Aviation Assets

During the first quarter of 2016, we acquired three aircraft for approximately $100 million and have commitments to acquire 26 additional aircraft later this year for more than $750 million. These 29 aircraft have a weighted average age of seven years and most are expected to close by the end of the third quarter. Narrow-body aircraft comprise 26 of the total.

 

5


Also during the first quarter of 2016, we sold twelve aircraft and other flight equipment for more than $300 million and recorded a gain on sale of $12.8 million. The aircraft sold consisted of two A330s and ten A320s including four newer A320s sold into our joint venture with Ontario Teachers’ Pension Plan. The weighted average age of aircraft sold was approximately nine years.

As of March 31, 2016, Aircastle owned and managed 162 aircraft with a value of $6.4 billion. Of these, 153 aircraft having a net book value of $5.8 billion are owned. We also manage nine aircraft with a net book value of approximately $590 million dollars on behalf of our joint venture with Ontario Teachers’.

 

Owned Aircraft    As of
March 31,
2016(1)
    As of
March 31,
2015(1)
 

Total Flight Equipment Held for Lease ($ mils.)

   $ 5,771      $ 5,817   

Unencumbered Flight Equipment Held for Lease ($ mils.)

   $ 3,752      $ 3,497   

Number of Aircraft

     153        152   

Number of Unencumbered Aircraft

     111        99   

Weighted Average Fleet Age (years)(2)

     7.6        8.3   

Weighted Average Remaining Lease Term (years)(3)

     5.6        5.6   

Weighted Average Fleet Utilization for the period ended(4)

     99.6     98.7

Portfolio Yield for the year ended(5)

     12.4     12.6

Net Cash Interest Margin(6)

     8.8     9.0

 

(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 by net book value.
(3) Weighted average remaining lease term 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.
(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.

Financing Activity

During the first quarter of 2016, we issued $500 million in unsecured Senior Notes due 2023 bearing a coupon of 5.00%, at par, and further increased the size of our unsecured revolving credit facility by $75 million, to $675 million. The term of our revolver was also extended one year to May 2020. We also closed a three-year $120 million term financing facility with a group of Japanese financial institutions led by Development Bank of Japan.

We submitted notice to prepay our Securitization No. 2 in May. Repaying this facility will free up approximately $500 million in collateral, further enhancing the Company’s financial position.

 

6


IBJ Leasing Joint Venture

Through our relationship with Marubeni Corporation, we established a new joint venture with the leasing arm of Industrial Bank of Japan. This new venture is targeted at new narrow-body aircraft leased to premier airlines providing Aircastle with better access to this market sector and to these customers.

Common Dividend and Share Repurchase Activity

On May 2, 2016, Aircastle’s Board of Directors declared a second quarter 2016 cash dividend on its common shares of $0.24 per share, payable on June 15, 2016 to shareholders of record on May 31, 2016. This is our 40th consecutive dividend.

During the first quarter, we repurchased over 1.6 million shares at an average cost of $18.83. Since 2011, we’ve repurchased $188.5 million of our shares, at an average cost of $13.21.

Conference Call

In connection with this earnings release, management will host an earnings conference call on Wednesday, May 4, 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) 395-3227 (from within the U.S. and Canada) or (719) 325-2329 (from outside of the U.S. and Canada) ten minutes prior to the scheduled start and referencing the passcode “1241960”.

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 Friday, June 3, 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 “1241960”.

About Aircastle Limited

Aircastle Limited acquires, leases and sells commercial jet aircraft to airlines throughout the world. As of March 31, 2016, Aircastle owned and managed on behalf of its joint ventures 162 aircraft on lease with 53 customers located in 33 countries.

Safe Harbor

All statements in this press 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 proposed public offering of notes and 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

 

7


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 press 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 1A of Aircastle’s 2015 Annual Report on Form 10-K. 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 press release. Aircastle expressly disclaims any obligation to revise or update publicly any forward-looking statement to reflect future events or circumstances.

 

8


Aircastle Limited and Subsidiaries

Consolidated Balance Sheets

(Dollars in thousands, except share data)

 

     March 31,
2016
    December 31,
2015
 
     (Unaudited)        

ASSETS

    

Cash and cash equivalents

   $ 594,376      $ 155,904   

Accounts receivable

     7,388        8,566   

Restricted cash and cash equivalents

     76,692        98,137   

Restricted liquidity facility collateral

     65,000        65,000   

Flight equipment held for lease, net of accumulated depreciation of $1,213,047 and $1,306,024, respectively

     5,558,666        5,867,062   

Net investment in finance and sales-type leases

     212,336        201,211   

Unconsolidated equity method investment

     59,087        50,377   

Other assets

     129,287        123,707   
  

 

 

   

 

 

 

Total assets

   $ 6,702,832      $ 6,569,964   
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

LIABILITIES

    

Borrowings from secured financings, net of debt issuance costs

   $ 1,021,829      $ 1,146,238   

Borrowings from unsecured financings, net of debt issuance costs

     3,162,551        2,894,918   

Accounts payable, accrued expenses and other liabilities

     141,604        131,058   

Lease rentals received in advance

     54,756        67,327   

Liquidity facility

     65,000        65,000   

Security deposits

     112,719        115,642   

Maintenance payments

     373,489        370,281   
  

 

 

   

 

 

 

Total liabilities

     4,931,948        4,790,464   
  

 

 

   

 

 

 

Commitments and Contingencies

    

SHAREHOLDERS’ EQUITY

    

Preference shares, $0.01 par value, 50,000,000 shares authorized, no shares issued and outstanding

     —          —     

Common shares, $0.01 par value, 250,000,000 shares authorized, 78,810,706 shares issued and outstanding at March 31, 2016; and 80,232,260 shares issued and outstanding at December 31, 2015

     788        802   

Additional paid-in capital

     1,519,017        1,550,337   

Retained earnings

     258,921        241,574   

Accumulated other comprehensive loss

     (7,842     (13,213
  

 

 

   

 

 

 

Total shareholders’ equity

     1,770,884        1,779,500   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 6,702,832      $ 6,569,964   
  

 

 

   

 

 

 

 

9


Aircastle Limited and Subsidiaries

Consolidated Statements of Income

(Dollars in thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended
March 31,
 
     2016     2015  

Revenues:

    

Lease rental revenue

   $ 179,570      $ 177,146   

Finance and sales-type lease revenue

     3,498        1,607   

Amortization of net lease discounts and lease incentives

     (1,070     (3,824

Maintenance revenue

     1,260        18,073   
  

 

 

   

 

 

 

Total lease revenue

     183,258        193,002   

Other revenue

     407        1,294   
  

 

 

   

 

 

 

Total revenues

     183,665        194,296   
  

 

 

   

 

 

 

Operating expenses:

    

Depreciation

     76,647        74,846   

Interest, net

     64,241        62,131   

Selling, general and administrative (including non-cash share based payment expense of $1,643 and $1,170 for the three months ended March 31, 2016 and 2015, respectively)

     15,492        13,932   

Maintenance and other costs

     1,403        2,943   
  

 

 

   

 

 

 

Total expenses

     157,783        153,852   
  

 

 

   

 

 

 

Other income (expense):

    

Gain on sale of flight equipment

     12,833        6,253   

Other

     (73     (6
  

 

 

   

 

 

 

Total other income

     12,760        6,247   
  

 

 

   

 

 

 

Income from continuing operations before income taxes and earnings of unconsolidated equity method investment

     38,642        46,691   

Income tax provision

     3,939        4,863   

Earnings of unconsolidated equity method investment, net of tax

     1,559        1,441   
  

 

 

   

 

 

 

Net income

   $ 36,262      $ 43,269   
  

 

 

   

 

 

 

Earnings per common share — Basic:

    

Net income per share

   $ 0.46      $ 0.53   
  

 

 

   

 

 

 

Earnings per common share — Diluted:

    

Net income per share

   $ 0.46      $ 0.53   
  

 

 

   

 

 

 

Dividends declared per share

   $ 0.24      $ 0.22   
  

 

 

   

 

 

 

 

10


Aircastle Limited and Subsidiaries

Consolidated Statements of Cash Flows

(Dollars in thousands)

(Unaudited)

 

     Three Months Ended
March 31,
 
     2016     2015  

Cash flows from operating activities:

    

Net income

   $ 36,262      $ 43,269   

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

    

Depreciation

     76,647        74,846   

Amortization of deferred financing costs

     5,607        3,699   

Amortization of net lease discounts and lease incentives

     1,070        3,824   

Deferred income taxes

     (392     2,110   

Non-cash share based payment expense

     1,643        1,170   

Cash flow hedges reclassified into earnings

     5,372        8,233   

Security deposits and maintenance payments included in earnings

     (1,648     (4,481

Gain on sale of flight equipment

     (12,833     (6,253

Other

     (1,558     209   

Changes in certain assets and liabilities:

    

Accounts receivable

     992        948   

Other assets

     (1,137     (7,176

Accounts payable, accrued expenses and other liabilities

     15,066        12,874   

Lease rentals received in advance

     (3,827     (344
  

 

 

   

 

 

 

Net cash provided by operating activities

     121,264        132,928   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Acquisition and improvement of flight equipment

     (96,524     (264,271

Proceeds from sale of flight equipment

     306,029        50,525   

Restricted cash and cash equivalents related to investing activities

     17,000        —     

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

     (7,162     (1,250

Collections on finance and sales-type leases

     3,663        2,274   

Unconsolidated equity method investment and associated costs

     (7,731     —     

Other

     (176     (372
  

 

 

   

 

 

 

Net cash provided by (used in) investing activities

     215,099        (213,094
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Repurchase of shares

     (33,250     (1,960

Proceeds from secured and unsecured debt financings

     500,000        500,000   

Repayments of secured and unsecured debt financings

     (352,928     (253,681

Deferred financing costs

     (9,454     (8,971

Restricted cash and cash equivalents related to financing activities

     4,445        11,923   

Security deposits and maintenance payments received

     33,147        33,365   

Security deposits and maintenance payments returned

     (20,936     (22,314

Dividends paid

     (18,915     (17,860
  

 

 

   

 

 

 

Net cash provided by financing activities

     102,109        240,502   
  

 

 

   

 

 

 

Net increase in cash and cash equivalents

     438,472        160,336   

Cash and cash equivalents at beginning of period

     155,904        169,656   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 594,376      $ 329,992   
  

 

 

   

 

 

 

 

11


Aircastle Limited and Subsidiaries

Selected Financial Guidance Elements for the Second Quarter of 2016

($ in millions, except for percentages)

(Unaudited)

 

Guidance Item

   Q2:16

Lease rental revenue

   $177 - $181

Finance lease revenue

   $3 - $4

Maintenance revenue

   $6 - $8

Amortization of net lease discounts and lease incentives

   ($3) - ($4)

SG&A

   $14 - $15

Depreciation

   $76 - $78

Interest, net1

   $63 - $65

Gain on sale

   $0 - $2

Full year effective tax rate

   10% - 11%

 

1. Includes non-cash hedge loss amortization charges related to the payoff of Securitization No.1 of $2.2 million.

 

12


Aircastle Limited and Subsidiaries

Supplemental Financial Information

(Amount in thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended
March 31,
 
     2016      2015  

Revenues

   $ 183,665       $ 194,296   

EBITDA

   $ 182,159       $ 188,933   

Adjusted EBITDA

   $ 183,879       $ 190,214   

Adjusted net income

   $ 44,091       $ 50,457   

Adjusted net income allocable to common shares

   $ 43,772       $ 50,136   

Per common share - Basic

   $ 0.56       $ 0.62   

Per common share - Diluted

   $ 0.56       $ 0.62   

Basic common shares outstanding

     78,543         80,564   

Diluted common shares outstanding

     78,543         80,564   

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

 

13


Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

EBITDA and Adjusted EBITDA Reconciliation

(Dollars in thousands)

(Unaudited)

 

     Three Months Ended
March 31,
 
     2016      2015  
     (Dollars in thousands)  

Net income

   $ 36,262       $ 43,269   

Depreciation

     76,647         74,846   

Amortization of net lease discounts and lease incentives

     1,070         3,824   

Interest, net

     64,241         62,131   

Income tax provision

     3,939         4,863   
  

 

 

    

 

 

 

EBITDA

     182,159         188,933   

Adjustments:

     

Non-cash share based payment expense

     1,643         1,170   

Gain on mark-to-market of interest rate derivative contracts

     77         111   
  

 

 

    

 

 

 

Adjusted EBITDA

   $ 183,879       $ 190,214   
  

 

 

    

 

 

 

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.

 

14


Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Adjusted Net Income Reconciliation

(Dollars in thousands)

(Unaudited)

 

     Three Months Ended March 31,  
     2016      2015  
     (Dollars in thousands)  

Net income

   $ 36,262       $ 43,269   

Loan termination fee(1)

     1,509         —     

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

     77         111   

Write-off of deferred financing fees(1)

     1,972         —     

Non-cash share based payment expense(3)

     1,643         1,170   

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

     —           3,126   

Securitization No. 1 hedge loss amortization charges (1)

     2,628         2,781   
  

 

 

    

 

 

 

Adjusted net income

   $ 44,091       $ 50,457   
  

 

 

    

 

 

 

 

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

 

15


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
 

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       ($ 52   $ 275,026       $ 1,759,871         15.6

LTM

   $ 514,621       $ 10,948       $ 64,597       $ 320,584       ($ 1,235   $ 268,347       $ 1,769,981         15.2

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.

 

16


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 Interest1      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

Q3:15

   $ 5,926,459       $ 188,037       $ 51,428         9.2

Q4:15

   $ 5,835,547       $ 183,394       $ 51,250         9.1

Q1:16

   $ 5,781,858       $ 179,570       $ 51,815         8.8

 

1. Excludes loan termination payments of $3.2 million and $3.0 million in the second quarter of 2011 and 2013 respectively and $1.5 million in the first quarter of 2016.

 

17


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
March 31, 2016
 

Weighted-average shares:

   Shares     Percent(2)  

Common shares outstanding – Basic

     78,543        99.28

Unvested restricted common shares

     572        0.72
  

 

 

   

 

 

 

Total weighted-average shares outstanding

     79,116        100.00
  

 

 

   

 

 

 

Net income allocation

    

Net income

   $ 36,262        100.00

Distributed and undistributed earnings allocated to unvested restricted shares

     (262     (0.72 %) 
  

 

 

   

 

 

 

Earnings available to common shares

   $ 36,000        99.28
  

 

 

   

 

 

 

Adjusted net income allocation

    

Adjusted net income

   $ 44,091        100.00

Amounts allocated to unvested restricted shares

     (319     (0.72 %) 
  

 

 

   

 

 

 

Amounts allocated to common shares

   $ 43,772        99.28
  

 

 

   

 

 

 

 

(1) For the three months ended March 31, 2016 the company had no dilutive shares.
(2) Percentages rounded to two decimal places.

 

18


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
March 31, 2015
 

Weighted-average shares:

   Shares     Percent(2)  

Common shares outstanding – Basic

     80,564        99.36

Unvested restricted common shares

     515        0.64
  

 

 

   

 

 

 

Total weighted-average shares outstanding

     81,080        100.00
  

 

 

   

 

 

 

Net income allocation

    

Net income

   $ 43,269        100.00

Distributed and undistributed earnings allocated to unvested restricted shares

     (275     (0.64 %) 
  

 

 

   

 

 

 

Earnings available to common shares

   $ 42,994        99.36
  

 

 

   

 

 

 

Adjusted net income allocation

    

Adjusted net income

   $ 50,457        100.00

Amounts allocated to unvested restricted shares

     (321     (0.64 %) 
  

 

 

   

 

 

 

Amounts allocated to common shares

   $ 50,136        99.36
  

 

 

   

 

 

 

 

(1) For the three months ended March 31, 2015 the company had no dilutive shares.
(2) Percentages rounded to two decimal places.

 

19