Attached files

file filename
8-K - FORM 8-K - Bristow Group Incd292897d8k.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 THIRD FISCAL QUARTER AND NINE-MONTH

PERIOD ENDED DECEMBER 31, 2011

 

   

RECORD NINE MONTH OPERATING REVENUE AND CASH FLOW OF $880.5 MILLION AND $193.9 MILLION

 

   

THIRD QUARTER EPS OF $0.70 ($0.76 ON AN ADJUSTED BASIS, WHICH EXCLUDES THE IMPACT OF ASSET DISPOSITION)

 

   

COMPANY REVISES RANGE ON FULL FISCAL YEAR 2012 EPS GUIDANCE DOWN TO $2.90 – $3.10, EXCLUDING THE IMPACT OF SPECIAL ITEMS AND ASSET DISPOSITION

HOUSTON, February 2, 2012 – Bristow Group Inc. (NYSE: BRS) today reported net income for the December 2011 quarter of $25.5 million, or $0.70 per diluted share, compared to net income of $41.8 million, or $1.13 per diluted share, in the same period a year ago. Adjusted net income, which excludes special items and asset disposition effects, was $27.8 million, or $0.76 per diluted share, for the December 2011 quarter, an increase from $26.3 million, or $0.71 per diluted share, for the December 2010 quarter.

Operating revenue for the December 2011 quarter increased 5% to $296.7 million from $282.6 million in the December 2010 quarter, with revenue growth in our Europe and West Africa Business Units being partially offset by lower revenue in our North America, Australia and Other International Business Units.

Adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”), which excludes special items and asset disposition effects, was $68.9 million for the December 2011 quarter compared to $64.4 million in the same period a year ago. Net cash provided by operating activities increased 67% to $76.9 million in the December 2011 quarter from $46.2 million in the December 2010 quarter and grew 68% to $193.9 million for the nine months ended December 31, 2011 from $115.4 million in the prior fiscal year-to-date period.


The December 2011 quarter’s financial performance was negatively affected by the following:

 

   

A $2.2 million decrease in earnings from unconsolidated affiliates, primarily resulting from the unfavorable impact of foreign currency exchange rate changes on earnings from our investment in Líder in Brazil, which is included in our Other International Business Unit, and

 

   

A $2.8 million loss on disposal of assets due primarily to $2.3 million of impairment charges recorded to reduce the carrying value of two aircraft held for sale.

Adjusted operating income and adjusted EBITDA improved over the December 2010 quarter primarily due to the revenue growth in Europe and West Africa, but also due to lower incentive compensation cost at the corporate level.

We continue to see significant growth opportunities across most of our major markets as tender activity is robust and as new work has started in the December 2011 quarter, with more work commencing in the March 2012 quarter and in fiscal year 2013.

“Results for the December quarter were in line with expectations that our second half of fiscal year 2012 will be better than the first half,” said William E. Chiles, President and Chief Executive Officer of Bristow Group. “Record operating revenue was driven by strength in Nigeria and the North Sea with revenue and margins in Australia improving sequentially combined with a slow but steady recovery in the U.S. Gulf of Mexico.”

“Going forward, we are still expecting improvement in our financial results for the rest of fiscal year 2012 driven by stronger levels of activity in our Europe, Australia and Other International Business Units; however, management is disappointed with our operating results and is taking significant action to address the bottom line.” Mr. Chiles added, “That being said, our record operating cash flows are providing us with higher levels of financial flexibility and are key to providing a more balanced return for our shareholders through dividends and a well-managed share buyback program.”

THIRD QUARTER FY2012 RESULTS

 

   

Operating revenue increased 5% to $296.7 million compared to $282.6 million in the same period a year ago.

 

   

Operating income decreased 6.6% to $43.6 million in the December 2011 quarter compared to $46.6 million in the December 2010 quarter. Adjusted operating income increased 7.5% to $46.4 million compared to $43.2 million in the December 2010 quarter.

 

   

Net income decreased by 38.9% to $25.5 million, or $0.70 per share, compared to $41.8 million, or $1.13 per diluted share, in the December 2010 quarter. Adjusted net income increased 5.7% to $27.8 million, or $0.76 per diluted share, compared to $26.3 million, or $0.71 per diluted share, in the December 2010 quarter.

 

   

Adjusted EBITDA increased 7% to $68.9 million for the December 2011 quarter compared to $64.4 million in the same period a year ago.

 

2


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

Our West Africa Business Unit saw increased flying activity over the prior year quarter as activity under new and existing contracts plus ad hoc flying more than 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 December 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 continues to see benefit from an increase in activity as drilling and completion permits are being issued; however, the pace of the new work coming on line is uncertain. We continue to see benefit from a reduction in cost structure for this business unit.

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 just recently been offset by new work. We are beginning to see the expected turnaround in this market, as revenue increased 10% and operating margin increased to 9.4% from 1.9% in the September 2011 quarter. We expect this improvement to continue in the March 2012 quarter.

We continue to see substantial growth opportunity in our Other International Business Unit as new aircraft commence work in a number of locations. However, our quarterly results continue to be impacted negatively by the effect of foreign currency exchange rate changes on our earnings from Líder in Brazil. Despite a loss on our earnings from Líder in the December quarter, our operating margin has improved across this business unit due to strong returns in other markets, including Malaysia.

YEAR-TO-DATE FY2012 RESULTS

 

   

Operating revenue increased 4.7% to $880.5 million compared to $841.2 million in the same period a year ago.

 

   

Operating income decreased 36.0% to $89.6 million compared to $139.9 million in the fiscal year 2011 period. Adjusted operating income decreased 9.7% to $119.9 million compared to $132.8 million in the fiscal year 2011 period.

 

   

Net income decreased 51.4% to $49.3 million, or $1.34 per diluted share, compared to $101.4 million, or $2.77 per diluted share, for the fiscal year 2011 period. Adjusted net income decreased 13.4% to $71.1 million, or $1.93 per diluted share, compared to $82.1 million, or $2.24 per diluted share, for the fiscal year 2011 period.

 

   

Adjusted EBITDA was $189.1 million compared to $195.2 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. On December 15, 2011, we entered into an accelerated share repurchase agreement with an independent financial institution. We paid $25 million to purchase shares of our common stock. Our effective per share purchase prices will be based generally on the average of the daily volume weighted average prices per share of our common stock, less a discount, calculated during an averaging period which began on December 20, 2011 and will last up to three months.

 

3


LEASING STRATEGY

We initiated a new financing strategy in the December 2011 quarter whereby we will be using operating leases to a greater extent than in the past. As part of this strategy, on December 29, 2011, we sold two aircraft for $47.9 million and entered into two separate agreements to lease back these aircraft, each with base terms of 60 months. Additionally, on December 30, 2011, we transferred our interest in two aircraft previously included in construction in progress within property and equipment on our condensed consolidated balance sheet in return for $23.4 million in progress payments previously paid on these aircraft. We also signed two separate agreements to lease back these aircraft, commencing at time of delivery, which is currently anticipated to be in June and July 2012. We expect to enter into more operating leases in future periods, with an initial aim for these leases to account for 20-30% of our Large Aircraft Equivalent (“LACE”) aircraft.

GUIDANCE

Bristow is revising the diluted earnings per share guidance provided in November 2011 for the full fiscal year 2012 of $3.05 to $3.30 down to $2.90 to $3.10 as a result of work shifting to fiscal year 2013 and the impact of foreign currency exchange rate changes in Brazil.

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.

“We continue to see success in implementing Bristow Value Added (“BVA”), with an almost doubling of operating cash flow in the first nine months of fiscal year 2012 from the prior year period,” said Jonathan E. Baliff, Senior Vice President and Chief Financial Officer of Bristow Group. “This cash flow generation combined with our strong balance sheet allows Bristow to have a safe financial profile, strategic flexibility, and creates a balanced return for shareholders through a growing dividend and opportunistic share repurchases.”

CONFERENCE CALL

Management will conduct a conference call starting at 10:00 a.m. ET (9:00 a.m. CT) on Friday, February 3, to review financial results for the fiscal year 2012 third quarter ended December 31, 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:

Via Webcast:

 

   

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

 

   

Live: Click on the link for “Bristow Group Fiscal 2012 Third 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 February 17, 2012 and may be accessed by calling toll free 1-800-406-7325, passcode: 4503255#

 

4


Via Telephone outside the U.S.:

 

   

Live: Dial 480-629-9771

 

   

Replay: A telephone replay will be available through February 17, 2012 and may be accessed by calling 303-590-3030, passcode: 4503255#

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 December 31, 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
December 31,
    Nine Months Ended
December 31,
 
     2011     2010     2011     2010  

Gross revenue:

        

Operating revenue from non-affiliates

   $ 290,848      $ 264,064      $ 856,657      $ 788,711   

Operating revenue from affiliates

     5,853        18,543        23,861        52,442   

Reimbursable revenue from non-affiliates

     34,557        34,918        102,531        80,914   

Reimbursable revenue from affiliates

     77        344        383        599   
  

 

 

   

 

 

   

 

 

   

 

 

 
     331,335        317,869        983,432        922,666   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expense:

        

Direct cost

     200,283        186,937        600,540        559,211   

Reimbursable expense

     33,258        34,548        99,162        79,746   

Impairment of inventories

     —          —          24,610        —     

Depreciation and amortization

     22,709        21,338        70,848        61,637   

General and administrative

     31,768        33,715        100,716        95,132   
  

 

 

   

 

 

   

 

 

   

 

 

 
     288,018        276,538        895,876        795,726   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gain (loss) on disposal of assets

     (2,865     (33     (3,060     3,582   

Earnings from unconsolidated affiliates, net of losses

     3,101        5,341        5,057        9,355   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     43,553        46,639        89,553        139,877   

Interest income

     129        417        453        877   

Interest expense

     (9,756     (13,773     (28,170     (36,263

Other income (expense), net

     (323     (2,792     608        (2,388
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before benefit (provision) for income taxes

     33,603        30,491        62,444        102,103   

Benefit (provision) for income taxes

     (7,118     11,823        (11,779     (33
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     26,485        42,314        50,665        102,070   

Net income attributable to noncontrolling interests

     (953     (555     (1,377     (623
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Bristow Group

   $ 25,532      $ 41,759      $ 49,288      $ 101,447   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share:

        

Basic

   $ 0.71      $ 1.15      $ 1.36      $ 2.82   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.70      $ 1.13      $ 1.34      $ 2.77   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 68,933      $ 64,435      $ 189,132      $ 195,221   

Adjusted operating income

   $ 46,418      $ 43,172      $ 119,900      $ 132,795   

Adjusted net income

   $ 27,790      $ 26,285      $ 71,089      $ 82,133   

Adjusted earnings per share

   $ 0.76      $ 0.71      $ 1.93      $ 2.24   

 

6


BRISTOW GROUP INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands)

 

     December 31,
2011
    March 31,
2011
 
     (Unaudited)        

ASSETS

  

Current assets:

    

Cash and cash equivalents

   $ 244,908      $ 116,361   

Accounts receivable from non-affiliates

     231,416        247,135   

Accounts receivable from affiliates

     9,533        15,384   

Inventories

     157,321        196,207   

Assets held for sale

     30,645        31,556   

Prepaid expenses and other current assets

     11,805        22,118   
  

 

 

   

 

 

 

Total current assets

     685,628        628,761   

Investment in unconsolidated affiliates

     199,901        208,634   

Property and equipment – at cost:

    

Land and buildings

     79,284        98,054   

Aircraft and equipment

     2,217,454        2,116,259   
  

 

 

   

 

 

 
     2,296,738        2,214,313   

Less – Accumulated depreciation and amortization

     (477,280     (446,431
  

 

 

   

 

 

 
     1,819,458        1,767,882   

Goodwill

     29,121        32,047   

Other assets

     31,909        38,030   
  

 

 

   

 

 

 

Total assets

   $ 2,766,017      $ 2,675,354   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ INVESTMENT

  

Current liabilities:

    

Accounts payable

   $ 38,172      $ 56,972   

Accrued wages, benefits and related taxes

     41,294        34,538   

Income taxes payable

     9,270        15,557   

Other accrued taxes

     3,596        4,048   

Deferred revenues

     9,168        9,613   

Accrued maintenance and repairs

     13,652        16,269   

Accrued interest

     8,087        2,279   

Other accrued liabilities

     19,973        19,613   

Deferred taxes

     6,164        12,176   

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

     14,893        8,979   
  

 

 

   

 

 

 

Total current liabilities

     164,269        180,044   

Long-term debt, less current maturities

     817,893        698,482   

Accrued pension liabilities

     97,222        99,645   

Other liabilities and deferred credits

     14,320        30,109   

Deferred taxes

     148,840        148,299   

Stockholders’ investment:

    

Common stock

     362        363   

Additional paid-in capital

     699,472        689,795   

Retained earnings

     984,573        951,660   

Accumulated other comprehensive loss

     (144,099     (130,117

Treasury shares

     (25,085     —     
  

 

 

   

 

 

 

Total Bristow Group Inc. stockholders’ investment

     1,515,223        1,511,701   

Noncontrolling interests

     8,250        7,074   
  

 

 

   

 

 

 

Total stockholders’ investment

     1,523,473        1,518,775   
  

 

 

   

 

 

 

Total liabilities and stockholders’ investment

   $ 2,766,017      $ 2,675,354   
  

 

 

   

 

 

 

 

7


BRISTOW GROUP INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

     Nine Months Ended
December 31,
 
     2011     2010  

Cash flows from operating activities:

    

Net income

   $ 50,665      $ 102,070   

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

    

Depreciation and amortization

     70,848        61,637   

Deferred income taxes

     (6,816     (3,648

Discount amortization on long-term debt

     2,507        2,360   

(Gain) loss on disposal of assets

     3,060        (3,582

Impairment of inventories

     24,610        —     

Gain on sale of joint ventures

     —          (572

Stock-based compensation

     9,664        10,763   

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

     7,716        (1,447

Tax benefit related to stock-based compensation

     (130     (230

Increase (decrease) in cash resulting from changes in:

    

Accounts receivable

     21,677        (26,514

Inventories

     6,921        (6,414

Prepaid expenses and other assets

     7,382        (8,365

Accounts payable

     (15,741     (3,546

Accrued liabilities

     8,741        (5,340

Other liabilities and deferred credits

     2,838        (1,773
  

 

 

   

 

 

 

Net cash provided by operating activities

     193,942        115,399   

Cash flows from investing activities:

    

Capital expenditures

     (250,425     (122,748

Deposits on assets held for sale

     —          1,000   

Proceeds from sale of joint ventures

     —          1,291   

Proceeds from asset dispositions

     103,537        17,175   
  

 

 

   

 

 

 

Net cash used in investing activities

     (146,888     (103,282

Cash flows from financing activities:

    

Proceeds from borrowings

     159,993        253,013   

Debt issuance costs

     (871     (3,339

Repayment of debt and debt redemption premiums

     (36,214     (246,553

Distributions to noncontrolling interest owners

     —          (637

Partial prepayment of put/call obligation

     (47     (44

Acquisition of noncontrolling interests

     (262     (800

Repurchase of common stock

     (25,085     —     

Common stock dividends paid

     (16,236     —     

Issuance of common stock

     2,611        754   

Tax benefit related to stock-based compensation

     130        230   
  

 

 

   

 

 

 

Net cash provided by financing activities

     84,019        2,624   

Effect of exchange rate changes on cash and cash equivalents

     (2,526     8,329   
  

 

 

   

 

 

 

Net increase in cash and cash equivalents

     128,547        23,070   

Cash and cash equivalents at beginning of period

     116,361        77,793   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 244,908      $ 100,863   
  

 

 

   

 

 

 

 

8


BRISTOW GROUP INC. AND SUBSIDIARIES

SELECTED OPERATING DATA

(In thousands, except flight hours and percentages)

(Unaudited)

 

     Three Months  Ended
December 31,
    Nine Months  Ended
December 31,
 
     2011     2010     2011     2010  

Flight hours (excludes Bristow Academy and unconsolidated affiliates):

        

Europe

     14,009        13,676        43,532        41,075   

West Africa

     11,034        9,885        31,283        29,217   

North America

     17,609        20,079        58,901        64,762   

Australia

     2,425        3,234        8,186        9,793   

Other International

     5,772        11,417        19,008        35,471   
  

 

 

   

 

 

   

 

 

   

 

 

 
     50,849        58,291        160,910        180,318   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating revenue:

        

Europe

   $ 106,837      $ 100,094      $ 328,827      $ 283,691   

West Africa

     66,866        52,568        180,193        166,443   

North America

     42,430        45,397        134,203        151,771   

Australia

     33,490        37,930        104,879        105,923   

Other International

     37,207        41,175        106,947        109,757   

Corporate and other

     10,261        6,454        26,543        25,398   

Intrasegment eliminations

     (390     (1,011     (1,074     (1,830
  

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated total

   $ 296,701      $ 282,607      $ 880,518      $ 841,153   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss):

        

Europe

   $ 20,792      $ 25,470      $ 67,627      $ 65,381   

West Africa

     18,130        15,995        45,481        48,789   

North America

     1,834        1,917        5,989        16,129   

Australia

     3,139        7,139        8,239        21,185   

Other International

     12,453        11,595        26,452        24,962   

Corporate and other

     (9,930     (15,444     (61,175     (40,151

Gain (loss) on disposal of other assets

     (2,865     (33     (3,060     3,582   
  

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated total

   $ 43,553      $ 46,639      $ 89,553      $ 139,877   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating margin:

        

Europe

     19.5     25.4     20.6     23.0

West Africa

     27.1     30.4     25.2     29.3

North America

     4.3     4.2     4.5     10.6

Australia

     9.4     18.8     7.9     20.0

Other International

     33.5     28.2     24.7     22.7

Consolidated total

     14.7     16.5     10.2     16.6

 

9


BRISTOW GROUP INC. AND SUBSIDIARIES

AIRCRAFT COUNT

As of December 31, 2011

 

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

Europe

     —           15         42         —           —           57         64         121   

West Africa

     12         25         7         —           4         48         —           48   

North America

     67         24         2         —           —           93         —           93   

Australia

     2         10         18         —           —           30         —           30   

Other International

     5         44         16         —           —           65         122         187   

Corporate and other

     —           —           —           71         —           71         —           71   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     86         118         85         71         4         364         186         550   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Aircraft not currently in fleet: (3)

                       

On order

     —           —           16         —           —           16         

Under option

     —           12         28         —           —           40         

 

(1)

Includes 16 aircraft held for sale and 41 leased aircraft as follows:

 

     Held for Sale Aircraft in Consolidated Fleet  
     Helicopters                
     Small      Medium      Large      Training      Fixed
Wing
     Total  

Europe

     —           2         3         —           —           5   

West Africa

     2         1         —           —           —           3   

North America

     —           1         —           —           —           1   

Australia

     —           1         3         —           —           4   

Other International

     —           3         —           —           —           3   

Corporate and other

     —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     2         8         6         —           —           16   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     Leased Aircraft in Consolidated Fleet  
     Helicopters                
     Small      Medium      Large      Training      Fixed
Wing
     Total  

Europe

     —           —           3         —           —           3   

West Africa

     —           —           —           —           1         1   

North America

     1         9         2         —           —           12   

Australia

     2         —           —           —           —           2   

Other International

     —           —           —           —           —           —     

Corporate and other

     —           —           —           23         —           23   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3         9         5         23         1         41   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(2) 

The 186 aircraft operated by our unconsolidated affiliates do not include those aircraft leased from us.

 

(3) 

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

 

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     Nine Months Ended  
     December 31,     December 31,  
     2011     2010     2011     2010  
     (In thousands, except per share amounts)  

Adjusted EBITDA

   $ 68,933      $ 64,435      $ 189,132      $ 195,221   

Gain (loss) on disposal of assets

     (2,865     (33     (3,060     3,582   

Special items

     —          1,200        (24,610     1,200   

Interest expense

     (9,756     (13,773     (28,170     (36,263

Depreciation and amortization

     (22,709     (21,338     (70,848     (61,637

Benefit (provision) for income taxes

     (7,118     11,823        (11,779     (33
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 26,485      $ 42,314      $ 50,665      $ 102,070   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

   $ 46,418      $ 43,172      $ 119,900      $ 132,795   

Gain (loss) on disposal of assets

     (2,865     (33     (3,060     3,582   

Special items

     —          3,500        (27,287     3,500   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

   $ 43,553      $ 46,639      $ 89,553      $ 139,877   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

   $ 27,790      $ 26,285      $ 71,089      $ 82,133   

Gain (loss) on disposal of assets

     (2,258     (27     (2,482     2,972   

Special items

     —          15,501        (19,319     16,342   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Bristow Group

   $ 25,532      $ 41,759      $ 49,288      $ 101,447   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings per share

   $ 0.76      $ 0.71      $ 1.93      $ 2.24   

Gain (loss) on disposal of assets

     (0.06     —          (0.07     0.08   

Special items

     —          0.42        (0.53     0.45   

Earnings per share

     0.70        1.13        1.34        2.77   

 

11


     Three Months Ended
December 31, 2010
 
     Adjusted
Operating

Income
    Adjusted
EBITDA
    Adjusted
Net Income
    Adjusted
Diluted
Earnings
Per
Share
 
     (In thousands, except per share amounts)  

Power-by-the-hour credit

   $ 3,500      $ 3,500      $ 2,894      $ 0.08   

Retirement of 6 1/8% Senior Notes  

            (2,300     (3,966     (0.11

Tax items  

            —          16,573        0.45   
  

 

 

   

 

 

   

 

 

   

Total special items

   $ 3,500      $ 1,200      $ 15,501        0.42   
  

 

 

   

 

 

   

 

 

   
     Nine Months Ended
December 31, 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
  

 

 

   

 

 

   

 

 

   
     Nine Months Ended
December 31, 2010
 
     Adjusted
Operating

Income
    Adjusted
EBITDA
    Adjusted Net
Income
    Adjusted
Diluted
Earnings
Per
Share
 
     (In thousands, except per share amounts)  

Power-by-the-hour credit

   $ 3,500      $ 3,500      $ 2,904      $ 0.08   

Retirement of 6 1/8% Senior Notes  

            (2,300     (3,900     (0.11

Tax items  

            —          17,338        0.47   
  

 

 

   

 

 

   

 

 

   

Total special items

   $ 3,500      $ 1,200      $ 16,342        0.45   
  

 

 

   

 

 

   

 

 

   

# # #

 

12