STAMFORD, Conn., Aug. 4, 2016 /PRNewswire/ --

Key Financial Metrics

  • Total revenues were $190.0 million for the second quarter of 2016
  • Total lease rental and finance and sales-type lease revenues were $180.3 million
  • Net income was $20.0 million, or $0.25 per diluted common share
  • Adjusted net income was $24.2 million, or $0.31 per diluted common share
  • Adjusted EBITDA was $182.4 million for the second quarter
  • Cash ROE was 14.0%; net cash interest margin was 8.5%

Highlights

  • Acquired nineteen aircraft for $560 million during the quarter
  • Obtained $1.1 billion in new financing year-to-date, including a $400 million term loan facility closed during the second quarter
  • Signed leases for three new 737-800s and three Embraer E2 aircraft from our order stream
  • Continued de-risking our business by selling two older freighters
  • Completed our annual recoverability analysis for freighter and wide-body aircraft, and reduced the carrying value of an older wide-body
  • Declared our 41st consecutive quarterly dividend

Aircastle Limited (the "Company" or "Aircastle") (NYSE: AYR) reported second quarter 2016 net income of $20.0 million, or $0.25 per diluted common share and adjusted net income of $24.2 million, or $0.31 per diluted common share.  The second quarter results included total lease rental and finance and sales-type lease revenues of $180.3 million, a decrease of 3%, as compared to $186.7 million in the second quarter of 2015. 

Commenting on the results, Ron Wainshal, Aircastle's CEO, stated "We mark the ten year anniversary of Aircastle's initial public offering with yet another successful quarter, noting that we've built an aircraft portfolio that is worth nearly four and half times more today and has delivered excellent performance along the way.  We've also created a truly unique and relevant company that is both the world's largest aircraft value investor and one that is positioned to prosper and grow both in stable and turbulent times." 

Mr. Wainshal continued, "Thanks to our talented team, supportive partners and our conservative and flexible capital structure, we are seizing on prime investment opportunities arising from the heightened volatility we see in the world today.  Our reliability as a trading partner allowed us to purchase $660 million in aircraft during the first half of the year and our strong investment pipeline gives us confidence that we'll exceed last year's $1.4 billion in acquisitions.  At the same time our strength and agility as a borrower enabled us to raise $1.1 billion of attractively priced debt capital in moments when the market was favorable."

Concluding, Mr. Wainshal added, "By limiting our long-term capital commitments, maintaining our financial flexibility and continuing to de-risk our portfolio, we are in a very strong position today.  Aircastle is continuing to grow profitably, consistently originating investments with attractive returns despite the extremely low yield environment and competition for new business.  We are also building on our track record of sharing profits with our shareholders by declaring our 41st consecutive quarterly dividend."

 

Financial Results








(in thousands, except share data)

Three Months Ended

June 30,


Six Months Ended

June 30,


2016


2015


2016


2015









Total Revenues

$ 189,988


$ 204,565


$ 373,653


$ 398,861









Lease Rental and Finance and Sales-Type Lease Revenues

$ 180,299


$ 186,716


$ 363,367


$ 365,469









Adjusted EBITDA

$ 182,436


$ 214,608


$ 366,315


$ 404,822









Net income

$   20,030


$   41,808


$   56,292


$   85,077

      Per common share - Diluted

$       0.25


$       0.51


$       0.71


$       1.05









Adjusted net income

$   24,205


$   47,229


$  68,296


$   97,686

      Per common share - Diluted

$       0.31


$       0.58


$       0.86


$       1.20

 

Second Quarter Results

Total revenues were $190.0 million, a decrease of $14.6 million, or 7% from the previous year.  A decrease of $8.8 million in maintenance revenues and a $6.4 million drop in lease rental and finance and sales-type lease revenue accounted for most of the change.  During the second quarter of 2015, we recorded $21.3 million of maintenance revenue, primarily due to the expiration of four leases with significant return compensation payments.  The decline in lease rental and finance lease revenue was due to the sale of 43 aircraft since the second quarter of 2015. 

During the second quarter, we agreed to sell two 25-year old 747-400 freighters scheduled to come off lease within the next twelve months and recorded an impairment charge of $5.1 million.  Both aircraft were sold in July. 

We completed our annual fleet review for wide-body and freighter aircraft during the second quarter this year given weaker market dynamics for these aircraft.  In connection with this review, we recorded impairment charges of $11.7 million and maintenance revenue of $4.0 million related to one sixteen-year old A330-200 approaching lease expiry.  We will perform our annual fleet review for narrow-body aircraft in the third quarter.

Adjusted EBITDA for the second quarter was $182.4 million, down $32.2 million, or 15% from the second quarter of 2015, mostly due to lower revenues of $14.6 million and lower gains from the sale of flight equipment of $18.9 million.            

Net income in the second quarter was $20.0 million, down 52%, or $21.8 million.  The decrease was primarily due to lower revenues of $14.6 million and lower gain on sale of $18.9 million, partially offset by lower aircraft impairment charges of $7.2 million and lower depreciation and taxes of $4.4 million

Adjusted net income for the quarter was $24.2 million, down $23.0 million compared to the prior year period.  The decrease was primarily due to lower revenues of $14.6 million, and lower gain on sale of $18.9 million, partially offset by lower aircraft impairment charges of $7.2 million.   

Aviation Assets

During the second quarter of 2016, we acquired nineteen aircraft for approximately $560 million.  In the first half of 2016, we acquired a total of 22 aircraft for $660 million.  These aircraft have a weighted average remaining lease term of 5.7 years.  Narrow-body aircraft comprise all but three of this total, with the remainder being wide-body aircraft assumed to be on last leases.    

During the second quarter we executed leases with two customers in China for three Boeing 737-800 aircraft acquired new upon delivery from the manufacturer.  These aircraft had been part of a Brazilian airline's order stream and were purchased on spec.  We expect to deliver all three of these aircraft on lease before the end of the third quarter.  We also signed leases with Azul, a Brazilian airline, for three Embraer E2 E195 aircraft from our order stream.

During the first half of 2016, we sold fourteen aircraft and other flight equipment for proceeds of approximately $340 million and recorded a gain on sale of $15.0 million.  The aircraft sold consisted of two A330s, one 777-200 and six A320s sold to third parties.  In addition five newer A320s were sold to our joint ventures with Ontario Teachers' Pension Plan and IBJ Leasing. The weighted average age of the aircraft sold, excluding sales to our joint ventures, was approximately eleven years.

As of June 30, 2016, Aircastle owned and managed 179 aircraft with a net book value of $6.8 billion.  Of this total, 169 aircraft having a net book value of $6.2 billion are owned, while we manage an additional ten aircraft with a net book value of approximately $612 million dollars on behalf of our joint ventures with Ontario Teachers' and IBJ Leasing.

Owned Aircraft



As of

June 30, 

2016(1)


As of

June 30, 

2015(1)













Total Flight Equipment Held for Lease ($ mils.)





$

6,168



$

6,076


Unencumbered Flight Equipment Held for Lease ($ mils.)





$

4,499



$

3,705


Number of Aircraft




169



161


Number of Unencumbered Aircraft(2)




142



110


Weighted Average Fleet Age (years)(3)




7.7



8.0


Weighted Average Remaining Lease Term (years)(4)




5.5



5.8


Weighted Average Fleet Utilization for the period ended(5)




99.0%



99.1%


Portfolio Yield for the year ended(6)




12.4%



12.6%


Net Cash Interest Margin(7)




8.5%



9.1%


 

(1)

Calculated using net book value of flight equipment held for lease and net investment in finance and sales-type leases at period end.

(2)

The second quarter of 2016 includes ten aircraft with a net book value of $318.6 million that will secure our ACS 2016 Bank Financing.

(3)

Weighted average age by net book value.

(4)

Weighted average remaining lease term by net book value.

(5)

Aircraft on-lease days as a percent of total days in period weighted by net book value.

(6)

Lease rental revenue for the period as a percent of the average net book value of flight equipment held for lease for the period; quarterly information is annualized.

(7)

Net Cash Interest Margin = Lease rental yield minus interest on borrowings, net of settlements on interest rate derivatives, and other liabilities  / average NBV of flight equipment for the period calculated on a quarterly basis, annualized.

 

Financing Activity

Year-to-date, we've secured $1.1 billion of new financing.  During the second quarter of 2016, we closed a $400 million term financing secured by seventeen aircraft, marking our return to the secured bank financing market.  This financing can be enlarged by approximately $68 million by including two additional aircraft as collateral.  We also prepaid our Securitization No. 2 in May which freed up approximately $500 million in collateral, further enhancing the Company's financial position.

Common Dividend and Share Repurchase Activity

On August 2, 2016, Aircastle's Board of Directors declared a third quarter 2016 cash dividend on its common shares of $0.24 per share, payable on September 15, 2016 to shareholders of record on August 26, 2016.  This is our 41st consecutive dividend.  In addition, since the beginning of this year we repurchased 1.8 million shares at an average cost of $18.84, including 176,574 shares purchased during June and July for an average cost of $18.92 per share.

Conference Call

In connection with this earnings release, management will host an earnings conference call on Thursday, August 4, 2016 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) 430-8709 (from within the U.S. and Canada) or (719) 325-2323 (from outside of the U.S. and Canada) ten minutes prior to the scheduled start and referencing the passcode "8881544".

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 Saturday, September 3, 2016 by dialing (866) 375-1919 (from within the U.S. and Canada) or (719) 457-0820  (from outside of the U.S. and Canada); please reference passcode "8881544".

About Aircastle Limited

Aircastle Limited acquires, leases and sells commercial jet aircraft to airlines throughout the world.  As of June 30, 2016, Aircastle owned and managed on behalf of its joint ventures 179 aircraft leased to 63 customers located in 35 countries.

Safe Harbor

All statements in this press release, other than characterizations of historical fact, are forward-looking statements within the meaning of the federal securities laws, including the Private Securities Litigation Reform Act of 1995. Examples of forward-looking statements include, but are not necessarily limited to, statements relating to our proposed public offering of notes and our ability to acquire, sell, lease or finance aircraft, raise capital, pay dividends, and increase revenues, earnings, EBITDA, Adjusted EBITDA and Adjusted Net Income and the global aviation industry and aircraft leasing sector. Words such as "anticipates," "expects," "intends," "plans," "projects," "believes," "may," "will," "would," "could," "should," "seeks," "estimates" and variations on these words and similar expressions are intended to identify such forward-looking statements. These statements are based on our historical performance and that of our subsidiaries and on our current plans, estimates and expectations and are subject to a number of factors that could lead to actual results materially different from those described in the forward-looking statements; Aircastle can give no assurance that its expectations will be attained. Accordingly, you should not place undue reliance on any such forward-looking statements which are subject to certain risks and uncertainties that could cause actual results to differ materially from those anticipated as of the date of this press release. These risks or uncertainties include, but are not limited to, those described from time to time in Aircastle's filings with the SEC and previously disclosed under "Risk Factors" in Item 1A of Aircastle's 2015 Annual Report on Form 10-K. 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 press release. Aircastle expressly disclaims any obligation to revise or update publicly any forward-looking statement to reflect future events or circumstances.

Note:  Non-GAAP items reconciled in the Appendix.

 

 


Aircastle Limited and Subsidiaries

Consolidated Balance Sheets

(Dollars in thousands, except share data)










June 30,
 2016


December 31,
 2015


(Unaudited)



ASSETS




Cash and cash equivalents

$

493,233



$

155,904


Accounts receivable

4,500



8,566


Restricted cash and cash equivalents

51,418



98,137


Restricted liquidity facility collateral

-



65,000


Flight equipment held for lease, net of accumulated depreciation of $1,207,844 and $1,306,024, respectively

5,875,935



5,867,062


Net investment in finance and sales-type leases

291,903



201,211


Unconsolidated equity method investment

64,357



50,377


Other assets

164,529



123,707


Total assets

$

6,945,875



$

6,569,964






LIABILITIES AND SHAREHOLDERS' EQUITY




LIABILITIES




Borrowings from secured financings, net of debt issuance costs

$

1,078,823



$

1,146,238


Borrowings from unsecured financings, net of debt issuance costs

3,283,971



2,894,918


Accounts payable, accrued expenses and other liabilities

135,363



131,058


Lease rentals received in advance

57,178



67,327


Liquidity facility

-



65,000


Security deposits

123,533



115,642


Maintenance payments

490,521



370,281


Total liabilities

5,169,389



4,790,464






Commitments and Contingencies








SHAREHOLDERS' EQUITY




Preference shares, $0.01 par value, 50,000,000 shares authorized, no shares issued and outstanding




Common shares, $0.01 par value, 250,000,000 shares authorized, 78,777,771 shares issued and outstanding at June 30, 2016; and 80,232,260 shares issued and outstanding at December 31, 2015

788



802


Additional paid-in capital

1,520,507



1,550,337


Retained earnings

260,036



241,574


Accumulated other comprehensive loss

(4,845)



(13,213)


Total shareholders' equity

1,776,486



1,779,500


Total liabilities and shareholders' equity

$

6,945,875



$

6,569,964


 

 


Aircastle Limited and Subsidiaries

Consolidated Statements of Income

(Dollars in thousands, except per share amounts)

(Unaudited)




Three Months Ended

June 30,


Six Months Ended

June 30,


2016


2015


2016


2015

Revenues:








Lease rental revenue

$

176,125



$

184,839



$

355,695



$

361,985


Finance and sales-type lease revenue

4,174



1,877



7,672



3,484


Amortization of lease premiums, discounts and lease incentives

(3,828)



(4,351)



(4,898)



(8,175)


Maintenance revenue

12,514



21,349



13,774



39,422


Total lease revenue

188,985



203,714



372,243



396,716


Other revenue

1,003



851



1,410



2,145


Total revenues

189,988



204,565



373,653



398,861










Operating expenses:








Depreciation

75,070



77,368



151,717



152,214


Interest, net

62,452



61,551



126,693



123,682



Selling, general and administrative (including non-cash share based payment
expense of $2,094 and $1,387 for the three months ended and $3,737 and
$2,557 for the six months ended June 30, 2016 and 2015, respectively)

15,406



14,699



30,898



28,631


Impairment of aircraft

16,723



23,955



16,723



23,955


Maintenance and other costs

2,267



3,663



3,670



6,606


Total expenses

171,918



181,236



329,701



335,088










Other income:








Gain on sale of flight equipment

2,172



21,102



15,005



27,355


Other

147



277



74



271


Total other income

2,319



21,379



15,079



27,626










Income from continuing operations before income taxes and earnings from
unconsolidated equity method investment

20,389



44,708



59,031



91,399


Income tax provision

2,385



4,465



6,324



9,328


Earnings of unconsolidated equity method investment, net of tax

2,026



1,565



3,585



3,006


Net income

$

20,030



$

41,808



$

56,292



$

85,077










Earnings per common share — Basic:








Net income per share

$

0.25



$

0.51



$

0.71



$

1.05










Earnings per common share — Diluted:








Net income per share

$

0.25



$

0.51



$

0.71



$

1.05










Dividends declared per share

$

0.24



$

0.22



$

0.48



$

0.44


 

 


Aircastle Limited and Subsidiaries

Consolidated Statements of Cash Flows

(Dollars in thousands)

(Unaudited)




Six Months Ended June 30,


2016


2015

Cash flows from operating activities:




Net income

$

56,292



$

85,077


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




Depreciation

151,717



152,214


Amortization of deferred financing costs

9,470



7,465


Amortization of net lease discounts and lease incentives

4,898



8,175


Deferred income taxes

2,243



(1,363)


Non-cash share based payment expense

3,737



2,557


Cash flow hedges reclassified into earnings

8,369



14,343


Security deposits and maintenance payments included in earnings

(5,651)



(22,382)


Gain on sale of flight equipment

(15,005)



(27,355)


Impairment of aircraft

16,723



23,955


Other

(2,843)



108


Changes in certain assets and liabilities:




Accounts receivable

3,262



(1,697)


Other assets

(85)



(2,155)


Accounts payable, accrued expenses and other liabilities

4,284



7,018


Lease rentals received in advance

(2,714)



3,646


Net cash provided by operating activities

234,697



249,606


Cash flows from investing activities:




Acquisition and improvement of flight equipment and lease incentives

(478,026)



(797,136)


Proceeds from sale of flight equipment

339,507



231,842


Restricted cash and cash equivalents related to sale of flight equipment

17,000



(76,433)


Aircraft purchase deposits and progress payments

(9,801)



(3,461)


Net investment in finance leases

(78,365)



(24,000)


Collections on finance leases

7,833



4,795


Unconsolidated equity method investment and associated costs

(11,688)




Other

(509)



(256)


Net cash used in investing activities

(214,049)



(664,649)


Cash flows from financing activities:




Issuance of shares net of repurchases

(33,854)



(1,960)


Proceeds from notes and term debt financings

787,310



800,000


Securitization and term debt financing repayments

(459,021)



(319,994)


Deferred financing costs

(16,121)



(11,658)


Restricted liquidity facility collateral

65,000




Liquidity facility

(65,000)




Restricted cash and cash equivalents related to financing activities

29,719



13,463


Security deposits and maintenance payments received

72,572



71,536


Security deposits and maintenance payments returned

(26,094)



(27,336)


Dividends paid

(37,830)



(35,723)


Net cash provided by financing activities

316,681



488,328


Net increase in cash and cash equivalents

337,329



73,285


Cash and cash equivalents at beginning of period

155,904



169,656


Cash and cash equivalents at end of period

$

493,233



$

242,941


 

 


Aircastle Limited and Subsidiaries

Selected Financial Guidance Elements for the Third Quarter of 2016

($ in millions, except for percentages)

(Unaudited)



Guidance Item

Q3:16

Lease rental revenue

$180 - $184

Finance lease revenue

$5 - $6

Maintenance revenue

$0 - $2

Amortization of net lease discounts and lease incentives

($3) – ($4)

SG&A1

$15 - $16

Depreciation

$74 - $76

Interest, net

$62 - $64

Gain on sale

$2 - $8

Full year effective tax rate

10% - 11%





1. Includes $2.1M of non-cash share based payment expense.  

 

 


Aircastle Limited and Subsidiaries

Supplemental Financial Information

(Amount in thousands, except per share amounts)

(Unaudited)




Three Months Ended

June 30,


Six Months Ended

June 30,


2016


2015


2016


2015









Revenues

$ 189,988


$ 204,565


$ 373,653


$ 398,861









EBITDA

$ 163,765


$ 189,543


$ 345,924


$ 378,476









Adjusted EBITDA

$ 182,436


$ 214,608


$ 366,315


$ 404,822









Net Income

$  20,030


$   41,808


$  56,292


$  85,077









Net income allocable to common shares

$  19,856


$  41,473


$  55,844


$  84,466

  Per common share - Basic

$      0.25


$      0.51


$      0.71


$      1.05

  Per common share - Diluted

$      0.25


$      0.51


$      0.71


$      1.05









Adjusted net income

$  24,205


$  47,229


$  68,296


$  97,686









Adjusted net income allocable to common shares

$  23,994


$  46,851


$  67,752


$  96,984

Per common share - Basic

$      0.31


$      0.58


$      0.86


$      1.20

Per common share - Diluted

$      0.31


$      0.58


$      0.86


$      1.20









Basic common shares outstanding

78,159


80,566


78,351


80,565

Diluted common shares outstanding

78,159


80,566


78,351


80,565

















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

June 30,


Six Months Ended

June 30,


2016


2015


2016


2015


(Dollars in thousands)

Net income

$

20,030



$

41,808



$

56,292



$

85,077


Depreciation

75,070



77,368



151,717



152,214


Amortization of net lease discounts and lease incentives

3,828



4,351



4,898



8,175


Interest, net

62,452



61,551



126,693



123,682


Income tax provision

2,385



4,465



6,324



9,328


     EBITDA

163,765



189,543



345,924



378,476


Adjustments:








  Impairment of aircraft

16,723



23,955



16,723



23,955


  Non-cash share based payment expense

2,094



1,387



3,737



2,557


  Gain on mark-to-market of interest rate derivative contracts

(146)



(277)



(69)



(166)


     Adjusted EBITDA

$

182,436



$

214,608



$

366,315



$

404,822


 

We define EBITDA as income (loss) from continuing operations before income taxes, interest expense, and depreciation and amortization. We use EBITDA to assess our consolidated financial and operating performance, and we believe this non-U.S. GAAP measure is helpful in identifying trends in our performance.

This measure provides an assessment of controllable expenses and affords management the ability to make decisions which are expected to facilitate meeting current financial goals as well as achieving optimal financial performance. It provides an indicator for management to determine if adjustments to current spending decisions are needed.

EBITDA provides us with a measure of operating performance because it assists us in comparing our operating performance on a consistent basis as it removes the impact of our capital structure (primarily interest charges on our outstanding debt) and asset base (primarily depreciation and amortization) from our operating results. Accordingly, this metric measures our financial performance based on operational factors that management can impact in the short-term, namely the cost structure, or expenses, of the organization. EBITDA is one of the metrics used by senior management and the board of directors to review the consolidated financial performance of our business.

We define Adjusted EBITDA as EBITDA (as defined above) further adjusted to give effect to adjustments required in calculating covenant ratios and compliance as that term is defined in the indenture governing our senior unsecured notes.  Adjusted EBITDA is a material component of these covenants.

 

 


Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Adjusted Net Income Reconciliation

(Dollars in thousands)

(Unaudited)










Three Months Ended

June 30,


Six Months Ended

June 30,


2016


2015


2016


2015


(Dollars in thousands)

Net income

$

20,030



$

41,808



$

56,292



$

85,077


Loan termination fee(1)





1,509




Ineffective portion and termination of hedges(1)



294





294


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

(146)



(277)



(69)



(166)


        Write-off of deferred financing fees(1)





1,972




         Non-cash share based payment expense(3)

2,094



1,387



3,737



2,557


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



1,275





4,401


         Securitization No. 1 hedge loss amortization charges (1)

2,227



2,742



4,855



5,523


Adjusted net income

$

24,205



$

47,229



$

68,296



$

97,686





     (1)     Included in Interest, net.

     (2)     Included in Other income (expense).

     (3)     Included in Selling, general and administrative expenses.

 

 

Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Cash Return on Equity Calculation

(Dollars in thousands)

(Unaudited)




CFFO

Finance Lease
Collections

Gain (Loss) on
Sale of Eqt.

Deprec.

Distributions in
excess (less than)
Equity Earnings

Cash Earnings

Average
Shareholders'
Equity

12 Month Cash
ROE

2011

$359,377


$39,092

$242,103


$156,366

$1,370,513

11.4%

2012

$427,277

$3,852

$5,747

$269,920


$166,956

$1,425,658

11.7%

2013

$424,037

$9,508

$37,220

$284,924


$185,841

$1,513,156

12.3%

2014

$458,786

$10,312

$23,146

$299,365

$667

$193,546

$1,661,228

11.7%

2015

$526,285

$9,559

$58,017

$318,783

($52)

$275,026

$1,759,871

15.6%

LTM

$511,376

$12,597

$45,667

$318,286

($2,202)

$249,152

$1,774,568

14.0%

 

 

Note:  LTM Average Shareholders' Equity is the average of the most recent five quarters period end Shareholders' Equity.  Management believes that the cash return on equity metric (Cash ROE) when viewed in conjunction  with the Company's results under U.S. GAAP and the above reconciliation, provide useful information about operating and period-over-period performance, and provide additional information that is useful for evaluating the underlying operating performance of our business without regard to periodic reporting impacts related to non-cash revenue and expense items and interest rate derivative accounting, while recognizing the depreciating nature of our assets.

 

 

Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

Net Cash Interest Margin Calculation

(Dollars in thousands)

(Unaudited)






Average NBV
of Flight
Equipment


Quarterly
Lease Rental
Revenue


Cash Interest(1)


Annualized
Net Cash
Interest
Margin

Q1:11


$   4,041,967


$     141,116


$          41,278


9.9%

Q2:11


$   4,143,446


$     143,356


$          43,217


9.7%

Q3:11


$   4,222,512


$     145,890


$          42,066


9.8%

Q4:11


$   4,374,921


$     149,848


$          43,041


9.8%

Q1:12


$   4,388,008


$     152,242


$          44,969


9.8%

Q2:12


$   4,516,973


$     153,624


$          48,798


9.3%

Q3:12


$   4,602,185


$     159,546


$          41,373


10.3%

Q4:12


$   4,605,783


$     158,090


$          43,461


10.0%

Q1:13


$   4,619,204


$     156,590


$          48,591


9.4%

Q2:13


$   4,711,790


$     157,918


$          47,869


9.3%

Q3:13


$   4,717,877


$     161,148


$          47,682


9.6%

Q4:13


$   4,972,040


$     169,274


$          49,080


9.7%

Q1:14


$   5,168,851


$     174,335


$          51,685


9.5%

Q2:14


$   5,582,359


$     183,231


$          48,172


9.7%

Q3:14


$   5,412,299


$     178,886


$          44,820


9.9%

Q4:14


$   5,373,733


$     178,202


$          44,459


10.0%

Q1:15


$   5,637,513


$     177,146


$          50,235


9.0%

Q2:15


$   5,850,516


$     184,839


$          51,413


9.1%

Q3:15


$   5,926,459


$     188,037


$          51,428


9.2%

Q4:15


$   5,835,547


$     183,394


$          51,250


9.1%

Q1:16


$   5,781,858


$     179,570


$          51,815


8.8%

Q2:16


$   5,677,121


$     176,125


$          55,779


8.5%



















1. Excludes loan termination payments of $3.2 million and $3.0 million in the second quarter of 2011 and 2013 respectively and $1.5 million in the first quarter of 2016.

 

 

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

June 30, 2016



Six Months Ended

June 30, 2016


Weighted-average shares(1):

Shares


Percent(2)



Shares


Percent(2)


Common shares outstanding – Basic

78,159


99.13%



78,351


99.20%


Unvested restricted common shares

686


0.87%



629


0.80%


Total weighted-average shares outstanding

78,845


100.00%



78,981


100.00%












Net income allocation










Net income

$20,030


100.00%



$56,292


100.00%


Distributed and undistributed earnings allocated to unvested restricted
shares

(174)


(0.87%)



(448)


(0.80%)


Earnings available to common shares

$19,856


99.13%



$55,844


99.20%












Adjusted net income allocation










Adjusted net income

$24,205


100.00%



$68,296


100.00%


Amounts allocated to unvested restricted shares

(211)


(0.87%)



(544)


(0.80%)


Amounts allocated to common shares

$23,994


99.13%



$67,752


99.20%




          (1)     For the three and six months ended June 30, 2016 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

June 30, 2015



Six Months Ended

June 30, 2015



Weighted-average shares(1):

Shares


Percent(2)



Shares


Percent(2)



Common shares outstanding – Basic

80,566


99.20%



80,565


99.28%


Unvested restricted common shares

650


0.80%



583


0.72%


Total weighted-average shares outstanding

81,217


100.00%



81,149


100.00%












Net income allocation










Net income

$41,808


100.00%



$85,077


100.00%


Distributed and undistributed earnings allocated to unvested restricted shares

(335)


(0.80%)



(611)


(0.72%)


Earnings available to common shares

$41,473


99.20%



$84,466


99.28%












Adjusted net income allocation










Adjusted net income

$47,229


100.00%



$97,686


100.00%


Amounts allocated to unvested restricted shares

(378)


(0.80%)



(702)


(0.72%)


Amounts allocated to common shares

$46,851


99.20%



$96,984


99.28%

























          (1)     For the three and six months ended June 30, 2015 the company had no dilutive shares.

          (2)     Percentages rounded to two decimal places.

 

Contact: 


Aircastle Advisor LLC

The IGB Group

Frank Constantinople, SVP Investor Relations

Leon Berman

Tel: +1-203-504-1063

Tel: +1-212-477-8438

fconstantinople@aircastle.com

lberman@igbir.com

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/aircastle-announces-second-quarter-2016-results-300309010.html

SOURCE Aircastle Limited

Copyright 2016 PR Newswire

Aircastle (NYSE:AYR)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Aircastle Charts.
Aircastle (NYSE:AYR)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Aircastle Charts.