EX-99.1 2 d769328dex991.htm EX-99.1 EX-99.1

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 2014 Results

Board Declares Third Quarter Dividend on Common Shares of $0.20

Highlights

 

    Lease rental including finance lease revenues of $187.1 million, and Adjusted EBITDA1 of $211.7 million

 

    Net income of $3.1 million, or $0.04 per diluted common share

 

    Adjusted net income1 of $47.7 million, or $0.59 per diluted common share

 

    Invested $916 million year-to-date in 2014; approximately $490 million in additional investment commitments outstanding

 

    Sold 17 aircraft and designated for sale two 747-400 freighters; net pre-tax contribution of $8.2 million

 

    Refinanced $450 million of 9.75% senior notes due in 2018, with 5.125% notes due in 2021

 

    Fleet utilization of almost 100% with an aircraft portfolio yield of 13.1% and net cash interest margin of 9.7%

 

    33rd consecutive dividend declared by Aircastle’s Board of Directors

Stamford, CT. July 31, 2014 – Aircastle Limited (the “Company” or “Aircastle”) (NYSE: AYR) reported second quarter 2014 net income of $3.1 million, or $0.04 per diluted common share, and adjusted net income of $47.7 million, or $0.59 per diluted common share. The second quarter results included lease rental and finance lease revenues of $187.1 million versus $162.0 million in the second quarter of 2013.

Commenting on the results, Ron Wainshal, Aircastle’s CEO, stated, “Our second quarter 2014 results were strong as we reported 16% lease rental revenue growth versus last year. Our net interest margin was 9.7%, which was among the highest in the industry, and represented 23% year-over-year growth in dollar terms. So far in 2014, Aircastle continued to meet our high yield and profitability targets, completing $916 million of accretive investments, committing an additional $490 million to aircraft acquisitions and pursuing new opportunities. We also sold 17 aircraft and designated for sale two freighters for net pre-tax income of $8.2 million while improving the overall quality of our portfolio.

 

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


Mr. Wainshal continued, “As a flexible and value-oriented aircraft investor, Aircastle is focused on generating stable cash flow, efficiently allocating capital between investments and returning capital to shareholders at appropriate stages of the market cycle. In addition to opportunistically repurchasing shares, we have provided a regular return of capital to shareholders in the form of dividends for 33 consecutive quarters, including significant dividend growth over the past three years.”

Aircastle’s CFO, Mike Inglese, added, “We’ve made great strides improving our capital structure, enhancing the Company’s competitive position. In that regard, we are particularly pleased to have lowered our cost of capital by replacing 9.75% coupon debt with new, longer term 5.125% notes, reducing interest expense by approximately $21 million per annum and further supporting cash flow generation for years to come.”

Second Quarter Results

For the second quarter of 2014, operating and finance lease revenues were $187.1 million, up $25.1 million, or 15% year over year, due primarily to the impact of aircraft acquisitions of $51.2 million, partially offset by lower revenues due to aircraft dispositions of $20.3 million and from the effect of lease extensions, transitions and terminations totaling $5.6 million.

Total revenues for the second quarter were $226.1 million, an increase of $55.8 million, or 33% above the previous year, reflecting higher operating and finance lease revenue of $25.1 million, as discussed above, and higher maintenance revenues of $23.0 million and lower amortization of net lease discounts and incentives in the quarter, both of which were driven by several end of lease sales.

Adjusted EBITDA for the second quarter was $211.7 million, up $28.2 million, or 15% from the second quarter of 2013. The increase was primarily driven by higher lease rental and finance lease revenue of $25.1 million and higher maintenance revenue of $23.0 million, partially offset by lower net gain on the sale of flight equipment of $20.4 million. The second quarter of 2013 included a $23.6 million gain from the sale of three A330-200 freighter aircraft.

Net income for the second quarter was $3.1 million, down $29.7 million. The decrease was primarily due to bond redemption expenses of $36.6 million associated with refinancing $450 million of 9.75% senior unsecured notes due in 2018. Proceeds from the sale of 5.125% senior unsecured notes due in 2021 were used to repay the higher cost notes and will result in future interest expense savings. Lower net gains from the sale of aircraft of $20.4 million and higher aircraft impairment charges of $28.3 million were partially offset by higher total revenues of $55.8 million.

Adjusted net income for the quarter was $47.7 million, up $1.7 million year over year, and reflects higher total revenues of $55.8 million, lower maintenance expenses of $3.5 million and higher joint venture earnings of $0.5 million. Partially offsetting these improvements were lower gain on sale of $20.4 million, higher aircraft impairment charges of $28.3 million, higher depreciation of $3.7 million, higher taxes of $2.8 million, and lower other income of $2.9 million.

 


Aviation Assets

During the first half of the year, we acquired 11 aircraft and two engines for $915.9 million. Seven aircraft which were less than five years old accounted for $818.9 million of this total. As of June 30, 2014, we also had commitments to acquire seven additional aircraft for approximately $490 million. We expect to acquire three of these aircraft for approximately $117 million during the third quarter of 2014. The four other aircraft are Boeing 777-300ERs to be purchased from and leased back to LATAM once the existing financings are repaid. We now expect this transaction to be completed during the first half of 2015.

During the first half of the year, we sold 23 aircraft, including four freighter and eleven older aircraft, for $246.0 million and repaid $20.2 million in associated debt. Of these, 17 aircraft were sold during the second quarter. In addition to these completed sales, we also disposed of one Boeing 747-400 converted freighter early in July and designated two other 747-400 converted freighter aircraft that we intend to sell by the end of this year.

As of June 30, 2014, Aircastle owned 148 aircraft having a net book value of $5.7 billion.

 

     Owned
Aircraft as of
June 30,

2013(1)
    Owned
Aircraft as of
June 30,
2014(1)
 

Flight Equipment Held for Lease ($ mils.)

   $ 4,779      $ 5,651   

Unencumbered Flight Equipment ($ mils.)

   $ 2,346      $ 3,187   

Number of Aircraft(2)

     158        148   

Number of Unencumbered Aircraft

     76        91   

Passenger Aircraft (% of NBV)

     77     84

Freighter Aircraft (% of NBV)

     23     16

Weighted Average Fleet Age – Combined (years)(3)

     10.8        8.6   

Weighted Average Remaining Combined Lease Term (years)(4)

     4.7        4.9   

Weighted Average Fleet Utilization for the three months ended(5)

     98     100

Portfolio Yield for the three months ended(6)

     13.4     13.1

Net Cash Interest Margin(7)

     9.3     9.7

 

(1) Calculated using net book value of flight equipment held for lease and net investment in finance leases at period end.
(2) At June 30, 2014 excludes two aircraft classified as assets held for sale
(3) Weighted average age by net book value.
(4) Weighted average remaining lease term by net book value.
(5) Aircraft on-lease days as a percent of total days in period weighted by net book value.
(6) 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.
(7) 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 Update

In late March 2014, we issued $500 million of 5.125% senior unsecured notes due in 2021. On April 25, 2014, we used the proceeds from this issue to redeem $450 million of 9.75% senior unsecured notes that were due in 2018. In connection with the redemption of the 9.75% notes, we recorded a $36.6 million debt extinguishment expense, which included a $32.8 million call premium that was paid to the holders of the notes on April 25, 2014.

Common Dividend and Share Repurchases

On July 28, 2014, Aircastle’s Board of Directors declared a third quarter 2014 cash dividend on its common shares of $0.20 per share, payable on September 12, 2014 to shareholders of record on August 29, 2014.

Conference Call

In connection with this earnings release, management will host an earnings conference call on Thursday, July 31, 2014 at 10:00AM Eastern time. All interested parties are welcome to participate on the live call. The conference call can be accessed by dialing (888) 397-5352 (from within the U.S. and Canada) or (719) 325-2393 (from outside of the U.S. and Canada) ten minutes prior to the scheduled start and referencing the passcode “1022002”.

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 1:00PM Eastern time on Saturday, August 30, 2014 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 “1022002”.

About Aircastle Limited

Aircastle Limited acquires, leases and sells commercial jet aircraft to airlines throughout the world. As of June 30, 2014, Aircastle’s aircraft portfolio consisted of 148 aircraft on lease with 63 customers located in 37 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 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, 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 press release. 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’s 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 and other factors affecting the creditworthiness of our airline customers and their ability to continue to perform their obligations under our leases and other risks detailed from time to time in Aircastle’s filings with the SEC, including as previously disclosed in Aircastle’s 2013 Annual Report on Form 10-K, and in our other filings with the SEC, press releases and other communications. 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 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,
2013
    June 30,
2014
 
           (Unaudited)  

ASSETS

    

Cash and cash equivalents

   $ 654,613      $ 187,532   

Accounts receivable

     2,825        6,041   

Restricted cash and cash equivalents

     122,773        101,358   

Restricted liquidity facility collateral

     107,000        65,000   

Flight equipment held for lease, net of accumulated depreciation of $1,430,325 and $1,407,022

     5,044,410        5,577,966   

Net investment in finance leases

     145,173        72,600   

Unconsolidated equity method investment

     21,123        21,838   

Other assets

     153,976        179,232   
  

 

 

   

 

 

 

Total assets

   $ 6,251,893      $ 6,211,567   
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

LIABILITIES

    

Borrowings from secured financings (including borrowings of ACS Ireland VIEs of $152,545 and $85,478, respectively)

   $ 1,586,835      $ 1,552,493   

Borrowings from unsecured financings

     2,150,527        2,200,000   

Accounts payable, accrued expenses and other liabilities

     111,661        131,675   

Lease rentals received in advance

     49,235        52,215   

Liquidity facility

     107,000        65,000   

Security deposits

     118,804        130,611   

Maintenance payments

     442,432        433,703   

Fair value of derivative liabilities

     39,992        4,757   
  

 

 

   

 

 

 

Total liabilities

     4,606,486        4,570,454   
  

 

 

   

 

 

 

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, 80,806,975 shares issued and outstanding at December 31, 2013; and 81,007,388 shares issued and outstanding at June 30, 2014

     808        810   

Additional paid-in capital

     1,562,106        1,562,736   

Retained earnings

     158,398        134,909   

Accumulated other comprehensive loss

     (75,905     (57,342
  

 

 

   

 

 

 

Total shareholders’ equity

     1,645,407        1,641,113   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 6,251,893      $ 6,211,567   
  

 

 

   

 

 

 

 


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,
 
     2013     2014     2013     2014  

Revenues:

        

Lease rental revenue

   $ 157,918      $ 183,231      $ 314,508      $ 357,566   

Finance lease revenue

     4,114        3,897        7,998        7,884   

Amortization of lease premiums, discounts and lease incentives

     (8,709     414        (15,790     (6,177

Maintenance revenue (including contra maintenance revenue of $0 and $0 for the three months ended and $0 and $16,382 for the six months ended June 30, 2013 and 2014, respectively)

     13,185        36,182        30,051        39,224   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total lease revenue

     166,508        223,724        336,767        398,497   

Other revenue

     3,870        2,422        9,800        4,252   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     170,378        226,146        346,567        402,749   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Depreciation

     72,079        75,784        141,979        149,711   

Interest, net

     66,656        60,494        125,808        124,757   

Selling, general and administrative (including non-cash share based payment expense of $1,053 and $1,228 for the three months ended and $1,864 and $2,218 for the six months ended June 30, 2013 and 2014, respectively)

     13,182        14,057        26,467        28,001   

Impairment of Aircraft

     —          28,306        6,199        46,569   

Maintenance and other costs

     6,138        2,646        9,550        4,509   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     158,055        181,287        310,003        353,547   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense):

        

Gain on sale of flight equipment

     21,317        884        22,509        1,994   

Loss on extinguishment of debt

     —          (36,570     —          (36,570

Other

     2,946        —          4,161        757   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (expense)

     24,263        (35,686     26,670        (33,819
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

     36,586        9,173        63,234        15,383   

Income tax provision

     3,732        6,558        7,316        7,441   

Earnings of unconsolidated equity method investment, net of tax

     —          521        —          971   
    

 

 

   

 

 

   

 

 

 

Net income

   $ 32,854      $ 3,136      $ 55,918      $ 8,913   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share — Basic:

        

Net income per share

   $ 0.48      $ 0.04      $ 0.82      $ 0.11   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share — Diluted:

        

Net income per share

   $ 0.48      $ 0.04      $ 0.82      $ 0.11   
  

 

 

   

 

 

   

 

 

   

 

 

 

Dividends declared per share

   $ 0.165      $ 0.200      $ 0.330      $ 0.400   
  

 

 

   

 

 

   

 

 

   

 

 

 

 


Aircastle Limited and Subsidiaries

Consolidated Statements of Comprehensive Income

(Dollars in thousands)

(Unaudited)

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2013      2014      2013      2014  

Net income

   $ 32,854       $ 3,136       $ 55,918       $ 8,913   
  

 

 

    

 

 

    

 

 

    

 

 

 

Other comprehensive income, net of tax:

           

Net change in fair value of derivatives, net of tax expense of $193 and $0 for the three months ended and $311 and $804 for the six months ended June 30, 2013 and 2014, respectively

     8,127         12         11,953         382   

Net derivative loss reclassified into earnings

     9,711         8,854         17,985         18,181   
  

 

 

    

 

 

    

 

 

    

 

 

 

Other comprehensive income

     17,838         8,866         29,938         18,563   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total comprehensive income

   $ 50,692       $ 12,002       $ 85,856       $ 27,476   
  

 

 

    

 

 

    

 

 

    

 

 

 

 


Aircastle Limited and Subsidiaries

Consolidated Statements of Cash Flows

(Dollars in thousands)

(Unaudited)

 

     Six Months Ended June 30,  
     2013     2014  

Cash flows from operating activities:

    

Net income

   $ 55,918      $ 8,913   

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

    

Depreciation

     141,979        149,711   

Amortization of deferred financing costs

     8,781        6,987   

Amortization of net lease discounts and lease incentives

     15,790        6,177   

Deferred income taxes

     3,237        3,999   

Non-cash share based payment expense

     1,864        2,218   

Cash flow hedges reclassified into earnings

     17,985        18,181   

Security deposits and maintenance payments included in earnings

     (25,538     (40,006

Gain on sale of flight equipment

     (22,509     (1,994

Loss on extinguishment of debt

     —          36,570   

Impairment of aircraft

     6,199        46,569   

Other

     (3,817     (91

Changes in certain assets and liabilities:

    

Accounts receivable

     (410     (3,619

Other assets

     4,834        (1,914

Accounts payable, accrued expenses and other liabilities

     (3,824     (20,438

Lease rentals received in advance

     (7,050     2,742   
  

 

 

   

 

 

 

Net cash provided by operating activities

     193,439        214,005   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Acquisition and improvement of flight equipment and lease incentives

     (331,067     (834,467

Proceeds from sale of flight equipment

     253,909        246,037   

Restricted cash and cash equivalents related to sale of flight equipment

     —          7,600   

Aircraft purchase deposits and progress payments

     (1,869     (3,785

Net investment in finance leases

     (11,605     (14,258

Collections on finance leases

     4,052        6,219   

Unconsolidated equity method investment and associated costs

     —          (159

Distributions from unconsolidated equity method investment in excess of earnings

     —          651   

Principal repayments on debt investment

     42,001        —     

Other

     (829     (405
  

 

 

   

 

 

 

Net cash used in investing activities

     (45,408     (592,567
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Issuance of shares net of repurchases

     (7,940     (2,091

Proceeds from notes and term debt financings

     —          803,200   

Securitization and term debt financing repayments

     (294,064     (827,512

Debt extinguishment costs

     —          (32,835

Deferred financing costs

     (557     (15,834

Restricted secured liquidity facility collateral

     —          42,000   

Secured liquidity facility collateral

     —          (42,000

Restricted cash and cash equivalents related to financing activities

     (81,664     13,815   

Security deposits and maintenance payments received

     104,787        83,144   

Security deposits and maintenance payments returned

     (33,975     (44,577

Payments for terminated cash flow hedges

     —          (33,427

Dividends paid

     (22,565     (32,402
  

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (335,978     (88,519
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     (187,947     (467,081

Cash and cash equivalents at beginning of period

     618,217        654,613   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 430,270      $ 187,532   
  

 

 

   

 

 

 


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,
 
     2013      2014      2013      2014  

Revenues

   $ 170,378       $ 226,146       $ 346,567       $ 402,749   

EBITDA

   $ 184,030       $ 145,558       $ 346,811       $ 296,999   

Adjusted EBITDA

   $ 183,426       $ 211,662       $ 352,002       $ 381,675   

Adjusted net income

   $ 46,040       $ 47,692       $ 73,452       $ 60,952   

Adjusted net income allocable to common shares

   $ 45,615       $ 47,313       $ 72,906       $ 60,521   

Per common share - Basic

   $ 0.67       $ 0.59       $ 1.07       $ 0.75   

Per common share - Diluted

   $ 0.67       $ 0.59       $ 1.07       $ 0.75   

Basic common shares outstanding

     67,829         80,390         67,863         80,389   

Diluted common shares outstanding

     67,829         80,390         67,863         80,389   

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,
 
     2013     2014     2013     2014  
    

(Dollars in thousands)

 

Net income

   $ 32,854      $ 3,136      $ 55,918      $ 8,913   

Depreciation

     72,079        75,784        141,979        149,711   

Amortization of net lease discounts and lease incentives

     8,709        (414     15,790        6,177   

Interest, net

     66,656        60,494        125,808        124,757   

Income tax provision

     3,732        6,558        7,316        7,441   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

   $ 184,030      $ 145,558      $ 346,811      $ 296,999   

Adjustments:

        

Impairment of aircraft

     —          28,306        6,199        46,569   

Loss on extinguishment of debt

     —          36,570        —          36,570   

Non-cash share based payment expense

     1,053        1,228        1,864        2,218   

Gain on mark to market of interest rate derivative contracts

     (1,657     —          (2,872     (681
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 183,426      $ 211,662      $ 352,002      $ 381,675   
  

 

 

   

 

 

   

 

 

   

 

 

 

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,  
     2013     2014      2013     2014  
    

(Dollars in thousands)

 

Net income

   $ 32,854      $ 3,136       $ 55,918      $ 8,913   

Loss on extinguishment of debt(2)

     —          36,570         —          36,570   

Loan termination fee(1)

     2,954        —           2,954        —     

Ineffective portion and termination of hedges(1)

     2,003        9         2,131        62   

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

     (1,657     —           (2,872     (681

Write-off of deferred financing fees(1)

     3,825        —           3,825        —     

Stock compensation expense(3)

     1,053        1,228         1,864        2,218   

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

     4,604        3,839         8,887        7,943   

Securitization No. 1 hedge loss amortization charges (1)

     404        2,910         745        5,927   
  

 

 

   

 

 

    

 

 

   

 

 

 

Adjusted net income

   $ 46,040      $ 47,692       $ 73,452      $ 60,952   
  

 

 

   

 

 

    

 

 

   

 

 

 

 

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

 


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, 2014
    Six Months Ended
June 30, 2014
 
     Shares     Percent(2)     Shares     Percent(2)  

Weighted-average shares:

        

Common shares outstanding – Basic

     80,390        99.21     80,389        99.29

Unvested restricted common shares

     644        0.79     572        0.71
  

 

 

   

 

 

   

 

 

   

 

 

 

Total weighted-average shares outstanding

     81,034        100.00     80,961        100.00
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income allocation

        

Net income

   $ 3,136        100.00   $ 8,913        100.00

Distributed and undistributed earnings allocated to unvested restricted shares

     (25     (0.79 %)      (63     (0.71 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings available to common shares

   $ 3,111        99.21   $ 8,850        99.29
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income allocation

        

Adjusted net income

   $ 47,692        100.00   $ 60,952        100.00

Amounts allocated to unvested restricted shares

     (379     (0.79 %)      (431     (0.71 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Amounts allocated to common shares

   $ 47,313        99.21   $ 60,521        99.29
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) For the three and six months ended June 30, 2014 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, 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 six months ended June 30, 2013 the company had no dilutive shares.
(2) Percentages rounded to two decimal places.