Aircastle Announces Third Quarter 2015 Results
Key Third Quarter Developments
- Lease rental and finance lease revenue was
$189.9 million , up 5.3% - Net loss was
$(14.0) million , or$(0.17) per diluted share - Excluding the
$66.0 million earnings impact from Malaysian Airline System bankruptcy and older freighter exits, net income was$52.0 million , or$0.64 per share - Accelerated planned exit from freighters by agreeing or completing sale of four aircraft and declaring six remaining older units to be on last leases after which we expect to scrap them
- Cash ROE was 14.5%, net cash interest margin was 9.2% and fleet utilization was 99.9%
- Acquired seven aircraft for
$233 million ; year to date purchased 32 aircraft for$1.0 billion - Sold eight aircraft for a net gain of
$15.7 million ; year to date sold 20 aircraft for a total net pre-tax contribution of$38.3 million - Declared
$0.24 dividend per common share; our 38th 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 |
Nine Months Ended | |||||
2015 |
2014 |
2015 |
2014 | ||||
Total Revenues |
$ 212,074 |
|
|
$ 580,345 | |||
Lease Rental and Finance Lease Revenues |
$ 189,906 |
|
|
$ 545,799 | |||
Adjusted EBITDA |
$ 216,311 |
|
|
$ 559,083 | |||
Net income (loss) |
$ (13,989 ) |
$ 19,151 |
$ 71,088 |
$ 28,064 | |||
Per common share - Diluted |
$ (0.17 ) |
$ 0.24 |
$ 0.88 |
$ 0.35 | |||
Adjusted net income (loss) |
$ (9,679 ) |
$ 26,545 |
$ 88,007 |
$ 87,497 | |||
Per common share - Diluted |
$ (0.12 ) |
$ 0.33 |
$ 1.08 |
$ 1.08 |
Third Quarter Results
Total revenues were
Lease rental and finance lease revenues during the third quarter were
Adjusted EBITDA for the third quarter was
The net loss for the third quarter was
The adjusted net loss for the quarter was
Aviation Assets
During the third quarter of 2015, we acquired seven aircraft for
During the third quarter of 2015, we completed the sale of eight aircraft, including two MD-11 freighter aircraft, one A330 and five mid-aged narrow-body aircraft. The total pre-tax impact from our third quarter sales activity was
During the first three quarters of 2015, we sold twenty aircraft that generated a total pre-tax impact of
During October, we completed several additional sales, including one 747-400 converted freighter, one older A330 and our last 767. These sales have been profitable, in aggregate. In addition, we concluded an agreement to sell our last remaining MD-11 freighter in
2015 Aircraft Sales through |
||||||
($ in millions) |
||||||
Aircraft Type |
Weighted Average Age (years) |
Number of Aircraft |
Maintenance Revenue |
Gain (Loss) on Sale of Flight Equipment |
Impairments |
Pre-Tax Impact |
Narrow-bodies |
14.4 |
14 |
$ 7.0 |
$ 30.6 |
$ (5.3) |
$ 32.3 |
Wide-bodies |
15.8 |
4 |
- |
12.8 |
- |
12.8 |
Freighters |
17.7 |
2 |
11.4 |
(0.4) |
(17.9) |
(6.8) |
Total |
14.9 |
20 |
$ 18.4 |
$ 43.0 |
$ (23.2) |
$ 38.3 |
As of
Owned |
Owned | ||||||||||
Total Flight Equipment Held for Lease ($ mils.) |
$ |
6,007 |
$ |
5,304 |
|||||||
Unencumbered Flight Equipment Held for Lease ($ mils.) |
$ |
3,722 |
$ |
2,924 |
|||||||
Number of Aircraft |
160 |
140 |
|||||||||
Number of Unencumbered Aircraft |
109 |
85 |
|||||||||
Passenger Aircraft (% of NBV) |
88% |
84% |
|||||||||
Weighted Average Fleet Age (years)(2) |
7.7 |
8.6 |
|||||||||
Weighted Average Remaining Lease Term (years)(3) |
5.9 |
5.0 |
|||||||||
Weighted Average Fleet Utilization for the quarter ended(4) |
99.9% |
100.0% |
|||||||||
Portfolio Yield for the quarter ended(5) |
12.7% |
13.2% |
|||||||||
Net Cash Interest Margin(6) |
9.2% |
9.9% |
(1) Calculated using net book value of flight equipment held for lease and net investment in finance leases at period end.
(2) Weighted average age by net book value.
(3) Weighted average remaining lease term by net book value.
(4) Aircraft on-lease days as a percent of total days in period weighted by net book value.
(5) Lease rental revenue for the period as a percent of the average net book value of flight equipment held for lease for the period; quarterly information is annualized.
(6) Net Cash Interest Margin = Lease rental yield minus interest on borrowings, net of settlements on interest rate derivatives, and other liabilities / average NBV of flight equipment for the period calculated on a quarterly basis, annualized.
Annual Fleet Review & Impairments
During the third quarter of 2015, in connection with our annual fleet review, we determined each of our six remaining
In
We reduced the carrying value of this 777-200ER aircraft to an amount equal to our best estimate of scrap value. While we haven't made a decision to dispose of the aircraft, this write-down was driven by weak overall demand for older wide-body aircraft, an increase in the supply of competing aircraft and the difficulty of recovering high redeployment costs given the proliferation of aircraft age limits across the world. This write-down resulted in an impairment of
Breakdown of Third Quarter Results
($ in millions except per share amounts) |
Q3:15 Results |
747 Freighters |
MAS Bankruptcy |
Adjusted Q3:15 Results |
Revenues |
||||
Lease Rentals |
$ 188.0 |
$ 0.2 |
$ |
$ 187.9 |
Maintenance / Other Revenues |
24.0 |
5.9 |
1.2 |
17.0 |
Total Revenues |
212.1 |
6.0 |
1.2 |
204.8 |
Operating Expenses |
||||
Depreciation |
85.3 |
1.9 |
83.4 | |
Aircraft Impairment Charges |
78.4 |
34.6 |
37.8 |
6.1 |
All Other Expenses |
76.9 |
76.9 | ||
Total Operating Expenses |
240.7 |
36.5 |
37.8 |
166.4 |
Other Income (Expense) |
||||
Gain on Sale of Flight Equipment |
15.7 |
15.7 | ||
All Other Income (Expense) |
0.1 |
0.1 | ||
Total Other Income (Expense) |
15.8 |
15.8 | ||
Pre-Tax Income |
(12.8) |
(30.4) |
(36.6) |
54.2 |
Income Taxes |
(2.7) |
1.0 |
(3.7) | |
Joint Venture Income |
1.6 |
1.6 | ||
Net Income (Loss) |
$ (14.0) |
$ (29.4) |
$ (36.6) |
$ 52.0 |
Per Share |
$ (0.17) |
$ (0.36) |
$ (0.45) |
$ 0.64 |
ANI Per Share |
$ (0.12) |
$ (0.36) |
$ (0.45) |
$ 0.69 |
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 included or incorporated by reference in this Press Release (this "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 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 |
$ |
149,041 |
$ |
169,656 |
|||
Accounts receivable |
3,046 |
3,334 |
|||||
Restricted cash and cash equivalents |
84,258 |
98,884 |
|||||
Restricted liquidity facility collateral |
65,000 |
65,000 |
|||||
Flight equipment held for lease, net of accumulated depreciation of |
5,885,807 |
5,579,718 |
|||||
Net investment in finance leases |
120,882 |
106,651 |
|||||
Unconsolidated equity method investment |
49,131 |
46,453 |
|||||
Other assets |
131,231 |
105,450 |
|||||
Total assets |
$ |
6,488,396 |
$ |
6,175,146 |
|||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||
LIABILITIES |
|||||||
Borrowings from secured financings, net of debt issuance costs |
$ |
1,277,361 |
$ |
1,373,131 |
|||
Borrowings from unsecured financings, net of debt issuance costs |
2,717,859 |
2,371,456 |
|||||
Accounts payable, accrued expenses and other liabilities |
154,209 |
140,863 |
|||||
Lease rentals received in advance |
60,447 |
53,216 |
|||||
Liquidity facility |
65,000 |
65,000 |
|||||
Security deposits |
114,594 |
117,689 |
|||||
Maintenance payments |
338,515 |
333,456 |
|||||
Total liabilities |
4,727,985 |
4,454,811 |
|||||
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, 81,181,495 shares issued and outstanding at |
812 |
810 |
|||||
Additional paid-in capital |
1,567,692 |
1,565,180 |
|||||
Retained earnings |
210,310 |
192,805 |
|||||
Accumulated other comprehensive loss |
(18,403) |
(38,460) |
|||||
Total shareholders' equity |
1,760,411 |
1,720,335 |
|||||
Total liabilities and shareholders' equity |
$ |
6,488,396 |
$ |
6,175,146 |
| |||||||||||||||
Consolidated Statements of Income | |||||||||||||||
(Dollars in thousands, except per share amounts) | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, | ||||||||||||||
2015 |
2014 |
2015 |
2014 | ||||||||||||
Revenues: |
|||||||||||||||
Lease rental revenue |
$ |
188,038 |
$ |
178,886 |
$ |
550,023 |
$ |
536,452 |
|||||||
Finance lease revenue |
1,868 |
1,463 |
5,352 |
9,347 |
|||||||||||
Amortization of lease premiums, discounts and lease incentives |
(2,113) |
(1,075) |
(10,288) |
(7,252) |
|||||||||||
Maintenance revenue |
15,726 |
(4,189) |
55,148 |
35,035 |
|||||||||||
Total lease revenue |
203,519 |
175,085 |
600,235 |
573,582 |
|||||||||||
Other revenue |
8,555 |
2,511 |
10,700 |
6,763 |
|||||||||||
Total revenues |
212,074 |
177,596 |
610,935 |
580,345 |
|||||||||||
Operating expenses: |
|||||||||||||||
Depreciation |
85,324 |
75,519 |
237,538 |
225,230 |
|||||||||||
Interest, net |
60,381 |
56,794 |
184,063 |
181,551 |
|||||||||||
Selling, general and administrative (including non-cash share based payment expense of |
14,032 |
13,817 |
42,663 |
41,818 |
|||||||||||
Impairment of Aircraft |
78,403 |
20,436 |
102,358 |
67,005 |
|||||||||||
Maintenance and other costs |
2,520 |
713 |
9,126 |
5,222 |
|||||||||||
Total expenses |
240,660 |
167,279 |
575,748 |
520,826 |
|||||||||||
Other income (expense): |
|||||||||||||||
Gain on sale of flight equipment |
15,679 |
11,390 |
43,034 |
13,384 |
|||||||||||
Loss on extinguishment of debt |
— |
— |
— |
(36,570) |
|||||||||||
Other |
70 |
1 |
341 |
758 |
|||||||||||
Total other income (expense) |
15,749 |
11,391 |
43,375 |
(22,428) |
|||||||||||
Income (loss) from continuing operations before income taxes |
(12,837) |
21,708 |
78,562 |
37,091 |
|||||||||||
Income tax provision |
2,709 |
3,484 |
12,037 |
10,925 |
|||||||||||
Earnings of unconsolidated equity method investment, net of tax |
1,557 |
927 |
4,563 |
1,898 |
|||||||||||
Net income (loss) |
$ |
(13,989) |
$ |
19,151 |
$ |
71,088 |
$ |
28,064 |
|||||||
Earnings (loss) per common share — Basic: |
|||||||||||||||
Net income (loss) per share |
$ |
(0.17) |
$ |
0.24 |
$ |
0.88 |
$ |
0.35 |
|||||||
Earnings (loss) per common share — Diluted: |
|||||||||||||||
Net income (loss) per share |
$ |
(0.17) |
$ |
0.24 |
$ |
0.88 |
$ |
0.35 |
|||||||
Dividends declared per share |
$ |
0.22 |
$ |
0.20 |
$ |
0.66 |
$ |
0.60 |
| |||||||
Consolidated Statements of Cash Flows | |||||||
(Dollars in thousands) | |||||||
(Unaudited) | |||||||
Nine Months Ended | |||||||
2015 |
2014 | ||||||
Cash flows from operating activities: |
|||||||
Net income |
$ |
71,088 |
$ |
28,064 |
|||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
Depreciation |
237,538 |
225,230 |
|||||
Amortization of deferred financing costs |
11,211 |
10,493 |
|||||
Amortization of net lease discounts and lease incentives |
10,288 |
7,252 |
|||||
Deferred income taxes |
(1,455) |
(2,623) |
|||||
Non-cash share based payment expense |
3,981 |
3,167 |
|||||
Cash flow hedges reclassified into earnings |
19,349 |
26,730 |
|||||
Security deposits and maintenance payments included in earnings |
(20,645) |
(38,257) |
|||||
Gain on sale of flight equipment |
(43,034) |
(13,384) |
|||||
Loss on extinguishment of debt |
— |
36,570 |
|||||
Impairment of aircraft |
102,358 |
67,005 |
|||||
Other |
269 |
(2,278) |
|||||
Changes in certain assets and liabilities: |
|||||||
Accounts receivable |
253 |
(1,603) |
|||||
Other assets |
(4,382) |
(1,691) |
|||||
Accounts payable, accrued expenses and other liabilities |
14,085 |
17,138 |
|||||
Lease rentals received in advance |
7,566 |
4,162 |
|||||
Net cash provided by operating activities |
408,470 |
365,975 |
|||||
Cash flows from investing activities: |
|||||||
Acquisition and improvement of flight equipment and lease incentives |
(1,034,578) |
(939,651) |
|||||
Proceeds from sale of flight equipment |
343,020 |
563,882 |
|||||
Restricted cash and cash equivalents related to sale of flight equipment |
— |
(24,606) |
|||||
Aircraft purchase deposits and progress payments |
(4,421) |
1,315 |
|||||
Net investment in finance leases |
(24,000) |
(14,258) |
|||||
Collections on finance leases |
6,768 |
8,096 |
|||||
Unconsolidated equity method investment and associated costs |
— |
(8,592) |
|||||
Distributions from unconsolidated equity method investment in excess of earnings |
— |
997 |
|||||
Other |
(260) |
(466) |
|||||
Net cash used in investing activities |
(713,471) |
(413,283) |
|||||
Cash flows from financing activities: |
|||||||
Issuance of shares net of repurchases |
(1,960) |
(2,092) |
|||||
Proceeds from secured and unsecured debt financings |
800,000 |
803,200 |
|||||
Repayments of secured and unsecured debt financings |
(548,359) |
(895,459) |
|||||
Debt extinguishment costs |
— |
(32,835) |
|||||
Deferred financing costs |
(12,185) |
(15,843) |
|||||
Restricted liquidity facility collateral |
— |
42,000 |
|||||
Liquidity facility |
— |
(42,000) |
|||||
Restricted cash and cash equivalents related to financing activities |
14,626 |
32,987 |
|||||
Security deposits and maintenance payments received |
114,644 |
131,136 |
|||||
Security deposits and maintenance payments returned |
(28,797) |
(72,030) |
|||||
Payments for terminated cash flow hedges |
— |
(33,427) |
|||||
Dividends paid |
(53,583) |
(48,604) |
|||||
Net cash provided by (used in) financing activities |
284,386 |
(132,967) |
|||||
Net increase (decrease) in cash and cash equivalents |
(20,615) |
(180,275) |
|||||
Cash and cash equivalents at beginning of period |
169,656 |
654,613 |
|||||
Cash and cash equivalents at end of period |
$ |
149,041 |
$ |
474,338 |
| |
Selected Financial Guidance Elements for the Fourth Quarter of 2015 | |
($ in millions, except for percentages) | |
(Unaudited) | |
Guidance Item |
Q4:15(1) |
Lease rental revenue |
|
Finance lease revenue |
|
Maintenance revenue |
|
Amortization of net lease discounts and lease incentives |
|
SG&A |
|
Depreciation |
|
Interest, net (2) |
|
Gain on sale |
|
Full year effective tax rate |
13% - 14% |
(1) Excludes the impact of lease end part outs.
(2) 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 |
Nine Months Ended | ||||||
2015 |
2014 |
2015 |
2014 | ||||
Revenues |
$ 212,074 |
|
|
$ 580,345 | |||
EBITDA |
$ 136,538 |
|
|
$ 453,022 | |||
Adjusted EBITDA |
$ 216,311 |
|
|
$ 559,083 | |||
Adjusted net income (loss) |
$ (9,679) |
$ 26,545 |
$ 88,007 |
$ 87,497 | |||
Adjusted net income (loss) allocable to common shares |
$ (9,679) |
$ 26,348 |
$ 87,352 |
$ 86,868 | |||
Per common share - Basic |
$ (0.12) |
$ 0.33 |
$ 1.08 |
$ 1.08 | |||
Per common share - Diluted |
$ (0.12) |
$ 0.33 |
$ 1.08 |
$ 1.08 | |||
Basic common shares outstanding |
80,566 |
80,390 |
80,566 |
80,389 | |||
Diluted common shares outstanding |
80,566 |
80,390 |
80,566 |
80,389 |
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 September 30, |
Nine Months Ended September 30, | ||||||||||||||
2015 |
2014 |
2015 |
2014 | ||||||||||||
(Dollars in thousands) | |||||||||||||||
Net income (loss) |
$ |
(13,989) |
$ |
19,151 |
$ |
71,088 |
$ |
28,064 |
|||||||
Depreciation |
85,324 |
75,519 |
237,538 |
225,230 |
|||||||||||
Amortization of net lease discounts and lease incentives |
2,113 |
1,075 |
10,288 |
7,252 |
|||||||||||
Interest, net |
60,381 |
56,794 |
184,063 |
181,551 |
|||||||||||
Income tax provision |
2,709 |
3,484 |
12,037 |
10,925 |
|||||||||||
EBITDA |
136,538 |
156,023 |
515,014 |
453,022 |
|||||||||||
Adjustments: |
|||||||||||||||
Impairment of aircraft |
78,403 |
20,436 |
102,358 |
67,005 |
|||||||||||
Loss on extinguishment of debt |
— |
— |
— |
36,570 |
|||||||||||
Non-cash share based payment expense |
1,424 |
949 |
3,981 |
3,167 |
|||||||||||
Gain on mark to market of interest rate derivative contracts |
(54) |
— |
(220) |
(681) |
|||||||||||
Adjusted EBITDA |
$ |
216,311 |
$ |
177,408 |
$ |
621,133 |
$ |
559,083 |
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 September 30, |
Nine Months Ended September 30, | ||||||||||||||
2015 |
2014 |
2015 |
2014 | ||||||||||||
(Dollars in thousands) | |||||||||||||||
Net income (loss) |
$ |
(13,989) |
$ |
19,151 |
$ |
71,088 |
$ |
28,064 |
|||||||
Loss on extinguishment of debt(2) |
— |
— |
— |
36,570 |
|||||||||||
Ineffective portion and termination of hedges(1) |
215 |
(21) |
509 |
41 |
|||||||||||
Gain on mark to market of interest rate derivative contracts(2) |
(54) |
— |
(220) |
(681) |
|||||||||||
Non-cash share based payment expense(3) |
1,424 |
949 |
3,981 |
3,167 |
|||||||||||
Term Financing No. 1 hedge loss amortization |
— |
3,601 |
4,401 |
11,544 |
|||||||||||
Securitization No. 1 hedge loss amortization |
2,725 |
2,865 |
8,248 |
8,792 |
|||||||||||
Adjusted net income (loss) |
$ |
(9,679) |
$ |
26,545 |
$ |
88,007 |
$ |
87,497 |
(1) Included in Interest, net.
(2) Included in Other income (expense).
(3) Included in Selling, general and administrative expenses.
| ||||||||
Reconciliation of GAAP to Non-GAAP Measures | ||||||||
Cash Return on Equity Calculation | ||||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
Cash Flow from Operations |
Collections on Finance Leases |
Gain (Loss) on Sale of Eqt. |
Depreciation |
Distributions from JV |
Cash Earnings |
Average Shareholders' Equity |
12 Month Cash ROE | |
2008 |
|
|
|
|
|
11.1% | ||
2009 |
|
|
|
|
|
9.9% | ||
2010 |
|
|
|
|
|
11.0% | ||
2011 |
|
|
|
|
|
11.4% | ||
2012 |
|
|
|
|
|
|
11.7% | |
2013 |
|
|
|
|
|
|
12.3% | |
2014 |
|
|
|
|
|
|
|
11.7% |
LTM |
|
|
|
|
( |
|
|
14.5% |
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 of Flight Equipment |
Quarterly Lease Rental Revenue |
Cash Interest1 |
Annualized Net Cash Interest Margin | |||||
Q1:11 |
$ 4,041,967 |
$ 141,116 |
$ 41,278 |
9.9% | ||||
Q2:11 |
$ 4,143,446 |
$ 143,356 |
$ 43,217 |
9.7% | ||||
Q3:11 |
$ 4,222,512 |
$ 145,890 |
$ 42,066 |
9.8% | ||||
Q4:11 |
$ 4,374,921 |
$ 149,848 |
$ 43,041 |
9.8% | ||||
Q1:12 |
$ 4,388,008 |
$ 152,242 |
$ 44,969 |
9.8% | ||||
Q2:12 |
$ 4,516,973 |
$ 153,624 |
$ 48,798 |
9.3% | ||||
Q3:12 |
$ 4,602,185 |
$ 159,546 |
$ 41,373 |
10.3% | ||||
Q4:12 |
$ 4,605,783 |
$ 158,090 |
$ 43,461 |
10.0% | ||||
Q1:13 |
$ 4,619,204 |
$ 156,590 |
$ 48,591 |
9.4% | ||||
Q2:13 |
$ 4,711,790 |
$ 157,918 |
$ 47,869 |
9.3% | ||||
Q3:13 |
$ 4,717,877 |
$ 161,148 |
$ 47,682 |
9.6% | ||||
Q4:13 |
$ 4,972,040 |
$ 169,274 |
$ 49,080 |
9.7% | ||||
Q1:14 |
$ 5,168,851 |
$ 174,335 |
$ 51,685 |
9.5% | ||||
Q2:14 |
$ 5,582,359 |
$ 183,231 |
$ 48,172 |
9.7% | ||||
Q3:14 |
$ 5,412,299 |
$ 178,886 |
$ 44,820 |
9.9% | ||||
Q4:14 |
$ 5,373,733 |
$ 178,202 |
$ 44,459 |
10.0% | ||||
Q1:15 |
$ 5,637,513 |
$ 177,146 |
$ 50,235 |
9.0% | ||||
Q2:15 |
$ 5,850,516 |
$ 184,839 |
$ 51,413 |
9.1% | ||||
Q3:15 |
$ 5,926,459 |
$ 188,038 |
$ 51,428 |
9.2% |
(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 |
Nine Months Ended |
|||||||||||
Weighted-average shares(1): |
Shares |
Percent(2) |
Shares |
Percent(2) |
||||||||
Common shares outstanding - Basic |
80,566 |
99.21% |
80,566 |
99.26% |
||||||||
Unvested restricted common shares |
645 |
0.79% |
604 |
0.74% |
||||||||
Total weighted-average shares outstanding |
81,212 |
100.00% |
81,170 |
100.00% |
||||||||
Net income (loss) allocation |
||||||||||||
Net income (loss) |
|
100.00% |
|
100.00% |
||||||||
Distributed and undistributed earnings allocated to unvested restricted shares |
-- |
-- |
(529) |
(0.74%) |
||||||||
Earnings (loss) available to common shares |
|
100.00% |
|
99.26% |
||||||||
Adjusted net income (loss) allocation |
||||||||||||
Adjusted net income (loss) |
|
100.00% |
|
100.00% |
||||||||
Amounts allocated to unvested restricted shares |
-- |
-- |
(655) |
(0.74%) |
||||||||
Amounts allocated to common shares |
|
100.00% |
|
99.26% |
||||||||
(1) For the three and nine 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 |
Nine Months Ended |
|||||||||||
Weighted-average shares(1): |
Shares |
Percent(2) |
Shares |
Percent(2) |
||||||||
Common shares outstanding - Basic |
80,390 |
99.26% |
80,389 |
99.28% |
||||||||
Unvested restricted common shares |
601 |
0.74% |
582 |
0.72% |
||||||||
Total weighted-average shares outstanding |
80,991 |
100.00% |
80,971 |
100.00% |
||||||||
Net income allocation |
||||||||||||
Net income |
|
100.00% |
|
100.00% |
||||||||
Distributed and undistributed earnings allocated to unvested restricted shares |
(142) |
(0.74%) |
(202) |
(0.72%) |
||||||||
Earnings available to common shares |
|
99.26% |
|
99.28% |
||||||||
Adjusted net income allocation |
||||||||||||
Adjusted net income |
|
100.00% |
|
100.00% |
||||||||
Amounts allocated to unvested restricted shares |
(197) |
(0.74%) |
(629) |
(0.72%) |
||||||||
Amounts allocated to common shares |
|
99.26% |
|
99.28% |
||||||||
(1) For the three and nine months ended
(2) Percentages rounded to two decimal places.
Contact: |
|
|
|
Frank Constantinople, SVP Investor Relations |
|
Tel: +1-203-504-1063 |
Tel: +1-212-377-8483 |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/aircastle-announces-third-quarter-2015-results-300170970.html
SOURCE
News Provided by Acquire Media