Attached files

file filename
8-K - FORM 8-K - Aircastle LTDd682923d8k.htm
EX-99.2 - EX-99.2 - Aircastle LTDd682923dex992.htm

Exhibit 99.1

 

LOGO

FOR IMMEDIATE RELEASE

Contact:

Frank Constantinople, SVP Investor Relations

Tel: +1-203-504-1063

fconstantinople@aircastle.com

The IGB Group

Leon Berman

Tel: +1-212-477-8438

lberman@igbir.com

Aircastle Announces Fourth Quarter and Full Year 2013 Results

Board Declares First Quarter 2014 Dividend of $0.20 Per Common Share

Highlights

 

    Operating and finance lease revenue of $173.3 million for the fourth quarter and $661.1 million for the full year

 

    Net income of $48.4 million, or $0.60 per diluted common share for the fourth quarter, and $29.8 million, or $0.40 per diluted common share, for the full year

 

    Adjusted EBITDA1 of $196.0 million for the fourth quarter and $717.2 million for the full year

 

    Adjusted net income1 of $54.9 million, or $0.68 per diluted common share, for the fourth quarter and $59.3 million, or $0.80 per diluted common share, for the full year

 

    Fleet utilization of 99.5% for the fourth quarter and 98.7% the full year, with aircraft portfolio yield of 13.6% for both the fourth quarter and the full year

 

    Purchased eight aircraft during the fourth quarter for $472 million, and closed 25 aircraft investments in 2013 with a total cost of $1.45 billion

 

    Sold 22 aircraft during 2013 for $548 million; realized gain on sale of $37.2 million for the year

 

    Issued $400 million of 4.625% unsecured Senior Notes due 2018 during the fourth quarter

 

    31st consecutive quarterly dividend declared by Aircastle’s Board of Directors

 

    Established a joint venture with Ontario Teachers’ Pension Plan and we sold two A330 family aircraft to the joint venture in the fourth quarter

 

 

1  Refer to Supplemental Financial Information accompanying this press release for a reconciliation of GAAP to non-GAAP numbers.


Stamford, CT. February 25, 2014 – Aircastle Limited (the “Company” or “Aircastle”) (NYSE: AYR) reported fourth quarter 2013 net income of $48.4 million, or $0.60 per diluted common share and adjusted net income of $54.9 million, or $0.68 per diluted common share. Net income for the year ended December 31, 2013 was $29.8 million, or $0.40 per diluted common share, and adjusted net income was $59.3 million, or $0.80 per diluted common share. The fourth quarter results included total revenues of $192.0 million, an increase of 9%, versus $176.6 million in the fourth quarter of 2012. For the full year 2013 total revenues were $708.6 million, up 3% versus $686.6 million in 2012.

Commenting on the results, Ron Wainshal, Aircastle’s CEO, stated “Thanks to a strong fourth quarter, 2013 was a successful and important year for Aircastle, as we grew and upgraded our portfolio with $1.5 billion of investments and significant and profitable asset sales, including many end-of-life aircraft. We strengthened our shareholder base and capital structure through Marubeni’s strategic investment, a larger unencumbered asset base, several well priced debt financings and an expanded unsecured revolver. Aircastle delivered strong results including a full-year cash ROE of 12.1% and asset utilization of nearly 99%.

All in all, over the past twelve months I believe we significantly enhanced the Company’s competitive standing as a nimble and flexible value-oriented investor. As we enter 2014, we remain well positioned to capitalize on a robust acquisition pipeline, very attractive financial market conditions, a terrific team and operating platform and an improving demand environment for leased aircraft.”

Fourth Quarter Results

Lease rental and finance lease revenues for the fourth quarter were $173.3 million, up $11.3 million or 7% year over year, due primarily to the impact of new aircraft acquisitions of $33.5 million, partially offset by lower revenue due to aircraft sales of $16.8 million and the net year over year impact of lease extensions, transitions and terminations and other changes of $5.5 million.

Total revenues for the fourth quarter were $192.0 million, an increase of $15.4 million, or 9% from the previous year, reflecting higher lease rental and finance lease revenue of $11.3 million and higher maintenance revenue of $9.2 million associated with a year over year increase in lease transitions. These increases were partially offset by a decline in other revenues of $4.7 million reflecting early lease termination fees earned in the fourth quarter of 2012 and the maturity of a debt investment in the first quarter of 2013.

Adjusted EBITDA for the fourth quarter was $196.0 million, up $23.7 million, or 14% from the fourth quarter of 2012, due primarily to higher total revenues excluding amortization of net lease discounts and incentives of $15.8 million and higher gains from aircraft sales of $8.9 million. These improvements were partially offset by an increase in net operating expenses of $1.2 million.

Adjusted net income for the quarter was $54.9 million, up $18.5 million or 51%, year over year. The change reflects higher total revenues of $15.4 million, higher gains from the sale of aircraft of $8.9 million and lower aircraft impairment charges of $2.7 million. These improvements were partially offset by higher adjusted interest expense of $5.2 million, higher depreciation of $2.6 million and higher net operating expenses of $1.2 million.


Full Year Results

Lease rental and finance lease revenues for the full year were $661.1 million, up $29.2 million, or 5% year over year, reflecting the net impact of 41 aircraft acquisitions made during 2013 and 2012 totaling $103.0 million and higher full year finance lease revenues of $7.8 million. These increases were offset by lower lease rentals due to aircraft sales and disposals of $52.7 million and the impact of transitions, extensions and terminations and other changes totaling $28.8 million.

Total revenues for 2013 were $708.6 million, an increase of $22.1 million, up 3% from the previous year. The increase reflects higher lease rental and finance lease revenue of $29.2 million and higher maintenance revenue from lease terminations of $15.0 million. These increases were partially offset by an increase in the amortization of net lease discounts and lease incentives of $19.6 million associated with fleet expansion, and $2.6 million of lower other revenue, primarily from a debt investment which matured in the first quarter of 2013.

During the year we recorded maintenance revenue from seven scheduled lease terminations of $20.6 million versus $18.4 million for five scheduled lease terminations in 2012. In addition, we recorded $47.7 million of maintenance revenue from ten aircraft returned ahead of schedule in 2013, versus $34.9 million from ten aircraft that were returned early in 2012.

We recorded total non-cash impairment charges of $117.3 million in 2013 versus $96.5 million in 2012. The year over year increase was primarily driven by impairment charges taken during the third quarter 2013 annual fleet review, where we wrote down the value of six 747-400 converted freighters coming off lease in 2014. To date, three of these six converted freighters have been placed.

Adjusted EBITDA for the full year was $717.2 million, up $69.6 million or 11% versus 2012, due primarily to higher total revenues excluding amortization of net lease discounts and incentives of $41.6 million and higher gains from aircraft sales of $31.5 million. These improvements were partially offset by an increase in net operating expenses of $3.7 million.

Adjusted net income for the full year was $59.3 million compared to $57.0 million in 2012, an increase of $2.3 million. Higher total revenues of $22.1 million, higher gains from sale of aircraft of $31.5 million and higher other net income of $5.5 million were partially offset by higher aircraft impairment charges of $20.9 million, higher adjusted interest expense of $15.9 million, higher depreciation of $15.0 million, and higher SG&A, taxes and other expenses, net of $5.1 million.

Aviation Assets

During 2013, we acquired 25 aircraft investments for $1.45 billion. We also sold 22 aircraft for $548 million which resulted in a pre-tax gain of approximately $37.2 million for the year.

As of December 31, 2013, Aircastle owned 162 aircraft having a net book value of $5.2 billion.


    

Owned

Aircraft as of

December 31,

2011(1)

   

Owned

Aircraft as of

December 31,

2012(1)

   

Owned

Aircraft as of

December 31,

2013(1)

 

Flight Equipment Held for Lease ($ mils.)

   $ 4,388      $ 4,783      $ 5,190   

Unencumbered Flight Eqt. included in Flight Eqt. Held for Lease ($ mils.)

   $ 677      $ 2,092      $ 2,655   

Number of Aircraft

     144        159        162   

Number of Unencumbered Aircraft

     27        72        80   

Passenger Aircraft (% of NBV)

     69     71     81

Freighter Aircraft (% of NBV)

     31     29     19

Weighted Average Fleet Age – Combined (years)(2)

     10.9        10.7        9.9   

Weighted Average Remaining Combined Lease Term (years)(3)

     4.9        5.0        5.0   

Weighted Average Fleet Utilization for the year ended(4)

     99     99     99

Portfolio Yield for the year ended(5)

     14     14     14

 

(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 (years) by net book value.
(3) Weighted average remaining lease term (years) 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.

2013 Financing Activity

During 2013 we raised approximately $971 million of capital, including the following:

 

    Issuing 12,320,000 common shares to an affiliate of Marubeni Corporation, for gross proceeds of approximately $209 million, in the third quarter of 2013. Combined with additional subsequent purchases of Aircastle common shares in the secondary market, as of February 14, 2014, Marubeni Corporation owned approximately 20% of Aircastle’s issued and outstanding common shares.

 

    Issuing $400 million in aggregate principal amount of unsecured 4.625% Senior Notes due 2018, in the fourth quarter of 2013.

 

    Entering into $177 million of secured borrowings related to various aircraft.

 

    Increasing our unsecured revolving credit from $150 million to $335 million, expanding the bank group from four to seven global financial institutions and extending the maturity of the facility to a three year term expiring in August 2016. This revolving credit facility is currently undrawn.

In February 2014, we repaid the outstanding amount, plus accrued interest and fees, due under Securitization No. 1 and terminated the related swap for a total cash payment of $255 million. In February 2014, we also raised $303 million in secured financing for two B777-300ER and one A330-200 aircraft we acquired in 2013.


Joint Venture with Ontario Teachers’ Pension Plan

In December 2013, Aircastle formed a joint venture to invest in leased aircraft with an affiliate of Ontario Teachers’ Pension Plan. The joint venture’s first investment is two Airbus A330 family aircraft manufactured in 2013 that we sold to the joint venture, also in December 2013.

Teachers’ holds more than 5% of our common shares and, therefore, the joint venture and the sale of the initial Airbus A330 family aircraft are related party transactions under our related party policy. Accordingly, the formation of the joint venture and the sale of these aircraft was submitted to, and approved by, our Audit Committee under that policy.

Common Dividend

On February 21, 2014, Aircastle’s Board of Directors declared a first quarter 2014 cash dividend on its common shares of $0.20 per share, payable on March 14, 2014 to shareholders of record on March 7, 2014. This is our 31st consecutive dividend. During 2013, Aircastle increased the dividend to common shareholders to the current quarterly rate of $0.20 per share, a 21% increase over the quarterly rate at the end of 2012.

Conference Call

In connection with this earnings release, management will host an earnings conference call on Tuesday, February 25, 2014 at 10:00 A.M. Eastern time. All interested parties are welcome to participate on the live call. The conference call can be accessed by dialing (888) 556-4997 (from within the U.S. and Canada) or (719) 457-2628 (from outside of the U.S. and Canada) ten minutes prior to the scheduled start and referencing the passcode “6185816”.

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 Aircastle’s website.

For those who are not available to listen to the live call, a replay will be available until 1:00 P.M. Eastern time on Thursday, March 27, 2014 by dialing (888) 203-1112 (from within the U.S. and Canada) or (719) 457-0820 (from outside of the U.S. and Canada); please reference passcode “6185816”.


About Aircastle Limited

Aircastle Limited acquires, leases and sells commercial jet aircraft to airlines throughout the world. As of December 31, 2013, Aircastle’s aircraft portfolio consisted of 162 aircraft on lease with 64 customers located in 37 countries.

Safe Harbor

Certain items in this press release and other information we provide from time to time, may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 including, but 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 management’s current expectations and beliefs and are subject to a number of factors that could lead to actual results materially different from those described in the forward-looking statements; Aircastle can give no assurance that its expectations will be attained. Accordingly, you should not place undue reliance on any forward-looking statements contained in this report. Factors that could have a material adverse effect on our operations and future prospects or that could cause actual results to differ materially from Aircastle expectations include, but are not limited to, capital markets disruption or volatility which could adversely affect our continued ability to obtain additional capital to finance new investments or our working capital needs; government fiscal or tax policies, general economic and business conditions or other factors affecting demand for aircraft or aircraft values and lease rates; our continued ability to obtain favorable tax treatment in Bermuda, Ireland and other jurisdictions; our ability to pay dividends; high or volatile fuel prices, lack of access to capital, reduced load factors and/or reduced yields, operational disruptions caused by political unrest and other factors affecting the creditworthiness of our airline customers and their ability to continue to perform their obligations under our leases and other risks detailed from time to time in Aircastle’s filings with the SEC, including as previously disclosed in Aircastle’s 2012 Annual Report on Form 10-K, and elsewhere in this report. In addition, new risks and uncertainties emerge from time to time, and it is not possible for Aircastle to predict or assess the impact of every factor that may cause its actual results to differ from those contained in any forward-looking statements. Such forward-looking statements speak only as of the date of this report. Aircastle Limited expressly disclaims any obligation to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in its expectations with regard thereto or change in events, conditions or circumstances on which any statement is based.


Aircastle Limited and Subsidiaries

Consolidated Balance Sheets

(Dollars in thousands, except share data)

 

     December 31,  
     2012     2013  

ASSETS

    

Cash and cash equivalents

   $ 618,217      $ 654,613   

Accounts receivable

     5,625        2,825   

Restricted cash and cash equivalents

     111,942        122,773   

Restricted liquidity facility collateral

     107,000        107,000   

Flight equipment held for lease, net of accumulated depreciation of $1,305,064 and $1,430,325

     4,662,661        5,044,410   

Net investment in finance leases

     119,951        145,173   

Unconsolidated equity method investment

     —          21,123   

Aircraft purchase deposits

     131        10,000   

Other assets

     186,633        143,976   
  

 

 

   

 

 

 

Total assets

   $ 5,812,160      $ 6,251,893   
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

LIABILITIES

    

Borrowings from secured financings (including borrowings of ACS Ireland VIEs of $207,926 and $152,545, respectively)

   $ 1,848,034      $ 1,586,835   

Borrowings from unsecured financings

     1,750,642        2,150,527   

Accounts payable, accrued expenses and other liabilities

     108,593        111,661   

Lease rentals received in advance

     53,189        49,235   

Liquidity facility

     107,000        107,000   

Security deposits

     87,707        118,804   

Maintenance payments

     379,391        442,432   

Fair value of derivative liabilities

     61,978        39,992   
  

 

 

   

 

 

 

Total liabilities

     4,396,534        4,606,486   
  

 

 

   

 

 

 

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, 68,639,729 shares issued and outstanding at December 31, 2012; and 80,806,975 shares issued and outstanding at December 31, 2013

     686        808   

Additional paid-in capital

     1,360,555        1,562,106   

Retained earnings

     180,675        158,398   

Accumulated other comprehensive loss

     (126,290     (75,905
  

 

 

   

 

 

 

Total shareholders’ equity

     1,415,626        1,645,407   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 5,812,160      $ 6,251,893   
  

 

 

   

 

 

 


Aircastle Limited and Subsidiaries

Consolidated Statements of Operations

(Dollars in thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
     2012     2013     2012     2013  

Revenues:

        

Lease rental revenue

   $ 158,090      $ 169,273      $ 623,503      $ 644,929   

Finance lease revenue

     3,919        4,045        8,393        16,165   

Amortization of lease premiums, discounts and lease incentives

     (6,452     (6,884     (12,844     (32,411

Maintenance revenue

     16,194        25,359        53,320        68,342   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total lease rentals

     171,751        191,793        672,372        697,025   

Other revenue

     4,859        195        14,200        11,620   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     176,610        191,988        686,572        708,645   
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

        

Depreciation

     69,896        72,476        269,920        284,924   

Interest, net

     55,605        60,106        222,808        243,757   

Selling, general and administrative (including non-cash share based payment expense of $999 and $1,638 for the three months ended, and $4,232 and $4,569 for the twelve months ended December 31, 2012 and 2013, respectively)

     11,754        14,139        48,370        53,436   

Impairment of Aircraft

     7,667        4,971        96,454        117,306   

Maintenance and other costs

     2,713        2,167        14,656        13,631   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     147,635        153,859        652,208        713,054   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income:

        

Gain on sale of flight equipment

     2,685        11,619        5,747        37,220   

Other

     (2     1,116        602        6,132   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income

     2,683        12,735        6,349        43,352   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

     31,658        50,864        40,713        38,943   

Income tax provision

     1,869        2,496        7,845        9,215   

Earnings of unconsolidated equity method investment

     —          53        —          53   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 29,789      $ 48,421      $ 32,868      $ 29,781   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share — Basic:

        

Net income per share

   $ 0.43      $ 0.60      $ 0.46      $ 0.40   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share — Diluted:

        

Net income per share

   $ 0.43      $ 0.60      $ 0.46      $ 0.40   
  

 

 

   

 

 

   

 

 

   

 

 

 

Dividends declared per share

   $ 0.165      $ 0.20      $ 0.615      $ 0.695   
  

 

 

   

 

 

   

 

 

   

 

 

 


Aircastle Limited and Subsidiaries

Consolidated Statements of Cash Flows

(Dollars in thousands)

 

     Year Ended December 31,  
     2011     2012     2013  

Cash flows from operating activities:

      

Net income

   $ 124,270      $ 32,868      $ 29,781   

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

      

Depreciation

     242,103        269,920        284,924   

Amortization of deferred financing costs

     15,271        12,449        14,719   

Amortization of net lease discounts and lease incentives

     16,445        12,844        32,411   

Deferred income taxes

     5,615        6,828        4,416   

Non-cash share based payment expense

     5,786        4,232        4,569   

Net derivative loss reclassified into earnings

     23,078        30,777        33,265   

Ineffective portion of cash flow hedges

     (101     2,893        371   

Security deposits and maintenance payments included in earnings

     (35,500     (54,180     (60,112

Gain on the sale of flight equipment

     (39,092     (5,747     (37,220

Impairment of aircraft

     6,436        96,454        117,306   

Earnings of unconsolidated equity method investment, net of tax

     —          —          (53

Other

     742        (2,218     (5,641

Changes on certain assets and liabilities:

      

Accounts receivable

     (4,818     (2,530     3,397   

Restricted cash and cash equivalents related to operating activities

     4,418        —          —     

Other assets

     (2,675     919        1,164   

Accounts payable, accrued expenses and other liabilities

     (1,848     17,732        3,016   

Lease rentals received in advance

     (753     4,036        (2,276
  

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     359,377        427,277        424,037   
  

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

      

Acquisition and improvement of flight equipment

     (776,750     (693,227     (1,263,706

Proceeds from sale of flight equipment

     489,196        61,489        568,045   

Restricted cash and cash equivalents related to sale of flight equipment

     (35,762     35,762        —     

Aircraft purchase deposits and progress payments, net of returned deposits and aircraft sales deposits

     (122,069     (20,553     (6,094

Net investment in finance leases

     —          (91,500     (11,595

Collections on finance leases

     —          3,852        9,508   

Unconsolidated equity method investment and associated costs

     —          —          (20,189

Purchase of debt investment

     —          (43,626     —     

Principal repayments on debt investment

     —          6,585        42,001   

Other

     (35     (691     (903
  

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (445,420     (741,909     (682,933
  

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

      

Issuance of shares net of repurchases

     (91,610     (44,180     197,437   

Proceeds from notes and term debt financings

     669,047        1,459,690        563,230   

Securitization and term debt financing repayments

     (390,945     (847,415     (510,162

Deferred financing costs

     (20,179     (31,691     (10,865

Restricted secured liquidity facility collateral

     (35,000     3,000        —     

Secured liquidity facility collateral

     35,000        (3,000     —     

Restricted cash and cash equivalents related to security deposits and maintenance payments

     (25,056     99,748        (10,831

Security deposits received

     20,574        17,453        20,889   

Security deposits returned

     (7,914     (6,152     (5,104

Maintenance payments received

     122,050        142,122        179,789   

Maintenance payments returned

     (89,300     (57,822     (77,033

Payments for terminated cash flow hedges and payment for option

     —          (50,757     —     

Dividends paid

     (45,059     (43,669     (52,058
  

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

     141,608        637,327        295,292   
  

 

 

   

 

 

   

 

 

 

Net increase in cash and cash equivalents

     55,565        322,695        36,396   

Cash and cash equivalents at beginning of year

     239,957        295,522        618,217   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of year

   $ 295,522      $ 618,217      $ 654,613   
  

 

 

   

 

 

   

 

 

 


Aircastle Limited and Subsidiaries

Supplemental Financial Information

(Amount in thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2012      2013      2012      2013  

Revenues

   $ 176,610       $ 191,988       $ 686,572       $ 708,645   

EBITDA

   $ 163,611       $ 190,383       $ 546,285       $ 600,088   

Adjusted EBITDA

   $ 172,279       $ 195,965       $ 647,622       $ 717,209   

Adjusted net income

   $ 36,372       $ 54,899       $ 57,009       $ 59,260   

Adjusted net income allocable to common shares

   $ 36,079       $ 54,433       $ 56,539       $ 58,786   

Per common share - Basic

   $ 0.52       $ 0.68       $ 0.80       $ 0.80   

Per common share - Diluted

   $ 0.52       $ 0.68       $ 0.80       $ 0.80   

Basic common shares outstanding

     69,120         80,154         70,717         73,653   

Diluted common shares outstanding

     69,120         80,154         70,717         73,653   

Refer to the selected information accompanying this press release for a reconciliation of GAAP to Non-GAAP information.


Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

EBITDA and Adjusted EBITDA Reconciliation

(Dollars in thousands)

(Unaudited)

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
     2012      2013     2012     2013  

Net income

   $ 29,789       $ 48,421      $ 32,868      $ 29,781   

Depreciation

     69,896         72,476        269,920        284,924   

Amortization of net lease discounts and lease incentives

     6,452         6,884        12,844        32,411   

Interest, net

     55,605         60,106        222,808        243,757   

Income tax provision

     1,869         2,496        7,845        9,215   
  

 

 

    

 

 

   

 

 

   

 

 

 

EBITDA

     163,611         190,383        546,285        600,088   

Adjustments:

         

Impairment of aircraft

     7,667         4,971        96,454        117,306   

Non-cash share based payment expense

     999         1,638        4,232        4,569   

Loss (gain) on mark to market of interest rate derivative contracts

     2         (1,027     (597     (4,754

Contract termination expense

     —           —          1,248        —     
  

 

 

    

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 172,279       $ 195,965      $ 647,622      $ 717,209   
  

 

 

    

 

 

   

 

 

   

 

 

 

We define EBITDA as income 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-GAAP measure is helpful in identifying trends in our performance. Using EBITDA assists us in comparing our operating performance on a consistent basis by removing the impact of our capital structure (primarily interest charges on our outstanding debt) and asset base (primarily depreciation and amortization) from our operating results. We define Adjusted EBITDA as EBITDA (as defined above) further adjusted to give effect to adjustments required in calculating covenant ratios and compliance as that term is defined in the indenture governing our senior unsecured notes. Adjusted EBITDA is a material component of these covenants.


Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Adjusted Net Income (Loss) Reconciliation

(Dollars in thousands)

(Unaudited)

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
     2012      2013     2012     2013  
     (Dollars in thousands)  

Net income

   $ 29,789       $ 48,421      $ 32,868      $ 29,781   

Loan termination fee(1)

     —           —          —          2,954   

Ineffective portion and termination of hedges(1)

     1,053         171        2,893        2,393   

Loss (gain) on mark to market of interest rate derivative contracts(2)

     2         (1,027     (597     (4,754

Write-off of deferred financing fees(1)

     120         —          3,034        3,975   

Stock compensation expense(3)

     999         1,638        4,232        4,569   

Term Financing No. 1 hedge loss amortization charges(1)

     4,409         4,365        13,331        17,843   

Securitization No. 1 hedge loss amortization charges (1)

     —           1,331        —          2,499   

Contract termination expense

     —           —          1,248        —     
  

 

 

    

 

 

   

 

 

   

 

 

 

Adjusted net income

   $ 36,372       $ 54,899      $ 57,009      $ 59,260   
  

 

 

    

 

 

   

 

 

   

 

 

 

 

(1) Included in Interest, net.
(2) Included in Other income (expense).
(3) Included in Selling, general and administrative expenses.

Management believes that ANI, when viewed in conjunction with the Company’s results under US GAAP and the below reconciliation, provides useful information about operating and period-over-period performance, and provides additional information that is useful for evaluating the underlying operating performance of our business without regard to periodic reporting elements related to interest rate derivative accounting and gains or losses related to flight equipment and debt investments.


Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Cash Earnings and Cash ROE

(Dollars in thousands)

(Unaudited)

 

     2009     2010     2011     2012     2013  

Net cash provided by operating activities

   $ 327,641      $ 356,530      $ 359,377      $ 427,277      $ 424,037   

Collections on Finance Leases

     —          —          —          3,852        9,508   

Gain on Sale of Flight Equipment

     1,162        7,084        39,092        5,747        37,220   

Less: Depreciation

     (209,481     (220,476     (242,103     (269,920     (284,924
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash Earnings

   $ 119,322      $ 143,138      $ 156,366      $ 166,956      $ 185,841   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average Shareholder’s Equity

   $ 1,201,702      $ 1,316,978      $ 1,373,663      $ 1,410,117      $ 1,530,516   

Cash Earnings / Average Shareholder’s Equity

     9.9     10.9     11.4     11.8     12.1

Note: Average Shareholder’s Equity is the sum of the current and prior year shareholder’s equity divided by two. 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.


Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Reconciliation of Net Income Allocable to Common Shares

(In thousands)

(Unaudited)

 

     Three Months Ended
December 31, 2013
    Twelve Months Ended
December 31, 2013
 
     Shares     Percent(2)     Shares     Percent(2)  

Weighted-average shares:

        

Common shares outstanding – Basic

     80,154        99.15     73,653        99.20

Unvested restricted common shares

     686        0.85     594        0.80
  

 

 

   

 

 

   

 

 

   

 

 

 

Total weighted-average shares outstanding

     80,839        100.00     74,247        100.00
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income allocation

        

Net income

   $ 48,421        100.00   $ 29,781        100.00

Distributed and undistributed earnings allocated to unvested restricted shares

     (411     (0.85 %)      (238     (0.80 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings available to common shares

   $ 48,010        99.15   $ 29,543        99.20
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income allocation

        

Adjusted net income

   $ 54,899        100.00   $ 59,260        100.00

Amounts allocated to unvested restricted shares

     (466     (0.85 %)      (474     (0.80 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Amounts allocated to common shares

   $ 54,433        99.15   $ 58,786        99.20
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) For the three and twelve months ended December 31, 2013, the company had no dilutive shares.
(2) Percentages rounded to two decimal places.


Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Reconciliation of Net Income Allocable to Common Shares

(In thousands)

(Unaudited)

 

     Three Months Ended
December 31, 2012
    Twelve Months Ended
December 31, 2012
 
     Shares     Percent(2)     Shares     Percent(2)  

Weighted-average shares:

        

Common shares outstanding – Basic

     69,120        99.19     70,717        99.18

Unvested restricted common shares

     561        0.81     588        0.82
  

 

 

   

 

 

   

 

 

   

 

 

 

Total weighted-average shares outstanding

     69,681        100.00     71,305        100.00
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income allocation

        

Net income

   $ 29,789        100.00   $ 32,868        100.00

Distributed and undistributed earnings allocated to unvested restricted shares

     (240     (0.81 %)      (271     (0.82 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings available to common shares

   $ 29,549        99.19   $ 32,597        99.18
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income (loss) allocation

        

Adjusted net income

   $ 36,372        100.00   $ 57,009        100.00

Amounts allocated to unvested restricted shares

     (293     (0.81 %)      (470     (0.82 %) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Amounts allocated to common shares

   $ 36,079        99.19   $ 56,539        99.18
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) For the three and twelve months ended December 31, 2012, the company had no dilutive shares.
(2) Percentages rounded to two decimal places.