Attached files

file filename
8-K - FORM 8-K - Bristow Group Incd251642d8k.htm

Exhibit 99.1

LOGO

FOR IMMEDIATE RELEASE

 

     

News Release

     

Linda McNeill

     

Investor Relations

     

(713) 267-7622

BRISTOW GROUP REPORTS FINANCIAL PERFORMANCE FOR

ITS 2012 SECOND FISCAL QUARTER AND SIX-MONTH

PERIOD ENDED SEPTEMBER 30, 2011

 

 

 

QUARTER AND SIX MONTH EPS OF $0.07 AND $0.65 WITH QUARTER AND SIX MONTH ADJUSTED EPS OF $0.63 AND $1.18, WHICH EXCLUDES NON-CASH ASSET IMPAIRMENT CHARGES OF $27.3 MILLION AND ASSET DISPOSITION EFFECTS

 

 

 

OPERATING CASH FLOW OF $117 MILLION FOR THE SIX MONTHS ENDED SEPTEMBER 30, 2011, ALMOST DOUBLE THE $69 MILLION IN THE PRIOR YEAR’S PERIOD

 

 

 

COMPANY REVISES RANGE ON FULL FISCAL YEAR 2012 EPS GUIDANCE TO $3.05 - $3.30, EXCLUDING SPECIAL ITEMS AND ASSET DISPOSITION EFFECTS

 

 

 

COMPANY ANNOUNCES UP TO $100 MILLION SHARE BUYBACK PROGRAM

HOUSTON, November 7, 2011 – Bristow Group Inc. (NYSE: BRS) today reported net income for the September 2011 quarter of $2.7 million, or $0.07 per diluted share, compared to net income of $38.9 million, or $1.06 per diluted share, in the same period a year ago. Adjusted net income, excluding non-cash asset impairment charges of $27.3 million and asset disposition effects, for the September 2011 quarter was $23.3 million, or $0.63 per diluted share, compared to $37.1 million, or $1.01 per diluted share, in the September 2010 quarter.

Operating revenue for the September 2011 quarter increased 4% to $297.1 million from $286.5 million in the September 2010 quarter. Adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”), which excludes special items and asset disposition effects, was $62.1 million for the September 2011 quarter compared to $72.7 million in the same period a year ago. Net cash provided by operating activities increased to $64.1 million in the September 2011 quarter from $43.5 million in the September 2010 quarter and to $117.0 million for the six months ended September 30, 2011 from $69.2 million in the prior fiscal year-to-date period.

The September 2011 quarter’s financial performance was negatively affected by several factors, including:

 

 

 

A $24.6 million write-down of inventory spare parts to lower of cost or market as management has made the determination to operate certain older aircraft types for a shorter period than originally anticipated,

 

1


 

 

An $8.8 million decrease in earnings from unconsolidated affiliates, primarily resulting from an unfavorable impact of exchange rate changes on earnings from our investment in Líder in Brazil, which is reflected in our Other International Business Unit,

 

 

 

An impairment charge of $2.7 million recorded in depreciation and amortization resulting from the abandonment of certain assets located in Creole, Louisiana and used in our North America Business Unit as we ceased operations from that location, and

 

 

 

A loss on disposal of assets of $1.6 million, primarily due to a $1.1 million loss on the disposal of a fixed wing aircraft previously operating in Nigeria that was damaged in an incident upon landing and a $0.4 million impairment charge to reduce the carrying value of three aircraft held for sale, which compares to a gain on disposal of assets of $1.9 million in the September 2010 quarter.

In addition to these items, cost increases across most of our business units have outpaced revenue growth when compared to the prior year quarter. We continue to see significant growth opportunities across most of our major markets as tender activity is robust and as new work starts in the second half of fiscal year 2012 and in fiscal year 2013. However, costs we incurred in advance of this activity (either to start up new operations or to maintain resources that will be needed in future periods), have resulted in increased operating expense in excess of revenue growth in the September 2011 quarter.

Our management reviews our operating results when adjusted for certain items not considered to be part of our normal and recurring operations, which includes gains or losses on asset dispositions and any special items during the reporting period. During the September 2011 quarter, the write-down of inventory spare parts, and the impairment charge on the abandonment of assets at the Creole, Louisiana location have been identified as special items. After adjusting for these items and for losses on asset dispositions, our adjusted operating income, adjusted EBITDA, adjusted net income and adjusted earnings per share were $38.5 million, $62.1 million, $23.3 million and $0.63, respectively, which all decreased from the prior year quarter as a result of reduced earnings from Líder and the cost increases noted above. No special items were identified for the September 2010 quarter.

“Growth across all of our regions is accelerating with new aircraft adding value for our clients in the latter half of this fiscal year and in fiscal year 2013,” said William E. Chiles, President and Chief Executive Officer of Bristow Group. “However, we are dissatisfied with the quarter’s results which were impacted by the need to incur additional costs ahead of this activity. This has resulted in increased operating expense in excess of revenue growth in the current quarter and deterioration in operating margin today to support future growth.”

Mr. Chiles reiterated, “Going forward, we are expecting stronger levels of activity in our Europe, Australia and Other International Business Units; but the higher costs for future growth during the first half of this fiscal year have led to a revision of our earnings per share guidance range for the current fiscal year. Despite these costs, we continued to generate record operating cash flows during fiscal year 2012 which were considerably stronger than fiscal year 2011. We also expect sequential improvement in our financial results and continue to anticipate a stronger second half compared to the first half of fiscal year 2012, particularly in the fourth quarter.”

 

2


SECOND QUARTER FY2012 RESULTS

 

 

 

Operating revenue increased 4% to $297.1 million compared to $286.5 million in the same period a year ago.

 

 

 

Operating income decreased $44.0 million to $9.6 million in the September 2011 quarter compared to $53.6 million in the September 2010 quarter. Adjusted operating income decreased 25.5% to $38.5 million compared to $51.7 million in the September 2010 quarter.

 

 

 

Net income decreased by $36.2 million to $2.7 million, or $0.07 per share, compared to $38.9 million, or $1.06 per diluted share, in the September 2010 quarter. Adjusted net income decreased 37.3% to $23.3 million, or $0.63 per diluted share, compared to $37.1 million, or $1.01 per diluted share, in the September 2010 quarter.

 

 

 

Adjusted EBITDA was $62.1 million for the September 2011 quarter compared to $72.7 million in the same period a year ago.

Our Europe Business Unit saw an increase in flying activity over the prior year quarter as a result of new contracts with existing clients, which resulted in increased operating income. However, operating margin decreased slightly despite the increase in operating revenue and operating income as a result of increased salaries and benefits, maintenance, insurance and fuel costs.

Our West Africa Business Unit saw increased flying activity over the prior year quarter as activity associated with three new contracts and activity under existing contracts offset the impact of the non-renewal of a major contract in the prior fiscal year. Despite the increase in operating revenue, operating income and margin for West Africa decreased in the September 2011 quarter primarily as a result of an increase in operating expense and the non-renewal of the major contract in the prior fiscal year.

Our North America Business Unit saw some benefit in the current quarter from an increase in activity as drilling and completion permits are being issued at an increasing pace. We are also seeing the benefit from a reduction in cost structure. Operating revenue, operating income and operating margin improved sequentially over the June 2011 quarter. When excluding the impact of the impairment of the Creole, Louisiana assets, operating margin improved from 3.6% in the June 2011 quarter to 11.0% in the September 2011 quarter. Based on current discussions with our major clients, especially concerning activity for large aircraft, we anticipate the level of activity in the Gulf to continue to improve during the second half of fiscal year 2012.

Our Australia Business Unit saw a decrease in revenue over the prior year quarter resulting from the loss of a major contract in May 2011, which has not been offset by new work. We are expecting a turnaround in this market over the second half of fiscal year 2012, especially in the fourth quarter, as new work begins. This new work is expected to replace the work from the contract loss in May 2011. The level of fixed cost we are carrying in anticipation of the increased activity, coupled with the decrease in revenue, has resulted in a substantial decrease in operating income and operating margin compared with the prior year period. We expect to see considerable improvement in operating income and operating margin in the second half of fiscal year 2012.

We continue to see substantial growth opportunity in our Other International Business Unit. However, in the current quarter we realized a loss from Líder due to foreign currency exchange rate changes. Additionally, our results were impacted by cessation of operations in Libya. We are also incurring start up costs in new markets for operations that will begin later in fiscal year 2012. Depending on exchange rate movements in Brazil and the timing of the start ups, we expect to recover much of the lost income and margin over the second half of the fiscal year.

 

3


YEAR-TO-DATE FY2012 RESULTS

 

 

 

Operating revenue increased 4.5% to $583.8 million compared to $558.5 million in the same period a year ago.

 

 

 

Operating income decreased 50.7% to $46.0 million compared to $93.2 million in the fiscal year 2011 period. Adjusted operating income decreased 18% to $73.5 million compared to $89.6 million in the fiscal year 2011 period.

 

 

 

Net income decreased 60.2% to $23.8 million, or $0.65 per diluted share, compared to $59.7 million, or $1.63 per diluted share, for the six months ended September 30, 2010. Adjusted net income decreased 23.8% to $43.2 million, or $1.18 per diluted share, compared to $56.7 million, or $1.55 per diluted share, for the six months ended September 30, 2010.

 

 

 

Adjusted EBITDA was $120.2 million for the six months ended September 30, 2011 compared to $130.8 million in the same period a year ago.

SHARE BUY-BACK

In November 2011, our board of directors authorized us to spend up to $100 million to repurchase shares of our common stock. The timing and method of any repurchases will depend on a variety of factors, including market conditions, is subject to our results of operations, financial condition, cash requirements and other factors, and may be suspended or discontinued at any time.

GUIDANCE

Bristow is revising the diluted earnings per share guidance provided in May 2011 for the full fiscal year 2012 of $3.55 to $3.90 to a range of $3.05 to $3.30.

As a reminder, our GAAP earnings per share guidance does not include gains and losses on disposals of assets as well as special items because their timing and amounts are more variable and less predictable. This guidance is based on current foreign currency exchange rates. In providing this guidance, the Company has not included the impact of any changes in accounting standards and any impact from significant acquisitions or divestitures. Changes in events or other circumstances that the Company does not currently anticipate or predict could result in earnings per share for fiscal year 2012 that are significantly above or below this guidance. Factors that could cause such changes are described below under Forward-Looking Statements Disclosure.

“Despite the impact of higher than anticipated cost levels in the current quarter to advance revenue growth expected from several large awards, we continue to see success in implementing Bristow Value Added (BVA), with an almost doubling of operating cash flow in the first half of fiscal year 2012 from the prior year period,” said Jonathan E. Baliff, Senior Vice President and Chief Financial Officer of Bristow Group. “We expect to continue generating significant cash flow while maintaining prudent balance sheet management and financial strength which provides the underpinnings for the stock buyback authorization and a balanced return for our shareholders.”

CONFERENCE CALL

Management will conduct a conference call starting at 10:00 a.m. ET (9:00 a.m. CT) on Tuesday, November 8, to review financial results for the fiscal year 2012 second quarter ended September 30, 2011. This release and the most recent investor slide presentation are available in the investor relations area of our web page at www.bristowgroup.com. The conference call can be accessed as follows:

 

4


Via Webcast:

 

 

 

Visit Bristow Group’s investor relations Web page at www.bristowgroup.com

 

 

 

Live: Click on the link for “Bristow Group Fiscal 2012 Second Quarter Earnings Conference Call”

 

 

 

Replay: A replay via webcast will be available approximately one hour after the call’s completion and will be accessible for approximately 90 days

Via Telephone within the U.S.:

 

 

 

Live: Dial toll free 1-877-941-8609

 

 

 

Replay: A telephone replay will be available through November 22, 2011 and may be accessed by calling toll free 1-800-406-7325, passcode: 4476349#

Via Telephone outside the U.S.:

 

 

 

Live: Dial 480-629-9818

 

 

 

Replay: A telephone replay will be available through November 22, 2011 and may be accessed by calling 303-590-3030, passcode: 4476349#

ABOUT BRISTOW GROUP INC.

Bristow Group Inc. is the leading provider of helicopter services to the worldwide offshore energy industry based on the number of aircraft operated and one of two helicopter service providers to the offshore energy industry with global operations. The Company has major transportation operations in the North Sea, Nigeria and the U.S. Gulf of Mexico, and in most of the other major offshore oil and gas producing regions of the world, including Alaska, Australia, Brazil, Russia and Trinidad. For more information, visit the Company’s website at www.bristowgroup.com.

FORWARD-LOOKING STATEMENTS DISCLOSURE

Statements contained in this news release that state the Company’s or management’s intentions, hopes, beliefs, expectations or predictions of the future are forward-looking statements. These forward-looking statements include statements regarding earnings guidance, capital allocation strategy, the impact of activity levels, business performance, and other market and industry conditions. It is important to note that the Company’s actual results could differ materially from those projected in such forward-looking statements. Additional information concerning factors that could cause actual results to differ materially from those in the forward-looking statements is contained from time to time in the Company’s SEC filings, including but not limited to the Company’s quarterly report on Form 10-Q for the quarter ended September 30, 2011 and the annual report on Form 10-K for the fiscal year ended March 31, 2011. Bristow Group Inc. disclaims any intention or obligation to revise any forward-looking statements, including financial estimates, whether as a result of new information, future events or otherwise.

(financial tables follow)

 

5


BRISTOW GROUP INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(In thousands, except per share amounts)

 

     Three Months  Ended
September 30,
    Six Months  Ended
September 30,
 
     2011     2010     2011     2010  

Gross revenue:

        

Operating revenue from non-affiliates

   $ 288,780      $ 270,053      $ 565,809      $ 524,647   

Operating revenue from affiliates

     8,276        16,484        18,008        33,899   

Reimbursable revenue from non-affiliates

     33,673        25,933        67,974        45,996   

Reimbursable revenue from affiliates

     263        89        306        255   
  

 

 

   

 

 

   

 

 

   

 

 

 
     330,992        312,559        652,097        604,797   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expense:

        

Direct cost

     203,635        189,110        400,257        372,274   

Reimbursable expense

     32,770        25,020        65,904        45,198   

Impairment of inventories

     24,610        —          24,610        —     

Depreciation and amortization

     25,431        20,968        48,139        40,299   

General and administrative

     29,303        30,515        68,948        61,417   
  

 

 

   

 

 

   

 

 

   

 

 

 
     315,749        265,613        607,858        519,188   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gain (loss) on disposal of assets

     (1,611     1,897        (195     3,615   

Earnings from unconsolidated affiliates, net of losses

     (4,037     4,716        1,956        4,014   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     9,595        53,559        46,000        93,238   

Interest income

     153        168        324        460   

Interest expense

     (9,459     (11,452     (18,414     (22,490

Other income (expense), net

     727        (111     931        404   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before benefit (provision) for income taxes

     1,016        42,164        28,841        71,612   

Benefit (provision) for income taxes

     1,945        (3,316     (4,661     (11,856
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     2,961        38,848        24,180        59,756   

Net income attributable to noncontrolling interests

     (250     32        (424     (68
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Bristow Group

   $ 2,711      $ 38,880      $ 23,756      $ 59,688   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share:

        

Basic

   $ 0.07      $ 1.07      $ 0.66      $ 1.66   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.07      $ 1.06      $ 0.65      $ 1.63   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 62,127      $ 72,687      $ 120,199      $ 130,786   

Adjusted operating income

   $ 38,493      $ 51,662      $ 73,482      $ 89,623   

Adjusted net income

   $ 23,287      $ 37,132      $ 43,227      $ 56,720   

Adjusted earnings per share

   $ 0.63      $ 1.01      $ 1.18      $ 1.55   

 

6


BRISTOW GROUP INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands)

 

     September 30,
2011
    March 31,
2011
 
     (Unaudited)        

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 140,279      $ 116,361   

Accounts receivable from non-affiliates

     259,204        247,135   

Accounts receivable from affiliates

     8,400        15,384   

Inventories

     157,266        196,207   

Assets held for sale

     31,642        31,556   

Prepaid expenses and other current assets

     14,431        22,118   
  

 

 

   

 

 

 

Total current assets

     611,222        628,761   

Investment in unconsolidated affiliates

     202,437        208,634   

Property and equipment – at cost:

    

Land and buildings

     77,701        98,054   

Aircraft and equipment

     2,210,853        2,116,259   
  

 

 

   

 

 

 
     2,288,554        2,214,313   

Less – Accumulated depreciation and amortization

     (465,235     (446,431
  

 

 

   

 

 

 
     1,823,319        1,767,882   

Goodwill

     29,247        32,047   

Other assets

     34,193        38,030   
  

 

 

   

 

 

 

Total assets

   $ 2,700,418      $ 2,675,354   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ INVESTMENT

    

Current liabilities:

    

Accounts payable

   $ 47,008      $ 56,972   

Accrued wages, benefits and related taxes

     34,831        34,538   

Income taxes payable

     14,356        15,557   

Other accrued taxes

     5,276        4,048   

Deferred revenues

     11,560        9,613   

Accrued maintenance and repairs

     13,942        16,269   

Accrued interest

     2,268        2,279   

Other accrued liabilities

     19,689        19,613   

Deferred taxes

     7,020        12,176   

Short-term borrowings and current maturities of long-term debt

     13,273        8,979   
  

 

 

   

 

 

 

Total current liabilities

     169,223        180,044   

Long-term debt, less current maturities

     751,087        698,482   

Accrued pension liabilities

     97,237        99,645   

Other liabilities and deferred credits

     13,398        30,109   

Deferred taxes

     144,621        148,299   

Stockholders’ investment:

    

Common stock

     362        363   

Additional paid-in capital

     696,268        689,795   

Retained earnings

     964,444        951,660   

Accumulated other comprehensive loss

     (143,627     (130,117
  

 

 

   

 

 

 

Total Bristow Group Inc. stockholders’ investment

     1,517,447        1,511,701   

Noncontrolling interests

     7,405        7,074   
  

 

 

   

 

 

 

Total stockholders’ investment

     1,524,852        1,518,775   
  

 

 

   

 

 

 

Total liabilities and stockholders’ investment

   $ 2,700,418      $ 2,675,354   
  

 

 

   

 

 

 

 

7


BRISTOW GROUP INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

     Six Months  Ended
September 30,
 
     2011     2010  

Cash flows from operating activities:

    

Net income

   $ 24,180      $ 59,756   

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

    

Depreciation and amortization

     48,139        40,299   

Deferred income taxes

     (10,237     4,385   

Discount amortization on long-term debt

     1,666        1,565   

Gain (loss) on disposal of assets

     195        (3,615

Impairment of inventories

     24,610        —     

Gain on sale of joint ventures

     —          (572

Stock-based compensation

     7,480        8,019   

Equity in earnings from unconsolidated affiliates less than (in excess of) dividends received

     5,285        (890

Tax benefit related to stock-based compensation

     (109     (179

Increase (decrease) in cash resulting from changes in:

    

Accounts receivable

     (6,352     (24,940

Inventories

     7,916        (3,000

Prepaid expenses and other assets

     3,297        (14,363

Accounts payable

     5,382        9,774   

Accrued liabilities

     4,863        (2,917

Other liabilities and deferred credits

     678        (4,138
  

 

 

   

 

 

 

Net cash provided by operating activities

     116,993        69,184   

Cash flows from investing activities:

    

Capital expenditures

     (149,262     (63,943

Deposits on assets held for sale

     —          1,000   

Proceeds from sale of joint ventures

     —          1,291   

Proceeds from asset dispositions

     12,040        17,178   
  

 

 

   

 

 

 

Net cash used in investing activities

     (137,222     (44,474

Cash flows from financing activities:

    

Proceeds from borrowings

     88,493        10,012   

Repayment of debt and debt redemption premiums

     (32,518     (7,630

Distributions to noncontrolling interest owners

     —          (637

Partial prepayment of put/call obligation

     (31     (28

Acquisition of noncontrolling interest

     (262     (800

Common stock dividends paid

     (10,833     —     

Issuance of common stock

     1,629        111   

Tax benefit related to stock-based compensation

     109        179   
  

 

 

   

 

 

 

Net cash provided by financing activities

     46,587        1,207   

Effect of exchange rate changes on cash and cash equivalents

     (2,440     4,791   
  

 

 

   

 

 

 

Net increase in cash and cash equivalents

     23,918        30,708   

Cash and cash equivalents at beginning of period

     116,361        77,793   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 140,279      $ 108,501   
  

 

 

   

 

 

 

 

8


BRISTOW GROUP INC. AND SUBSIDIARIES

SELECTED OPERATING DATA

(In thousands, except flight hours and percentages)

(Unaudited)

 

     Three Months  Ended
September 30,
    Six Months  Ended
September 30,
 
     2011     2010     2011     2010  

Flight hours (excludes Bristow Academy and unconsolidated affiliates) :

        

Europe

     15,341        14,432        29,523        27,399   

West Africa

     10,620        9,572        20,249        19,332   

North America

     20,858        23,279        41,292        44,683   

Australia

     2,379        3,318        5,761        6,558   

Other International

     6,807        12,577        13,236        24,055   
  

 

 

   

 

 

   

 

 

   

 

 

 
     56,005        63,178        110,061        122,027   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating revenue:

        

Europe

   $ 113,702      $ 97,967      $ 221,990      $ 183,597   

West Africa

     61,076        56,225        113,327        113,875   

North America

     47,860        54,292        91,773        106,374   

Australia

     30,469        34,238        71,389        67,993   

Other International

     35,191        35,960        69,740        68,582   

Corporate and other

     9,435        8,362        16,282        18,944   

Intrasegment eliminations

     (677     (507     (684     (819
  

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated total

   $ 297,056      $ 286,537      $ 583,817      $ 558,546   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss):

        

Europe

   $ 23,586      $ 21,612      $ 46,835      $ 39,911   

West Africa

     16,120        17,158        27,351        32,794   

North America

     2,571        8,904        4,155        14,212   

Australia

     576        6,094        5,100        14,046   

Other International

     2,089        11,102        13,999        13,367   

Corporate and other

     (33,736     (13,208     (51,245     (24,707

Gain (loss) on disposal of other assets

     (1,611     1,897        (195     3,615   
  

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated total

   $ 9,595      $ 53,559      $ 46,000      $ 93,238   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating margin:

        

Europe

     20.7     22.1     21.1     21.7

West Africa

     26.4     30.5     24.1     28.8

North America

     5.4     16.4     4.5     13.4

Australia

     1.9     17.8     7.1     20.7

Other International

     5.9     30.9     20.1     19.5

Consolidated total

     3.2     18.7     7.9     16.7

 

9


BRISTOW GROUP INC. AND SUBSIDIARIES

AIRCRAFT COUNT

As of September 30, 2011

 

     Aircraft in Consolidated Fleet                
     Helicopters                              
     Small      Medium      Large      Training      Fixed
Wing
     Total (1)      Unconsolidated
Affiliates (2)
     Total  

Europe

     —           17         41         —           —           58         64         122   

West Africa

     12         26         7         —           3         48         —           48   

North America

     68         26         —           —           —           94         —           94   

Australia

     2         14         17         —           —           33         —           33   

Other International

     5         41         17         —           —           63         122         185   

Corporate and other

     —           —           —           70         —           70         —           70   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     87         124         82         70         3         366         186         552   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Aircraft not currently in fleet: (3)(4)

                       

On order

     —           —           10         —           —           10         

Under option

     —           12         25         —           —           37         

 

(1) 

Includes 19 aircraft held for sale.

(2) 

The 186 aircraft operated or managed by our unconsolidated affiliates are in addition to those aircraft leased from us.

(3) 

This table does not reflect aircraft which our unconsolidated affiliates may have on order or under option.

(4) 

Subsequent to September 30, 2011, we entered into agreements to purchase or lease 8 new technology large aircraft for approximately $144 million that are not reflected in the table above.

 

10


BRISTOW GROUP INC. AND SUBSIDIARIES

GAAP RECONCILIATIONS

These financial measures have not been prepared in accordance with generally accepted accounting principles (“GAAP”) and have not been audited or reviewed by our independent auditor. These financial measures are therefore considered non-GAAP financial measures. Adjusted EBITDA is calculated by taking our net income and adjusting for interest expense, depreciation and amortization, benefit (provision) for income taxes, gain (loss) on disposal of assets and special items, if any. Adjusted operating income, adjusted net income and adjusted diluted earnings per share are each adjusted for gain (loss) on disposal of assets and special items, if any, during the reported periods. Management believes these non-GAAP financial measures provide meaningful supplemental information regarding our results because they exclude amounts that management does not consider part of our normal and recurring operations when assessing and measuring the operational and financial performance of the organization. A description of the adjustments to and reconciliations of these non-GAAP financial measures to the most comparable GAAP financial measures is as follows:

 

     Three Months  Ended
September 30,
    Six Months  Ended
September 30,
 
     2011     2010     2011     2010  
     (In thousands, except per share amounts)  

Adjusted EBITDA

   $ 62,127      $ 72,687      $ 120,199      $ 130,786   

Gain (loss) on disposal of assets

     (1,611     1,897        (195     3,615   

Special items

     (24,610     —          (24,610     —     

Interest expense

     (9,459     (11,452     (18,414     (22,490

Depreciation and amortization

     (25,431     (20,968     (48,139     (40,299

Benefit (provision) for income taxes

     1,945        (3,316     (4,661     (11,856
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 2,961      $ 38,848      $ 24,180      $ 59,756   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

   $ 38,493      $ 51,662      $ 73,482      $ 89,623   

Gain (loss) on disposal of assets

     (1,611     1,897        (195     3,615   

Special items

     (27,287     —          (27,287     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

   $ 9,595      $ 53,559      $ 46,000      $ 93,238   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

   $ 23,287      $ 37,132      $ 43,227      $ 56,720   

Gain (loss) on disposal of assets

     (1,257     1,748        (152     2,968   

Special items

     (19,319     —          (19,319     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Bristow Group

   $ 2,711      $ 38,880      $ 23,756      $ 59,688   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings per share

   $ 0.63      $ 1.01      $ 1.18      $ 1.55   

Gain (loss) on disposal of assets

     (0.03     0.05        —          0.08   

Special items

     (0.53     —          (0.53     —     

Earnings per share

     0.07        1.06        0.65        1.63   

 

     Three and Six Months Ended
September 30, 2011
 
     Adjusted
Operating
Income
     Adjusted
EBITDA
     Adjusted
Net Income
     Adjusted
Diluted
Earnings
Per
Share
 
     (In thousands, except per share amounts)  

Impairment of inventories

   $ 24,610       $ 24,610       $ 17,579       $ 0.48   

Impairment of assets in Creole, Louisiana

     2,677         —           1,740         0.05   
  

 

 

    

 

 

    

 

 

    

Total special items

   $ 27,287       $ 24,610       $ 19,319         0.53   
  

 

 

    

 

 

    

 

 

    

# # #

 

11