Aircastle Announces Fourth Quarter and Full Year 2019 Results; Acquisition on Track
Key Financial Metrics
- Total revenues of
$243.7 million for the fourth quarter of 2019 and$917.9 million for the year - Net income of
$47.3 million , or$0.62 per diluted common share, for the fourth quarter and$156.6 million , or$2.06 per diluted common share, for the year - Adjusted net income(1) was
$66.0 million , or$0.87 per diluted common share, for the fourth quarter and$196.5 million , or$2.59 per diluted common share, for the year - Adjusted EBITDA(1) was
$229.5 million for the fourth quarter and$862.2 million for the year - Cash ROE(1) of 11.1%; net cash interest margin(1) of 8.1%
Highlights
- Previously announced acquisition of
Aircastle by affiliates ofMarubeni Corporation andMizuho Leasing Company, Limited is on track to close in the first half - Acquired sixteen narrow-body aircraft during the fourth quarter for
$283.6 million and 49 aircraft in 2019 for$1.3 billion - Committed to acquire seven additional narrow-body aircraft in 2020 for
$165.0 million - Sold eight aircraft during the fourth quarter and twenty aircraft for the full year; full year gain on sale of
$45.5 million represents 12.6% of net proceeds; 2019 sales included two wide-body aircraft - Placed eleven Embraer E195-E2 aircraft with KLM
- Declared our 55th consecutive quarterly dividend
- Returned
$109.7 million of capital to shareholders during 2019;$91.3 million in dividends paid and$18.4 million of shares repurchased
(1) |
Refer to the selected financial information accompanying this press release for a reconciliation of GAAP to Non-GAAP numbers. |
Commenting on the results,
Mr. Inglese concluded, "With the pending acquisition of
Financial Results
(In thousands, except share data) |
Three Months Ended |
Twelve Months Ended |
|||||||||
2019 |
2018 |
2019 |
2018 |
||||||||
Total revenues |
$ |
243,730 |
$ |
292,566 |
$ |
917,938 |
$ |
890,351 |
|||
Lease rental and direct financing and sales-type lease revenues |
$ |
207,643 |
$ |
192,711 |
$ |
809,698 |
$ |
757,826 |
|||
Adjusted EBITDA(1) |
$ |
229,531 |
$ |
276,830 |
$ |
862,161 |
$ |
839,831 |
|||
Net income |
$ |
47,318 |
$ |
103,837 |
$ |
156,575 |
$ |
247,919 |
|||
Per common share - Diluted |
$ |
0.62 |
$ |
1.35 |
$ |
2.06 |
$ |
3.17 |
|||
Adjusted net income(1) |
$ |
66,002 |
$ |
109,883 |
$ |
196,547 |
$ |
257,237 |
|||
Per common share - Diluted |
$ |
0.87 |
$ |
1.43 |
$ |
2.59 |
$ |
3.29 |
_______________ |
|
(1) |
Refer to the selected financial information accompanying this press release for a reconciliation of GAAP to Non-GAAP numbers. |
Fourth Quarter Results
Total revenues were
Lease rental and direct financing and sales-type lease revenues were
Net income was
Adjusted EBITDA was
Full Year Results
Total revenues in 2019 were
Net income for the full year was
Adjusted EBITDA for the full year was
Aviation Assets
During the fourth quarter, we acquired sixteen aircraft for
During the fourth quarter of 2019, we sold eight aircraft for total sales proceeds of
During the year ended 2019, we sold a total of twenty aircraft for proceeds of
Our fleet utilization for the fourth quarter was 99.2% and 96.4% for the full year 2019. As of December 31, 2019,
Owned Aircraft |
As of December 31, 2019(1) |
As of December 31, 2018(1) |
|||||
Net Book Value of Flight Equipment ($ mils.) |
$ |
7,794 |
$ |
7,405 |
|||
Net Book Value of Unencumbered Flight Equipment ($ mils.) |
$ |
5,979 |
$ |
6,055 |
|||
Number of Aircraft |
278 |
248 |
|||||
Number of Unencumbered Aircraft |
237 |
217 |
|||||
Weighted Average Fleet Age (years)(2) |
9.9 |
9.1 |
|||||
Weighted Average Remaining Lease Term (years)(2) |
4.8 |
4.5 |
|||||
Weighted Average Fleet Utilization for the fourth quarter(3) |
99.2 |
% |
97.0 |
% |
|||
Weighted Average Fleet Utilization for the year ended(3) |
96.4 |
% |
99.6 |
% |
|||
Portfolio Yield for the fourth quarter(2)(4) |
11.2 |
% |
11.2 |
% |
|||
Net Cash Interest Margin(5) for the fourth quarter |
8.1 |
% |
7.8 |
% |
|||
Managed Aircraft on behalf of Joint Ventures |
|||||||
Net Book Value of Flight Equipment ($ mils.) |
$ |
328 |
$ |
602 |
|||
Number of Aircraft |
9 |
13 |
________________ |
|
(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. |
2019 Financing Activity
At the end of the fourth quarter of 2019, the undrawn available balance under our committed credit facilities totaled
During 2019, the Company issued
Lastly, during the year we entered into an unsecured
Common Dividend
On
Share Repurchases
In 2019, the Company acquired 973,528 shares at an average price of
Merger Agreement with Affiliates of
On
The cash consideration of $32.00 per share represented a 34% premium over Aircastle's closing stock price on October 23, 2019, the last trading day prior to Aircastle's public announcement that Aircastle was evaluating strategic alternatives, and a 41% premium over the volume weighted average share price during the 20 trading days ended October 23, 2019.
The transaction is subject to customary closing conditions, including approval by Aircastle's shareholders and receipt of certain regulatory approvals, and is expected to close in the first half of 2020. Marubeni has agreed to vote the common shares of Aircastle that Marubeni and its affiliates beneficially own in favor of the transaction.
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. 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;
Aircastle Limited and Subsidiaries |
|||||
Consolidated Balance Sheets |
|||||
(Dollars in thousands, except share data) |
|||||
December 31, |
|||||
2019 |
2018 |
||||
ASSETS |
|||||
Cash and cash equivalents |
$ |
140,882 |
$ |
152,719 |
|
Restricted cash and cash equivalents |
14,561 |
15,134 |
|||
Accounts receivable |
18,006 |
15,091 |
|||
Flight equipment held for lease, net of accumulated depreciation of $1,501,664 and $1,221,985, respectively |
7,375,018 |
6,935,585 |
|||
Net investment in finance and sales-type leases |
419,396 |
469,180 |
|||
Unconsolidated equity method investment |
32,974 |
69,111 |
|||
Other assets |
201,209 |
214,361 |
|||
Total assets |
$ |
8,202,046 |
$ |
7,871,181 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||
LIABILITIES |
|||||
Borrowings from secured financings, net of debt issuance costs |
$ |
1,129,345 |
$ |
798,457 |
|
Borrowings from unsecured financings, net of debt issuance costs |
3,932,491 |
3,962,896 |
|||
Accounts payable, accrued expenses and other liabilities |
172,114 |
153,341 |
|||
Lease rentals received in advance |
108,060 |
87,772 |
|||
Security deposits |
124,954 |
120,962 |
|||
Maintenance payments |
682,398 |
739,072 |
|||
Total liabilities |
6,149,362 |
5,862,500 |
|||
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, 75,122,129 shares issued and outstanding at December 31, 2019; and 75,454,511 shares issued and outstanding at December 31, 2018 |
751 |
754 |
|||
Additional paid-in capital |
1,446,664 |
1,468,779 |
|||
Retained earnings |
605,269 |
539,332 |
|||
Accumulated other comprehensive loss |
— |
(184) |
|||
Total shareholders' equity |
2,052,684 |
2,008,681 |
|||
Total liabilities and shareholders' equity |
$ |
8,202,046 |
$ |
7,871,181 |
Aircastle Limited and Subsidiaries |
|||||||||||
Consolidated Statements of Income |
|||||||||||
(Dollars in thousands, except per share amounts) |
|||||||||||
(Unaudited) |
|||||||||||
Three Months Ended |
Year Ended |
||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||
Revenues: |
|||||||||||
Lease rental revenue |
$ |
200,341 |
$ |
184,682 |
$ |
777,403 |
$ |
722,694 |
|||
Direct financing and sales-type lease revenue |
7,302 |
8,029 |
32,295 |
35,132 |
|||||||
Amortization of lease premiums, discounts and incentives |
(5,685) |
(4,563) |
(22,636) |
(15,269) |
|||||||
Maintenance revenue |
20,924 |
93,747 |
74,987 |
105,738 |
|||||||
Total lease revenue |
222,882 |
281,895 |
862,049 |
848,295 |
|||||||
Gain on sale of flight equipment |
20,101 |
8,180 |
45,532 |
36,766 |
|||||||
Other revenue |
747 |
2,491 |
10,357 |
5,290 |
|||||||
Total revenues |
243,730 |
292,566 |
917,938 |
890,351 |
|||||||
Operating expenses: |
|||||||||||
Depreciation |
90,711 |
81,608 |
356,021 |
310,850 |
|||||||
Interest, net |
62,969 |
62,867 |
258,070 |
234,504 |
|||||||
Selling, general and administrative (including non-cash share-based payment expense of $6,627 and $3,236 for the three months ended, and $15,830 and $11,488 for the years ended December 31, 2019 and 2018, respectively) |
22,761 |
21,301 |
77,034 |
76,025 |
|||||||
Impairment of flight equipment |
— |
— |
7,404 |
— |
|||||||
Maintenance and other costs |
4,961 |
4,233 |
24,828 |
8,961 |
|||||||
Total operating expenses |
181,402 |
170,009 |
723,357 |
630,340 |
|||||||
Other income (expense): |
|||||||||||
Loss on extinguishment of debt |
— |
— |
(7,577) |
— |
|||||||
Other |
(7,635) |
(2,807) |
(11,864) |
1,636 |
|||||||
Total other income (expense) |
(7,635) |
(2,807) |
(19,441) |
1,636 |
|||||||
Income from continuing operations before income taxes and earnings (loss) of unconsolidated equity method investments |
54,693 |
119,750 |
175,140 |
261,647 |
|||||||
Income tax provision |
8,072 |
2,118 |
22,667 |
5,642 |
|||||||
Earnings (loss) of unconsolidated equity method investments, net of tax |
697 |
(13,795) |
4,102 |
(8,086) |
|||||||
Net income |
$ |
47,318 |
$ |
103,837 |
$ |
156,575 |
$ |
247,919 |
|||
Earnings per common share — Basic: |
|||||||||||
Net income per share |
$ |
0.63 |
$ |
1.36 |
$ |
2.09 |
$ |
3.18 |
|||
Earnings per common share — Diluted: |
|||||||||||
Net income per share |
$ |
0.62 |
$ |
1.35 |
$ |
2.06 |
$ |
3.17 |
|||
Dividends declared per share |
$ |
0.32 |
$ |
0.30 |
$ |
1.22 |
$ |
1.14 |
Aircastle Limited and Subsidiaries |
|||||
Consolidated Statements of Cash Flows |
|||||
(Dollars in thousands) |
|||||
(Unaudited) |
|||||
Year Ended December 31, |
|||||
2019 |
2018 |
||||
Cash flows from operating activities: |
|||||
Net income |
$ |
156,575 |
$ |
247,919 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||
Depreciation |
356,021 |
310,850 |
|||
Amortization of deferred financing costs |
14,578 |
14,627 |
|||
Amortization of lease premiums, discounts and incentives |
22,636 |
15,269 |
|||
Deferred income taxes |
20,223 |
(496) |
|||
Non-cash share-based payment expense |
15,830 |
11,488 |
|||
Cash flow hedges reclassified into earnings |
184 |
1,166 |
|||
Collections on direct financing and sales-type leases |
25,842 |
— |
|||
Security deposits and maintenance payments included in earnings |
(49,029) |
(80,628) |
|||
Gain on the sale of flight equipment |
(45,532) |
(36,766) |
|||
Loss on extinguishment of debt |
7,577 |
— |
|||
Impairment of aircraft |
7,404 |
— |
|||
Other |
206 |
3,032 |
|||
Changes on certain assets and liabilities: |
|||||
Accounts receivable |
(13,162) |
(12,328) |
|||
Other assets |
2,594 |
5,065 |
|||
Accounts payable, accrued expenses and other liabilities |
(5,483) |
10,526 |
|||
Lease rentals received in advance |
19,954 |
32,868 |
|||
Net cash and restricted cash provided by operating activities |
536,418 |
522,592 |
|||
Cash flows from investing activities: |
|||||
Acquisition and improvement of flight equipment |
(1,172,370) |
(1,317,497) |
|||
Proceeds from sale of flight equipment |
361,747 |
338,831 |
|||
Net investment in direct financing and sales-type leases |
— |
(15,783) |
|||
Collections on direct financing and sales-type leases |
— |
29,961 |
|||
Aircraft purchase deposits and progress payments, net of returned deposits and aircraft sales deposits |
760 |
(15,494) |
|||
Unconsolidated equity method investment and associated costs |
(15,175) |
(3,350) |
|||
Distributions from unconsolidated equity method investment in excess of earnings |
36,750 |
3,900 |
|||
Other |
4,259 |
4,745 |
|||
Net cash and restricted cash used in investing activities |
(784,029) |
(974,687) |
|||
Cash flows from financing activities: |
|||||
Repurchase of shares |
(36,739) |
(71,421) |
|||
Proceeds from secured and unsecured debt financings |
2,116,848 |
1,413,901 |
|||
Repayments of secured and unsecured debt financings |
(1,817,558) |
(969,139) |
|||
Deferred financing costs |
(13,800) |
(11,642) |
|||
Debt extinguishment costs |
(7,183) |
— |
|||
Security deposits and maintenance payments received |
202,833 |
203,925 |
|||
Security deposits and maintenance payments returned |
(117,872) |
(90,803) |
|||
Dividends paid |
(91,328) |
(88,730) |
|||
Net cash and restricted cash provided by financing activities |
235,201 |
386,091 |
|||
Net decrease increase in cash and restricted cash |
(12,410) |
(66,004) |
|||
Cash and restricted cash at beginning of year |
167,853 |
233,857 |
|||
Cash and restricted cash at end of year |
$ |
155,443 |
$ |
167,853 |
Aircastle Limited and Subsidiaries |
|||||||||||
Supplemental Financial Information |
|||||||||||
(Amount in thousands, except per share amounts) |
|||||||||||
(Unaudited) |
|||||||||||
Three Months Ended |
Year Ended |
||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||
Revenues |
$ |
243,730 |
$ |
292,566 |
$ |
917,938 |
$ |
890,351 |
|||
EBITDA(1) |
$ |
214,755 |
$ |
254,993 |
$ |
815,969 |
$ |
814,184 |
|||
Adjusted EBITDA(1) |
$ |
229,531 |
$ |
276,830 |
$ |
862,161 |
$ |
839,831 |
|||
Net income |
$ |
47,318 |
$ |
103,837 |
$ |
156,575 |
$ |
247,919 |
|||
Net income allocable to common shares |
$ |
46,991 |
$ |
103,174 |
$ |
155,541 |
$ |
246,402 |
|||
Per common share - Basic |
$ |
0.63 |
$ |
1.36 |
$ |
2.09 |
$ |
3.18 |
|||
Per common share - Diluted |
$ |
0.62 |
$ |
1.35 |
$ |
2.06 |
$ |
3.17 |
|||
Adjusted net income(1) |
$ |
66,002 |
$ |
109,883 |
$ |
196,547 |
$ |
257,237 |
|||
Adjusted net income allocable to common shares |
$ |
65,546 |
$ |
109,182 |
$ |
195,249 |
$ |
255,663 |
|||
Per common share - Basic |
$ |
0.88 |
$ |
1.44 |
$ |
2.62 |
$ |
3.30 |
|||
Per common share - Diluted |
$ |
0.87 |
$ |
1.43 |
$ |
2.59 |
$ |
3.29 |
|||
Basic common shares outstanding |
74,232 |
75,937 |
74,478 |
77,447 |
|||||||
Diluted common shares outstanding(2) |
75,525 |
76,281 |
75,382 |
77,749 |
_________________ |
|
(1) |
Refer to the selected information accompanying this press release for a reconciliation of GAAP to Non-GAAP information. |
(2) |
For the three and twelve months ended December 31, 2019, includes 1,292,798 and 904,417 dilutive shares, respectively. For the three and twelve months ended December 31, 2018, includes 344,020 and 301,356 dilutive shares, respectively. |
Aircastle Limited and Subsidiaries |
||||||||||
Reconciliation of GAAP to Non-GAAP Measures |
||||||||||
EBITDA and Adjusted EBITDA Reconciliation |
||||||||||
(Dollars in thousands) |
||||||||||
(Unaudited) |
||||||||||
Three Months Ended |
Year Ended |
|||||||||
2019 |
2018 |
2019 |
2018 |
|||||||
Net income |
$ |
47,318 |
103,837 |
$ |
156,575 |
$ |
247,919 |
|||
Depreciation |
90,711 |
81,608 |
356,021 |
310,850 |
||||||
Amortization of lease premiums, discounts and incentives |
5,685 |
4,563 |
22,636 |
15,269 |
||||||
Interest, net |
62,969 |
62,867 |
258,070 |
234,504 |
||||||
Income tax provision |
8,072 |
2,118 |
22,667 |
5,642 |
||||||
EBITDA |
214,755 |
254,993 |
815,969 |
814,184 |
||||||
Adjustments: |
||||||||||
Impairment of flight equipment |
— |
— |
7,404 |
— |
||||||
Equity share of joint venture impairment |
— |
15,791 |
2,724 |
15,791 |
||||||
Loss on extinguishment of debt |
— |
— |
7,577 |
— |
||||||
Non-cash share-based payment expense |
6,627 |
3,236 |
15,830 |
11,488 |
||||||
Merger related expenses(1) |
7,886 |
— |
7,886 |
— |
||||||
Loss (gain) on mark-to-market of interest rate derivative contracts |
263 |
2,810 |
4,771 |
(1,632) |
||||||
Adjusted EBITDA |
$ |
229,531 |
276,830 |
$ |
862,161 |
$ |
839,831 |
_____________ |
|
(1) |
Includes $7.4 million in Other income (expense) and $0.5 million in Selling, general and administrative expenses. |
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-U.S. 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 |
Year Ended |
||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||
Net income |
$ |
47,318 |
$ |
103,837 |
$ |
156,575 |
$ |
247,919 |
|||
Loss on extinguishment of debt(1) |
— |
— |
7,577 |
— |
|||||||
Loss (gain) on mark-to-market of interest rate derivative contracts(1) |
263 |
2,810 |
4,771 |
(1,632) |
|||||||
Loan termination gain(2) |
— |
— |
— |
(838) |
|||||||
Write-off of deferred financing fees(2) |
172 |
— |
172 |
300 |
|||||||
Non-cash share-based payment expense(3) |
6,627 |
3,236 |
15,830 |
11,488 |
|||||||
Merger related expenses and taxes(4) |
11,622 |
— |
11,622 |
— |
|||||||
Adjusted net income |
$ |
66,002 |
$ |
109,883 |
$ |
196,547 |
$ |
257,237 |
_______________ |
|
(1) |
Included in Other income (expense). |
(2) |
Included in Interest, net. |
(3) |
Included in Selling, general and administrative expenses. |
(4) |
Includes $7.4 million in Other income (expense), $3.7 million in Income tax provision and $0.5 million in Selling, general and administrative expenses. |
Management believes that Adjusted Net Income ("ANI"), when viewed in conjunction with the Company's results under U.S. GAAP and the above reconciliation, provides useful information about operating and period-over-period performance and provides additional information that is useful for evaluating the underlying operating performance of our business without regard to periodic reporting elements related to interest rate derivative accounting, changes related to refinancing activity, merger related expenses and non-cash share-based payment expense.
Aircastle Limited and Subsidiaries |
|||||||||||||||||
Reconciliation of GAAP to Non-GAAP Measures |
|||||||||||||||||
Cash Return on Equity Calculation |
|||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||
(Unaudited) |
|||||||||||||||||
Period |
CFFO and |
+ |
Gain on Sale |
- |
Depreciation |
= |
Cash |
Average Shareholders Equity |
Trailing |
||||||||
2014 |
$ |
469,098 |
$ |
23,146 |
$ |
299,365 |
$ |
192,879 |
$ |
1,661,228 |
11.6 |
% |
|||||
2015 |
$ |
535,844 |
$ |
58,017 |
$ |
318,783 |
$ |
275,078 |
$ |
1,759,871 |
15.6 |
% |
|||||
2016 |
$ |
487,505 |
$ |
39,126 |
$ |
305,216 |
$ |
221,415 |
$ |
1,789,256 |
12.4 |
% |
|||||
2017 |
$ |
523,055 |
$ |
55,167 |
$ |
298,664 |
$ |
279,558 |
$ |
1,861,005 |
15.0 |
% |
|||||
2018 |
$ |
552,553 |
$ |
36,766 |
$ |
310,850 |
$ |
278,469 |
$ |
1,955,160 |
14.2 |
% |
|||||
2019 |
$ |
536,418 |
$ |
45,532 |
$ |
356,021 |
$ |
225,929 |
$ |
2,026,823 |
11.1 |
% |
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 U.S. 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. To reflect the expected sale of the assets in one of our joint ventures and to simplify the presentation of Cash ROE, we are no longer adjusting for joint venture distributions in excess of/less than joint venture earnings recorded under the equity method of investment accounting.
Aircastle Limited and Subsidiaries |
||||||||||||
Reconciliation of GAAP to Non-GAAP Measures |
||||||||||||
Net Cash Interest Margin Calculation |
||||||||||||
(Dollars in thousands) |
||||||||||||
(Unaudited) |
||||||||||||
Period |
Average NBV |
Quarterly Rental |
Cash Interest(2) |
Annualized Net |
||||||||
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 |
% |
||||
Q1:17 |
$ |
6,505,355 |
$ |
200,273 |
$ |
58,839 |
8.7 |
% |
||||
Q2:17 |
$ |
6,512,100 |
$ |
199,522 |
$ |
55,871 |
8.8 |
% |
||||
Q3:17 |
$ |
5,985,908 |
$ |
184,588 |
$ |
53,457 |
8.8 |
% |
||||
Q4:17 |
$ |
6,247,581 |
$ |
187,794 |
$ |
53,035 |
8.6 |
% |
||||
Q1:18 |
$ |
6,700,223 |
$ |
193,418 |
$ |
53,978 |
8.3 |
% |
||||
Q2:18 |
$ |
6,721,360 |
$ |
193,988 |
$ |
53,979 |
8.3 |
% |
||||
Q3:18 |
$ |
6,787,206 |
$ |
200,354 |
$ |
54,521 |
8.6 |
% |
||||
Q4:18 |
$ |
7,136,627 |
$ |
200,027 |
$ |
60,348 |
7.8 |
% |
||||
Q1:19 |
$ |
7,449,957 |
$ |
195,601 |
$ |
60,279 |
7.3 |
% |
||||
Q2:19 |
$ |
7,729,637 |
$ |
206,190 |
$ |
63,639 |
7.4 |
% |
||||
Q3:19 |
$ |
7,824,911 |
$ |
217,524 |
$ |
62,203 |
7.9 |
% |
||||
Q4:19 |
$ |
7,753,309 |
$ |
216,225 |
$ |
59,552 |
8.1 |
% |
_____________ |
|
(1) |
We define net cash interest margin as lease rentals from operating leases, interest income and cash collections from finance and sales-type leases minus interest on borrowings, net settlements on interest rate derivatives and other liabilities adjusted for loan termination payments divided by the average net book of flight equipment (which includes net investment on finance and sales-type leases) for the period calculated on a quarterly and annualized basis. The second quarter of 2017 excludes a non-recurring, $7.0 million accelerated collection received from a lessee in connection with a finance lease. |
(2) |
Excludes loan termination payments of $3.0 million in the second quarter of 2013, $1.5 million and $3.5 million in the first quarter and fourth quarter of 2016, respectively, loan termination payments of $1.0 million in both the second and third quarters of 2017 and a loan termination gain of $0.8 million in the third quarter of 2018. |
Management believes that net cash interest margin, when viewed in conjunction with the Company's results under U.S. GAAP and the above reconciliation, provides useful information about the effective deployment of our capital in the context of the yield on our aircraft assets, the utilization of those assets by our lessees, and our ability to borrow efficiently.
Aircastle Limited and Subsidiaries |
||||||||
Book Value per Share Calculation |
||||||||
(Amount in thousands, except per share amounts) |
||||||||
(Unaudited) |
||||||||
Period |
Shares Issued |
Shareholders' |
Book Value per share |
% Change |
||||
Q4:15 |
80,232 |
$1,779,500 |
$22.18 |
4.4% |
||||
Q4:16 |
78,593 |
$1,834,314 |
$23.34 |
5.2% |
||||
Q4:17 |
78,708 |
$1,907,564 |
$24.24 |
3.8% |
||||
Q4:18 |
75,455 |
$2,008,681 |
$26.62 |
9.8% |
||||
Q4:19 |
75,122 |
$2,052,684 |
$27.32 |
2.6% |
||||
Q4:15 - Q4:19 CAGR |
5.4% |
Aircastle Limited and Subsidiaries |
|||||||||||
Reconciliation of GAAP to Non-GAAP Measures |
|||||||||||
Reconciliation of Net Income Allocable to Common Shares |
|||||||||||
(In thousands) |
|||||||||||
(Unaudited) |
|||||||||||
Three Months Ended December 31, 2019 |
Year Ended |
||||||||||
Weighted-average shares: |
Shares |
Percent |
Shares |
Percent |
|||||||
Common shares outstanding – Basic |
74,232 |
99.31 |
% |
74,478 |
99.34 |
% |
|||||
Unvested restricted common shares |
517 |
0.69 |
% |
495 |
0.66 |
% |
|||||
Total weighted-average shares outstanding |
74,749 |
100.00 |
% |
74,973 |
100.00 |
% |
|||||
Common shares outstanding – Basic |
74,232 |
98.29 |
% |
74,478 |
98.80 |
% |
|||||
Effect of dilutive shares(1) |
1,293 |
1.71 |
% |
904 |
1.20 |
% |
|||||
Common shares outstanding – Diluted |
75,525 |
100.00 |
% |
75,382 |
100.00 |
% |
|||||
Net income allocation |
|||||||||||
Net income |
$ |
47,318 |
100.00 |
% |
$ |
156,575 |
100.00 |
% |
|||
Distributed and undistributed earnings allocated to unvested restricted shares(2) |
(327) |
(0.69) |
% |
(1,034) |
(0.66) |
% |
|||||
Earnings available to common shares |
$ |
46,991 |
99.31 |
% |
$ |
155,541 |
99.34 |
% |
|||
Adjusted net income allocation |
|||||||||||
Adjusted net income |
$ |
66,002 |
100.00 |
% |
$ |
196,547 |
100.00 |
% |
|||
Amounts allocated to unvested restricted shares |
(456) |
(0.69) |
% |
(1,298) |
(0.66) |
% |
|||||
Amounts allocated to common shares – Basic and Diluted |
$ |
65,546 |
99.31 |
% |
$ |
195,249 |
99.34 |
% |
______________ |
|
(1) |
For the three months and year ended December 31, 2019, distributed and undistributed earnings to restricted shares were 0.69% and 0.66%, respectively, of net income and adjusted net income. The amount of restricted share forfeitures for all periods present is immaterial to the allocation of distributed and undistributed earnings. |
(2) |
For all periods presented, dilutive shares represented contingently issuable shares. |
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 |
Year Ended |
||||||||||
Weighted-average shares: |
Shares |
Percent |
Shares |
Percent |
|||||||
Common shares outstanding – Basic |
75,937 |
99.36 |
% |
77,447 |
99.39 |
% |
|||||
Unvested restricted common shares |
488 |
0.64 |
% |
477 |
0.61 |
% |
|||||
Total weighted-average shares outstanding |
76,425 |
100.00 |
% |
77,924 |
100.00 |
% |
|||||
Common shares outstanding – Basic |
75,937 |
99.55 |
% |
77,447 |
99.61 |
% |
|||||
Effect of dilutive shares(1) |
344 |
0.45 |
% |
301 |
0.39 |
% |
|||||
Common shares outstanding – Diluted |
76,281 |
100.00 |
% |
77,749 |
100.00 |
% |
|||||
Net income allocation |
|||||||||||
Net income |
$ |
103,837 |
100.00 |
% |
$ |
247,919 |
100.00 |
% |
|||
Distributed and undistributed earnings allocated to unvested restricted shares(2) |
(663) |
(0.64) |
% |
(1,517) |
(0.61) |
% |
|||||
Earnings available to common shares |
$ |
103,174 |
99.36 |
% |
$ |
246,402 |
99.39 |
% |
|||
Adjusted net income allocation |
|||||||||||
Adjusted net income |
$ |
109,883 |
100.00 |
% |
$ |
257,237 |
100.00 |
% |
|||
Amounts allocated to unvested restricted shares |
(701) |
(0.64) |
% |
(1,574) |
(0.61) |
% |
|||||
Amounts allocated to common shares – Basic and Diluted |
$ |
109,182 |
99.36 |
% |
$ |
255,663 |
99.39 |
% |
________________ |
|
(1) |
For the three months and year ended December 31, 2018, distributed and undistributed earnings to restricted shares were 0.64% and 0.61%, respectively, of net income and adjusted net income. The amount of restricted share forfeitures for all periods present is immaterial to the allocation of distributed and undistributed earnings. |
(2) |
For all periods presented, dilutive shares represented contingently issuable shares. |
Contact: |
|
Aircastle Advisor LLC |
The IGB Group |
Frank Constantinople, SVP Investor Relations |
Leon Berman |
Tel: +1-203-504-1063 |
Tel: +1-212-477-8438 |
View original content:http://www.prnewswire.com/news-releases/aircastle-announces-fourth-quarter-and-full-year-2019-results-acquisition-on-track-301004191.html
SOURCE