Aircastle Announces Fourth Quarter and Full Year 2016 Results
Key Financial Metrics
- Total revenues were
$204.7 million for the fourth quarter of 2016 and$773.0 million for the full year - Total lease rental1 revenues were
$191.7 million for the fourth quarter and$742.4 million for the full year - Net income was
$67.7 million , or$0.86 per diluted common share for the fourth quarter, and$151.5 million , or$1.92 per diluted common share, for the full year - Adjusted net income2 was
$70.5 million , or$0.90 per diluted common share for the fourth quarter, and$168.5 million , or$2.14 per diluted common share, for the full year - Adjusted EBITDA2 was
$220.5 million for the fourth quarter and$768.0 million for the full year - Cash ROE2 of 12.3% in 2016; 8.7% net cash interest margin
Highlights
- 206 aircraft owned and managed for joint ventures
- Acquired 60 aircraft in 2016 for
$1.6 billion , including 57 narrow-body aircraft - Sold 30 aircraft in 2016 for
$755.9 million ; sales included seven wide-body and three freighter aircraft; gain on sale was$39.1 million for the full year - Strong lease placement progress during the fourth quarter, including three
Singapore A330s; total of two aircraft remaining to place on lease in 2017 - Raised
$1.3 billion in new financing during 2016 from funding sources worldwide - Declared our 43rd consecutive quarterly dividend
1 Includes finance and sales-type lease revenue
2 Non-GAAP items reconciled in the Appendix
"The Board is very pleased with
Commenting on
Financial Results
(in thousands, except share data) |
Three Months Ended |
Year Ended | |||||
2016 |
2015 |
2016 |
2015 | ||||
Total Revenues |
|
|
|
| |||
Adjusted EBITDA |
|
|
|
| |||
Net income |
$ 67,724 |
$ 50,641 |
$ 151,453 |
$ 121,729 | |||
Per common share - Diluted |
$ 0.86 |
$ 0.63 |
$ 1.92 |
$ 1.50 | |||
Adjusted net income |
$ 70,525 |
$ 54,264 |
$ 168,527 |
$ 142,271 | |||
Per common share - Diluted |
$ 0.90 |
$ 0.67 |
$ 2.14 |
$ 1.75 |
Fourth Quarter Results
Total revenues for the fourth quarter were
Net income for the quarter was
Adjusted EBITDA for the fourth quarter was
Full Year Results
Lease rental revenues totaled
Net income for the full year was
Adjusted EBITDA for the full year was
Aviation Assets
During 2016, we acquired 60 aircraft for
We currently have acquired or committed to acquire three aircraft in 2017 for
During 2016, we sold 30 aircraft for net proceeds of
In the fourth quarter of 2016, we completed the sale of eleven aircraft, including two wide-body and one freighter aircraft. Full year sales included seven wide-body and three freighter aircraft. Our portfolio sales reduced our freighter exposure to eight aircraft, accounting for 8% of our total fleet net book value.
As of
Owned Aircraft |
As of 2016(1) |
As of 2015(1) |
As of 2014(1) | ||||||||
Total Flight Equipment Held for Lease ($ mils.) |
$ |
6,508 |
$ |
6,068 |
$ |
5,686 |
|||||
Unencumbered Flight Equipment Held for Lease ($ mils.) |
$ |
4,614 |
$ |
3,928 |
$ |
3,341 |
|||||
Number of Aircraft |
193 |
162 |
148 |
||||||||
Number of Unencumbered Aircraft |
156 |
118 |
95 |
||||||||
Weighted Average Fleet Age (years)(2) |
7.9 |
7.5 |
8.4 |
||||||||
Weighted Average Remaining Lease Term (years)(2) |
5.1 |
5.9 |
5.4 |
||||||||
Weighted Average Fleet Utilization for the year ended(3) |
98.9% |
99.3% |
99.6% |
||||||||
Portfolio Yield for the year ended(4) |
12.4% |
12.7% |
13.4% |
||||||||
Net Cash Interest Margin(5) |
8.7% |
9.2% |
10.1% |
||||||||
Managed Aircraft on behalf of Joint Ventures |
|||||||||||
Flight Equipment |
$ 689 |
$ 484 |
$ 505 |
||||||||
Number of Aircraft |
13 |
5 |
5 |
(1) |
Calculated using net book value of flight equipment held for lease and net investment in finance leases at period end. |
(2) |
Weighted by net book value. |
(3) |
Aircraft on-lease days as a percent of total days in period weighted by net book value. |
(4) |
Lease rental revenue, interest income and cash collections on our net investment in finance and sales-type leases for the period as a percent of the average net book value for the period; quarterly information is annualized. Based on the growing level of finance and sales-type lease revenue, management revised the calculation of portfolio yield to include our net investment in finance and sales-type leases in the average net book value and to include the interest income and cash collections on our net investment in finance and sales-type leases in lease rentals. |
(5) |
Net Cash Interest Margin = Lease rental yield plus finance lease revenue and collections 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. |
2016 Financing Activity
We raised
Common Dividend
On
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, Adjusted Net Income, Cash Return on Equity and Net Cash Interest Margin 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) | |||||||
| |||||||
2016 |
2015 | ||||||
ASSETS |
|||||||
Cash and cash equivalents |
$ |
455,579 |
$ |
155,904 |
|||
Accounts receivable |
6,035 |
8,566 |
|||||
Restricted cash and cash equivalents |
53,238 |
98,137 |
|||||
Restricted liquidity facility collateral |
— |
65,000 |
|||||
Flight equipment held for lease, net of accumulated depreciation of |
6,247,585 |
5,867,062 |
|||||
Net investment in finance and sales-type leases |
260,853 |
201,211 |
|||||
Unconsolidated equity method investment |
72,977 |
50,377 |
|||||
Other assets |
148,398 |
123,707 |
|||||
Total assets |
$ |
7,244,665 |
$ |
6,569,964 |
|||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||
LIABILITIES |
|||||||
Borrowings from secured financings, net of debt issuance costs |
$ |
1,219,034 |
$ |
1,146,238 |
|||
Borrowings from unsecured financings, net of debt issuance costs |
3,287,211 |
2,894,918 |
|||||
Accounts payable, accrued expenses and other liabilities |
127,527 |
131,058 |
|||||
Lease rentals received in advance |
62,225 |
67,327 |
|||||
Liquidity facility |
— |
65,000 |
|||||
Security deposits |
122,597 |
115,642 |
|||||
Maintenance payments |
591,757 |
370,281 |
|||||
Total liabilities |
5,410,351 |
4,790.464 |
|||||
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, 78,593,133 shares issued and outstanding at |
786 |
802 |
|||||
Additional paid-in capital |
1,521,190 |
1,550,337 |
|||||
Retained earnings |
315,890 |
241,574 |
|||||
Accumulated other comprehensive loss |
(3,552) |
(13,213) |
|||||
Total shareholders' equity |
1,834,314 |
1,779,500 |
|||||
Total liabilities and shareholders' equity |
$ |
7,244,665 |
$ |
6,569,964 |
| ||||||||||||||||
Consolidated Statements of Income | ||||||||||||||||
(Dollars in thousands, except per share amounts) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended |
Year Ended | |||||||||||||||
2016 |
2015 |
2016 |
2015 | |||||||||||||
Revenues: |
||||||||||||||||
Lease rental revenue |
$ |
187,550 |
$ |
183,394 |
$ |
725,220 |
$ |
733,417 |
||||||||
Finance and sales-type lease revenue |
4,164 |
2,306 |
17,190 |
7,658 |
||||||||||||
Amortization of lease premiums, discounts and lease incentives |
(4,934) |
(376) |
(10.353) |
(10,664) |
||||||||||||
Maintenance revenue |
12,987 |
15,901 |
33,590 |
71,049 |
||||||||||||
Total lease revenue |
199,767 |
201,225 |
765,647 |
801,460 |
||||||||||||
Other revenue |
4,886 |
7,042 |
7,311 |
17,742 |
||||||||||||
Total revenues |
204,653 |
208,267 |
772,958 |
819,202 |
||||||||||||
Operating expenses: |
||||||||||||||||
Depreciation |
77,298 |
81,245 |
305,216 |
318,783 |
||||||||||||
Interest, net |
67,170 |
59,514 |
255,660 |
243,577 |
||||||||||||
Selling, general and administrative (including non-cash share based |
14,989 |
13,535 |
61,872 |
56,198 |
||||||||||||
Impairment of aircraft |
1,400 |
17,477 |
28,585 |
119,835 |
||||||||||||
Maintenance and other costs |
2,269 |
2,376 |
7,773 |
11,502 |
||||||||||||
Total expenses |
163,126 |
174,147 |
659,106 |
749,895 |
||||||||||||
Other income (expense): |
||||||||||||||||
Gain on sale of flight equipment |
24,194 |
14,983 |
39,126 |
58,017 |
||||||||||||
Other |
3,663 |
578 |
3,527 |
919 |
||||||||||||
Total other income (expense) |
27,857 |
15,561 |
42,653 |
58,936 |
||||||||||||
Income from continuing operations before income taxes |
69,384 |
49,681 |
156,505 |
128,243 |
||||||||||||
Income tax provision |
3,525 |
734 |
12,307 |
12,771 |
||||||||||||
Earnings of unconsolidated equity method investment, net of tax |
1,865 |
1,694 |
7,255 |
6,257 |
||||||||||||
Net income |
$ |
67,724 |
$ |
50,641 |
$ |
151,453 |
$ |
121,729 |
||||||||
Earnings per common share — Basic: |
||||||||||||||||
Net income per share |
$ |
0.86 |
$ |
0.63 |
$ |
1.92 |
$ |
1.50 |
||||||||
Earnings per common share — Diluted: |
||||||||||||||||
Net income per share |
$ |
0.86 |
$ |
0.63 |
$ |
1.92 |
$ |
1.50 |
||||||||
Dividends declared per share |
$ |
0.26 |
$ |
0.24 |
$ |
0.98 |
$ |
0.90 |
||||||||
| |||||||
Consolidated Statements of Cash Flows | |||||||
(Dollars in thousands) | |||||||
Year Ended | |||||||
2016 |
2015 | ||||||
Cash flows from operating activities: |
|||||||
Net income |
$ |
151,453 |
$ |
121,729 |
|||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
Depreciation |
305,216 |
318,783 |
|||||
Amortization of deferred financing costs |
18,508 |
14,878 |
|||||
Amortization of net lease discounts and lease incentives |
10,353 |
10,664 |
|||||
Deferred income taxes |
6,156 |
(6,889) |
|||||
Non-cash share based payment expense |
7,901 |
5,537 |
|||||
Cash flow hedges reclassified into earnings |
9,662 |
24,023 |
|||||
Security deposits and maintenance payments included in earnings |
(23,123) |
(35,843) |
|||||
Gain on the sale of flight equipment |
(39,126) |
(58,017) |
|||||
Impairment of aircraft |
28,585 |
119,835 |
|||||
Other |
(6,867) |
(896) |
|||||
Changes on certain assets and liabilities: |
|||||||
Accounts receivable |
832 |
(5,406) |
|||||
Other assets |
(1,089) |
(5,033) |
|||||
Accounts payable, accrued expenses and other liabilities |
(4,014) |
7,255 |
|||||
Lease rentals received in advance |
3,645 |
15,665 |
|||||
Net cash provided by operating activities |
468,092 |
526,285 |
|||||
Cash flows from investing activities: |
|||||||
Acquisition and improvement of flight equipment |
(1,331,059) |
(1,320,669) |
|||||
Proceeds from sale of flight equipment |
755,898 |
562,518 |
|||||
Restricted cash and cash equivalents related to sale of flight equipment |
17,000 |
(17,000) |
|||||
Aircraft purchase deposits and progress payments, net of returned deposits and aircraft sales deposits |
(9,628) |
(6,812) |
|||||
Net investment in finance leases |
(78,892) |
(91,648) |
|||||
Collections on finance leases |
19,413 |
9,559 |
|||||
Unconsolidated equity method investment and associated costs |
(18,048) |
— |
|||||
Other |
(839) |
(610) |
|||||
Net cash used in investing activities |
(646,155) |
(864,662) |
|||||
Cash flows from financing activities: |
|||||||
Repurchase of shares |
(37,337) |
(20,881) |
|||||
Proceeds from secured and unsecured debt financings |
1,054,250 |
975,000 |
|||||
Repayments of secured and unsecured debt financings |
(588,778) |
(681,393) |
|||||
Deferred financing costs |
(18,890) |
(11,881) |
|||||
Restricted secured liquidity facility collateral |
65,000 |
— |
|||||
Liquidity facility |
(65,000) |
— |
|||||
Restricted cash and cash equivalents related to financing activities |
27,899 |
17,747 |
|||||
Security deposits and maintenance payments received |
171,672 |
152,391 |
|||||
Security deposits and maintenance payments returned |
(51,658) |
(33,398) |
|||||
Other |
(2,283) |
— |
|||||
Dividends paid |
(77,137) |
(72,960) |
|||||
Net cash provided by (used in) financing activities |
477,738 |
324,625 |
|||||
Net increase in cash and cash equivalents |
299,675 |
(13,752) |
|||||
Cash and cash equivalents at beginning of year |
155,904 |
169,656 |
|||||
Cash and cash equivalents at end of year |
$ |
455,579 |
$ |
155,904 |
| |||||||
Supplemental Financial Information | |||||||
(Amount in thousands, except per share amounts) | |||||||
(Unaudited) | |||||||
Three Months Ended |
Year Ended | ||||||
2016 |
2015 |
2016 |
2015 | ||||
Revenues |
|
|
|
| |||
EBITDA1 |
|
|
|
| |||
Adjusted EBITDA1 |
|
|
|
| |||
Adjusted net income1 |
$ 70,525 |
$ 54,264 |
|
| |||
Adjusted net income allocable to common shares1 |
$ 69,918 |
$ 53,828 |
|
| |||
Per common share - Basic |
$ 0.90 |
$ 0.67 |
$ 2.14 |
$ 1.75 | |||
Per common share - Diluted |
$ 0.90 |
$ 0.67 |
$ 2.14 |
$ 1.75 | |||
Basic common shares outstanding |
77,957 |
80,263 |
78,161 |
80,489 | |||
Diluted common shares outstanding |
78,021 |
80,263 |
78,204 |
80,489 | |||
1 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 |
Year Ended | ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
(Dollars in thousands) | |||||||||||||||
Net income |
$ |
67,724 |
$ |
50,641 |
$ |
151,453 |
$ |
121,729 |
|||||||
Depreciation |
77,298 |
81,245 |
305,216 |
318,783 |
|||||||||||
Amortization of net lease discounts and lease incentives |
4,934 |
376 |
10,353 |
10,664 |
|||||||||||
Interest, net |
67,170 |
59,514 |
255,660 |
243,577 |
|||||||||||
Income tax provision |
3,525 |
734 |
12,307 |
12,771 |
|||||||||||
EBITDA |
$ |
220,651 |
$ |
192,510 |
$ |
734,989 |
$ |
707,524 |
|||||||
Adjustments: |
|||||||||||||||
Impairment of aircraft |
1,400 |
17,477 |
28,585 |
119,835 |
|||||||||||
Non-cash share-based payment expense |
2,105 |
1,556 |
7,901 |
5,537 |
|||||||||||
Gain on mark-to-market of interest rate derivative contracts |
(3,663) |
(571) |
(3,522) |
(791) |
|||||||||||
Adjusted EBITDA |
$ |
220,493 |
$ |
210,972 |
$ |
767,953 |
$ |
832,105 |
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 |
Year Ended | ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
(Dollars in thousands) | |||||||||||||||
Net income |
$ |
67,724 |
$ |
50,641 |
$ |
151,453 |
$ |
121,729 |
|||||||
Ineffective portion and termination of hedges(1) |
— |
(54) |
— |
455 |
|||||||||||
Gain on mark-to-market of interest rate derivative contracts(2) |
(3,663) |
(571) |
(3,522) |
(791) |
|||||||||||
Loan termination fee(1) |
3,451 |
— |
4,960 |
— |
|||||||||||
Write-off of deferred financing fees(1) |
908 |
— |
2,880 |
— |
|||||||||||
Non-cash share-based payment expense(3) |
2,105 |
1,556 |
7,901 |
5,537 |
|||||||||||
Term Financing No. 1 hedge loss amortization charges(1) |
— |
— |
— |
4,401 |
|||||||||||
Securitization No. 1 hedge loss amortization charges (1) |
— |
2,692 |
4,855 |
10,940 |
|||||||||||
Adjusted net income |
$ |
70,525 |
$ |
54,264 |
$ |
168,527 |
$ |
142,271 |
(1) |
Included in Interest, net. |
(2) |
Included in Other income (expense). |
(3) |
Included in Selling, general and administrative expenses. |
Management believes that Adjusted Net Income ("ANI") when viewed in conjunction with the Company's results under
| ||||||||
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 |
|
|
|
|
|
11.4% | ||
2012 |
|
|
|
|
|
|
11.7% | |
2013 |
|
|
|
|
|
|
12.3% | |
2014 |
|
|
|
|
|
|
|
11.7% |
2015 |
|
|
|
|
( |
|
|
15.6% |
2016 |
|
|
|
|
( |
|
|
12.3% |
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 Interest(1) |
Annualized Net | |||||
Q1:11 |
$ 4,041,967 |
$ 141,116 |
$ 41,278 |
9.9% | ||||
Q2:11 |
$ 4,143,446 |
$ 143,356 |
$ 40,021 |
10.0% | ||||
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 |
$ 4,542,477 |
$ 156,057 |
$ 48,798 |
9.4% | ||||
Q3:12 |
$ 4,697,802 |
$ 163,630 |
$ 41,373 |
10.4% | ||||
Q4:12 |
$ 4,726,457 |
$ 163,820 |
$ 43,461 |
10.2% | ||||
Q1:13 |
$ 4,740,161 |
$ 162,319 |
$ 48,591 |
9.6% | ||||
Q2:13 |
$ 4,840,396 |
$ 164,239 |
$ 44,915 |
9.9% | ||||
Q3:13 |
$ 4,863,444 |
$ 167,876 |
$ 47,682 |
9.9% | ||||
Q4:13 |
$ 5,118,601 |
$ 176,168 |
$ 49,080 |
9.9% | ||||
Q1:14 |
$ 5,312,651 |
$ 181,095 |
$ 51,685 |
9.7% | ||||
Q2:14 |
$ 5,721,521 |
$ 190,574 |
$ 48,172 |
10.0% | ||||
Q3:14 |
$ 5,483,958 |
$ 182,227 |
$ 44,820 |
10.0% | ||||
Q4:14 |
$ 5,468,637 |
$ 181,977 |
$ 44,459 |
10.1% | ||||
Q1:15 |
$ 5,743,035 |
$ 181,027 |
$ 50,235 |
9.1% | ||||
Q2:15 |
$ 5,967,898 |
$ 189,238 |
$ 51,413 |
9.2% | ||||
Q3:15 |
$ 6,048,330 |
$ 191,878 |
$ 51,428 |
9.3% | ||||
Q4:15 |
$ 5,962,874 |
$ 188,491 |
$ 51,250 |
9.2% | ||||
Q1:16 |
$ 5,988,076 |
$ 186,730 |
$ 51,815 |
9.0% | ||||
Q2:16 |
$ 5,920,030 |
$ 184,469 |
$ 55,779 |
8.7% | ||||
Q3:16 |
$ 6,265,175 |
$ 193,909 |
$ 57,589 |
8.7% | ||||
Q4:16 |
$ 6,346,361 |
$ 196,714 |
$ 58,631 |
8.7% | ||||
- Excludes loan termination payments of
$3.2 million and$3.0 million in the second quarter of 2011 and 2013 respectively. Also excludes loan termination payments of$1.5 million and$3.5 million in the first quarter and fourth quarter of 2016 respectively. - Net Cash Interest Margin = Lease rental yield plus finance lease revenue and collections minus interest on borrowings, net of settlements on interest rate derivatives, and other liabilities / average NBV of flight equipment for the period calculated on a quarterly basis, annualized. Based on the growing level of finance and sales-type lease revenue, management revised the calculation of portfolio yield to include our net investment in finance and sales-type leases in the average net book value and to include the interest income and cash collections on our net investment in finance and sales-type leases in lease rentals.
Management believes that net cash interest margin, when viewed in conjunction with the Company's results under
| |
Selected Financial Guidance Elements for the First Quarter of 2017 | |
($ in millions, except for percentages) | |
(Unaudited) | |
Guidance Item |
Q1:17 |
Lease rental revenue |
|
Finance lease revenue |
|
Maintenance revenue |
|
Amortization of net lease discounts and lease incentives |
( |
SG&A1 |
|
Depreciation |
|
Interest, net |
|
Gain on sale |
|
Full year effective tax rate |
9% - 11% |
1. Includes |
| ||||||||||||
Reconciliation of GAAP to Non-GAAP Measures | ||||||||||||
Reconciliation of Net Income Allocable to Common Shares | ||||||||||||
(In thousands) | ||||||||||||
(Unaudited) | ||||||||||||
Three Months Ended |
Year Ended |
|||||||||||
Weighted-average shares(1) - Basic: |
Shares |
Percent(2) |
Shares |
Percent(2) |
||||||||
Common shares outstanding - Basic |
77,957 |
99.14% |
78,161 |
99.17% |
||||||||
Unvested restricted common shares |
677 |
0.86% |
654 |
0.83% |
||||||||
Total weighted-average shares outstanding |
78,634 |
100.00% |
78,815 |
100.00% |
||||||||
Net income allocation |
||||||||||||
Net income |
|
100.00% |
|
100.00% |
||||||||
Distributed and undistributed earnings allocated to unvested restricted shares |
(583) |
(0.86%) |
(1,257) |
(0.83%) |
||||||||
Earnings available to common shares |
|
99.14% |
$150,1966 |
99.17% |
||||||||
Adjusted net income allocation |
||||||||||||
Adjusted net income |
|
100.00% |
|
100.00% |
||||||||
Amounts allocated to unvested restricted shares |
(607) |
(0.86%) |
(1,398) |
(0.83%) |
||||||||
Amounts allocated to common shares |
|
99.14% |
|
99.17% |
||||||||
(1) |
For the three and twelve 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 |
Year Ended |
|||||||||||
Weighted-average shares: |
Shares |
Percent(1) |
Shares |
Percent(1) |
||||||||
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 |
|
100.00% |
|
100.00% |
||||||||
Distributed and undistributed earnings allocated to unvested restricted |
(407) |
(0.80%) |
(924) |
(0.76%) |
||||||||
Earnings available to common shares |
|
99.20% |
|
99.24% |
||||||||
Adjusted net income allocation |
||||||||||||
Adjusted net income |
|
100.00% |
|
100.00% |
||||||||
Amounts allocated to unvested restricted shares |
(436) |
(0.80%) |
(1,080) |
(0.76%) |
||||||||
Amounts allocated to common shares |
|
99.20% |
|
99.24% |
||||||||
(1) Percentages rounded to two decimal places. |
||||||||||||
Contact: |
|
|
|
|
|
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-fourth-quarter-and-full-year-2016-results-300406689.html
SOURCE
News Provided by Acquire Media