Aircastle Announces First Quarter 2016 Results
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
Commenting on the results,
____________________________
Note: Non-GAAP items reconciled in the Appendix.
Financial Results | ||||
(in thousands, except share data) |
Three Months Ended |
|||
2016 |
2015 |
|||
Total Lease Rental and Finance Lease Revenues |
|
|
||
Total Revenues |
|
|
||
Adjusted EBITDA |
|
|
||
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
Adjusted EBITDA for the first quarter was
Adjusted net income for the quarter was
Aviation Assets
During the first quarter of 2016, we acquired three aircraft for approximately
Also during the first quarter of 2016, we sold twelve aircraft and other flight equipment for more than
As of
Owned Aircraft |
As of 2016(1) |
As of 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 | |||||||||||
(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 | |||||||||||
(6) Net Cash Interest Margin = Lease rental yield minus interest on borrowings, net of settlements |
Financing Activity
During the first quarter of 2016, we issued
We submitted notice to prepay our Securitization No. 2 in May. Repaying this facility will free up approximately
IBJ Leasing Joint Venture
Through our relationship with Marubeni Corporation, we established a new joint venture with the leasing arm of
Common Dividend and Share Repurchase Activity
On
During the first quarter, we repurchased over 1.6 million shares at an average cost of
Conference Call
In connection with this earnings release, management will host an earnings conference call on
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
For those who are not available to listen to the live call, a replay will be available until
About
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 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;
| |||||||
Consolidated Balance Sheets | |||||||
(Dollars in thousands, except share data) | |||||||
|
| ||||||
(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 |
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, |
— |
— |
|||||
Common shares, |
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 |
| |||||||
Consolidated Statements of Income | |||||||
(Dollars in thousands, except per share amounts) | |||||||
(Unaudited) | |||||||
Three Months Ended | |||||||
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 |
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 |
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 |
| |||||||||
Consolidated Statements of Cash Flows | |||||||||
(Dollars in thousands) | |||||||||
(Unaudited) | |||||||||
Three Months Ended | |||||||||
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 |
| |
Selected Financial Guidance Elements for the Second Quarter of 2016 | |
($ in millions, except for percentages) | |
(Unaudited) | |
Guidance Item |
Q2:16 |
Lease rental revenue |
|
Finance lease revenue |
|
Maintenance revenue |
|
Amortization of net lease discounts and lease incentives |
( |
SG&A |
|
Depreciation |
|
Interest, net(1) |
|
Gain on sale |
|
Full year effective tax rate |
10% - 11% |
(1) Includes non-cash hedge loss amortization charges related to the payoff of Securitization No.1 of |
| ||||
Supplemental Financial Information | ||||
(Amount in thousands, except per share amounts) | ||||
(Unaudited) | ||||
Three Months Ended |
||||
2016 |
2015 |
|||
Revenues |
|
|
||
EBITDA |
|
|
||
Adjusted EBITDA |
|
|
||
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.
| |||||||
Reconciliation of GAAP to Non-GAAP Measures | |||||||
EBITDA and Adjusted EBITDA Reconciliation | |||||||
(Dollars in thousands) | |||||||
(Unaudited) | |||||||
Three Months Ended | |||||||
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.
| |||||||
Reconciliation of GAAP to Non-GAAP Measures | |||||||
Adjusted Net Income Reconciliation | |||||||
(Dollars in thousands) | |||||||
(Unaudited) | |||||||
Three Months Ended | |||||||
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. | |||||||
|
|||||||||
CFFO |
Finance Lease |
(Gain) Loss on |
Deprec. |
Distributions in |
Cash Earnings |
Average |
12 Month Cash |
||
2011 |
|
|
|
|
|
11.4% |
|||
2012 |
|
|
|
|
|
|
11.7% |
||
2013 |
|
|
|
|
|
|
12.3% |
||
2014 |
|
|
|
|
|
|
|
11.7% |
|
2015 |
|
|
|
|
( |
|
|
15.6% |
|
LTM |
|
|
|
|
( |
|
|
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. |
| ||||||||
Reconciliation of GAAP to Non-GAAP Measures | ||||||||
Net Cash Interest Margin Calculation | ||||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
Average NBV |
Quarterly |
Cash Interest1 |
Annualized | |||||
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 |
| |||||||
Reconciliation of GAAP to Non-GAAP Measures | |||||||
Reconciliation of Net Income Allocable to Common Shares | |||||||
(In thousands) | |||||||
(Unaudited) | |||||||
Three Months Ended |
|||||||
Weighted-average shares(1): |
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 |
|
100.00% |
|||||
Distributed and undistributed earnings allocated to unvested restricted shares |
(262) |
(0.72%) |
|||||
Earnings available to common shares |
|
99.28% |
|||||
Adjusted net income allocation |
|||||||
Adjusted net income |
|
100.00% |
|||||
Amounts allocated to unvested restricted shares |
(319) |
(0.72%) |
|||||
Amounts allocated to common shares |
|
99.28% |
|||||
(1) For the three months ended | |||||||
(2) Percentages rounded to two decimal places. |
| |||||||
Reconciliation of GAAP to Non-GAAP Measures | |||||||
Reconciliation of Net Income Allocable to Common Shares | |||||||
(In thousands) | |||||||
(Unaudited) | |||||||
Three Months Ended |
|||||||
Weighted-average shares(1): |
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 |
|
100.00% |
|||||
Distributed and undistributed earnings allocated to unvested restricted shares |
(275) |
(0.64%) |
|||||
Earnings available to common shares |
|
99.36% |
|||||
Adjusted net income allocation |
|||||||
Adjusted net income |
|
100.00% |
|||||
Amounts allocated to unvested restricted shares |
(321) |
(0.64%) |
|||||
Amounts allocated to common shares |
|
99.36% |
|||||
(1) For the three months ended | |||||||
(2) Percentages rounded to two decimal places. |
Contact: |
|
Aircastle Advisor LLC |
The IGB Group |
|
Leon Berman |
Tel: +1-203-504-1063 |
Tel: +1-212-477-8438 |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/aircastle-announces-first-quarter-2016-results-300262420.html
SOURCE
News Provided by Acquire Media