Welcome!

Microsoft Cloud Authors: Pat Romanski, Srinivasan Sundara Rajan, Glenn Rossman, Janakiram MSV, Steven Mandel

News Feed Item

Aircastle Announces Third Quarter 2012 Results

Increased Dividend and Share Repurchase Program

STAMFORD, Conn., Nov. 6, 2012 /PRNewswire/ -- Aircastle Limited (the "Company" or "Aircastle") (NYSE: AYR) reported a third quarter 2012 net loss of ($45.8) million, or ($0.65) per diluted common share, and an adjusted net loss of ($37.5) million, or ($0.53) per diluted common share.  The third quarter results included total revenues of $172.9 million, an increase of 22%, versus $141.5 million in the third quarter of 2011. 

The third quarter 2012 results also include $78.7 million of non-cash impairment charges against 15 older technology aircraft, representing approximately 1.7% of the net book value of flight equipment.  Excluding the non-cash impairment charge, third quarter net income was $32.8 million, or $0.47 per diluted share, and adjusted net income was $41.2 million, or $0.59 per diluted share. 

Commenting on the results, Ron Wainshal, Aircastle's CEO, stated: "Aircastle's third quarter operating results were strong despite a difficult economic environment.  We grew our lease rental revenues nine percent, achieved portfolio utilization of 99%, and generated sizeable operating cash flows. With our strong investment origination capabilities and ability to access the unsecured bond market at today's attractive levels, we are positioned to capitalize on opportunities that generate strong returns on equity."  

Wainshal added, "Our Board's decision to increase the dividend by 10% to $0.165 per share demonstrates optimism about future cash flow generation and the long-term prospects for our business, and highlights our balanced approach to capital deployment.  To that end, we repurchased 2.5 million shares of stock during the quarter and further expanded the share repurchase program to $50 million, which we believe will create long-term value for our shareholders."      

Third Quarter Results

Lease rental revenue for the third quarter was $159.5 million, up $13.7 million, or 9%, year over year, due primarily to the impact of aircraft acquisitions net of sales of $24.1 million, partially offset by lower revenues due to lease extensions and transitions at lower rentals of $4.6 million and the impact from early lease terminations of $4.9 million.  Including revenue from our finance leases of $3.5 million, total lease revenues increased 12%. 

Total revenues for the third quarter were $172.9 million, an increase of $31.4 million, or 22%, versus the previous year.  This increase reflects $13.7 million of higher lease rental revenue, higher maintenance revenue of $10.9 million primarily associated with the early termination of leases on two of the aircraft we impaired during the quarter, and higher other revenues of $8.9 million.  Other revenues for the third quarter of 2012 includes $3.9 million of fees paid by a lessee in connection with the early termination of a lease, $3.5 million of interest from finance leases and $1.3 million of interest income from an aircraft-backed debt investment we acquired in March. 

Adjusted EBITDA for the third quarter was $166.3 million, up $25.7 million, or 18%, from the third quarter of 2011, as higher lease rental revenues of $13.7 million, and higher maintenance and total other revenues of $19.8 million were partially offset by lower gains from the sale of aircraft of $9.0 million.  

Upon completion of our annual aircraft portfolio review, we recorded $78.7 million of non-cash impairment charges against a total of 15 older technology aircraft with an average age of approximately 21 years.  The impairment charges reflect our current estimate of future lease rates and residual values associated with these aircraft in the current market environment.  We concluded that these assets will not recover from their current market levels and, accordingly, have been written down.  Partially offsetting the third quarter impairment charge is $10.2 million of maintenance revenue and $1.2 million of lease incentive benefit received from the early termination of the leases associated with the two impaired, older generation A320-200 aircraft, which we expect to part-out at their reduced carrying value.         

The net loss for the third quarter was ($45.8) million versus net income of $22.7 million in the third quarter of 2011.  The $31.4 million increase in total revenues was offset by a $77.4 million increase in aircraft impairment charges, an $8.3 million increase in depreciation expense, a $5.2 million increase in interest expense, and a $9.0 million reduction in gains on the sale of flight equipment.  Excluding the non-cash impairment charge, net income was $32.8 million, or $0.47 per diluted share. 

The adjusted net loss for the quarter was ($37.5) million, versus adjusted net income of $26.0 million the prior year.  The $31.4 million increase in total revenues was primarily offset by a $77.4 million increase in impairment charges, an $8.3 million increase in depreciation, a $9.0 million reduction in gains on sale of flight equipment and an increase in adjusted interest expense of $1.0 million.  Excluding the non-cash impairment charge, adjusted net income was $41.2 million, or $0.59 per diluted share. 

Mike Inglese, Aircastle's CFO, commented: "During the third quarter, we completed our annual fleet review, assessing the expected future cash flows of the 157 aircraft in our portfolio.  Based on this review, we reduced the carrying values of 15 older generation aircraft to reflect our revised estimates for their earning power in today's more challenging lease placement market.  We continue to manage our company based on our expectations of future cash flows with a view towards deploying our capital most efficiently." 

Aviation Assets

Thus far in 2012, we have invested approximately $610 million in aircraft and aircraft-secured debt investments consisting of 18 aircraft and one secured loan.  Approximately $120 million of these investments were closed during the third quarter.  We also entered into commitments for approximately $170 million of additional aircraft which we have closed or expect to close during the fourth quarter of 2012.

With respect to aircraft sales, during the third quarter we disposed of one Boeing 737-300 aircraft following its scheduled lease expiration during the third quarter, and also finalized the part-out of a Boeing 747-400 that was originally planned to be converted to a freighter aircraft.  We also expect to part-out the two A320 classic aircraft that were included in the third quarter non-cash impairment charge. 

As of September 30, 2012, Aircastle owned 157 aircraft having a net book value of $4.7 billion.  Of these, 70 aircraft with a net book value of $2.0 billion are unencumbered.


Owned Aircraft

as of

September 30,

2012(A)

131 Passenger Aircraft

70%

26 Freighter Aircraft

30%

Number of Lessees

68

Number of Countries

36

Weighted Average Remaining Lease Term (years)(B)

4.9

Weighted Average Fleet Utilization during the three months ended September 30, 2012(C)

99%

Portfolio Yield for the Third Quarter 2012(D)

14%



(A) Percentages calculated using net book value of flight equipment held for lease and net investment in finance leases as of September 30, 2012.

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

(C) Aircraft on-lease days as a percent of total days in period weighted by net book value, excluding aircraft in freighter conversion.

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

Common Dividend

On November 5, 2012, Aircastle's Board of Directors declared a fourth quarter 2012 cash dividend on its common shares of $0.165 per share, payable on December 14, 2012 to shareholders of record on November 30, 2012.  This is a 10% increase over the previous quarter's cash dividend.

Share Repurchase Program

On May 24, 2012 the Company's Board of Directors authorized the repurchase of up to $50 million of the Company's common shares. Under the program, the Company may purchase its common shares from time to time in the open market or in privately negotiated transactions. The amount and timing of the purchases will depend on a number of factors including the price and availability of the Company's common shares, trading volume and general market conditions. The Company may also from time to time establish a trading plan under Rule 10b5-1 of the Securities Exchange Act of 1934 to facilitate purchases of its common shares under this authorization.  Under the repurchase program, through September 30, 2012 we repurchased 2,500,002 shares at a total cost of $28.5 million and we paid no commissions on this transaction.  On November 5, 2012 the Board increased the share repurchase authorization by an additional $28.5 million, bringing the current authorization back to $50 million

Conference Call

In connection with this earnings release, management will host an earnings conference call on Tuesday, November 6, 2012 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) 438-5524 (from within the U.S. and Canada) or (719) 325-2393 (from outside of the U.S. and Canada) ten minutes prior to the scheduled start and referencing the "Aircastle Third Quarter Earnings Call."

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 three months 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 11:59 P.M. Eastern Time on Tuesday, December 4, 2012 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 "8983455."

About Aircastle Limited

Aircastle Limited is a global company that acquires, leases and sells high-utility commercial jet aircraft to airlines throughout the world.  As of September 30, 2012, Aircastle's aircraft portfolio consisted of 157 aircraft on lease with 68 customers located in 36 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 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 Limited 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 press release. 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 Limited's expectations include, but are not limited to, significant capital markets disruption and volatility, and the significant contraction in the availability of bank financing which may adversely affect our continued ability to obtain additional capital to finance new investments or our working capital needs; volatility in the value of our aircraft; general economic conditions and business conditions affecting demand for aircraft 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 in North Africa, the Middle East or elsewhere, uncertainties in the Eurozone arising from the sovereign debt crisis and other factors affecting the creditworthiness of our airline customers and their ability to continue to perform their obligations under our leases; termination payments on our interest rate hedges; and other risks detailed from time to time in Aircastle Limited's filings with the Securities and Exchange Commission ("SEC"), including as previously disclosed in Aircastle's 2011 Annual Report on Form 10-K, and in our other filings with the SEC, press releases and other communications. 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 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.

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

Contact:         
Frank Constantinople, SVP Investor Relations
Tel: +1-203-504-1063
[email protected]

The IGB Group
Leon Berman
Tel: +1-212-477-8438
[email protected]

 

Aircastle Limited and Subsidiaries

Consolidated Balance Sheets

(Dollars in thousands, except share data)



December 31,

2011


September 30,

2012




(Unaudited)

ASSETS




Cash and cash equivalents

$

295,522



$

223,959


Accounts receivable

3,646



7,796


Restricted cash and cash equivalents

247,452



109,375


Restricted liquidity facility collateral

110,000



107,000


Flight equipment held for lease, net of accumulated depreciation of $981,932 and

$1,228,052

4,387,986



4,532,445


Net investment in finance leases



121,533


Aircraft purchase deposits and progress payments

89,806



4,802


Other assets

90,047



162,042


Total assets

$

5,224,459



$

5,268,952






LIABILITIES AND SHAREHOLDERS' EQUITY




LIABILITIES




Borrowings from secured financings (including borrowings of ACS Ireland VIEs

of $295,952 and $217,541, respectively)

$

2,535,759



$

1,828,883


Borrowings from unsecured financings

450,757



1,250,671


Accounts payable, accrued expenses and other liabilities

105,432



108,954


Lease rentals received in advance

46,105



51,666


Liquidity facility

110,000



107,000


Security deposits

83,037



87,216


Maintenance payments

347,122



372,555


Fair value of derivative liabilities

141,639



67,950


Total liabilities

3,819,851



3,874,895






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, 72,258,472

shares issued and outstanding at December 31, 2011; and 69,743,929 shares

issued and outstanding at September 30, 2012

723



697


Additional paid-in capital

1,400,090



1,373,033


Retained earnings

191,476



162,397


Accumulated other comprehensive loss

(187,681)



(142,070)


Total shareholders' equity

1,404,608



1,394,057


Total liabilities and shareholders' equity

$

5,224,459



$

5,268,952


 

 

 

Aircastle Limited and Subsidiaries

Consolidated Statements of Operations

(Dollars in thousands, except per share amounts)

(Unaudited)



Three Months Ended

September 30,


Nine Months Ended

September 30,


2011


2012


2011


2012

Revenues:








Lease rental revenue

$

145,890



$

159,547



$

430,361



$

465,413


Amortization of lease premiums, discounts and lease

incentives

(4,709)



(6,838)



(10,841)



(6,392)


Maintenance revenue



10,944



25,006



37,126


Total lease rentals

141,181



163,653



444,526



496,147


Other revenue

326



9,213



3,733



13,815


Total revenues

141,507



172,866



448,259



509,962










Expenses:








Depreciation

60,132



68,413



178,299



200,024


Interest, net

48,872



54,101



150,384



167,203


Selling, general and administrative (including non-cash share

based payment expense of $1,619 and $1,128 for the three

months ended, and $4,692 and $3,233 for the nine months

ended September 30, 2011 and 2012,  respectively)

12,200



11,907



36,309



36,616


Impairment of Aircraft

1,236



78,676



6,436



88,787


Maintenance and other costs

4,045



3,926



10,944



11,943


Total expenses

126,485



217,023



382,372



504,573










Other income (expense):








Gain on sale of flight equipment

8,997



11



28,958



3,062


Other

(117)





(153)



604


Total other income (expense)

8,880



11



28,805



3,666










Income (loss) from continuing operations before income taxes

23,902



(44,146)



94,692



9,055


Income tax provision

1,237



1,701



6,041



5,976


Net income (loss)

$

22,665



$

(45,847)



$

88,651



$

3,079










Earnings (loss) per common share — Basic:








Net income (loss) per share

$

0.31



$

(0.65)



$

1.15



$

0.04










Earnings (loss) per common share — Diluted:








Net income (loss) per share

$

0.31



$

(0.65)



$

1.15



$

0.04










Dividends declared per share

$

0.125



$

0.150



$

0.350



$

0.450


 

 

 

Aircastle Limited and Subsidiaries

Consolidated Statements of Comprehensive Income (Loss)

(Dollars in thousands)

(Unaudited)



Three Months Ended

September 30,


Nine Months Ended

September 30,


2011


2012


2011


2012









Net income (loss)

$

22,665



$

(45,847)



$

88,651



$

3,079


Other comprehensive income, net of tax:








Net change in fair value of derivatives, net of tax

expense of $48 and $37 for the three months ended,

and $576 and $465 for the nine months ended

September 30, 2011 and 2012, respectively

(2,967)



1,426



21,079



23,708


Net derivative loss reclassified into earnings

5,717



8,966



13,943



21,903


Other comprehensive income

2,750



10,392



35,022



45,611


Total comprehensive income (loss)

$

25,415



$

(35,455)



$

123,673



$

48,690


 

 

 

Aircastle Limited and Subsidiaries

Consolidated Statements of Cash Flows

(Dollars in thousands)

(Unaudited)



Nine Months Ended September 30,


2011


2012

Cash flows from operating activities:




Net income

$

88,651



$

3,079


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




Depreciation

178,299



200,024


Amortization of deferred financing costs

12,394



10,082


Amortization of net lease discounts and lease incentives

10,841



6,392


Deferred income taxes

3,854



3,609


Non-cash share based payment expense

4,692



3,233


Cash flow hedges reclassified into earnings

13,943



21,903


Ineffective portion of cash flow hedges

(716)



1,840


Security deposits and maintenance payments included in earnings

(25,262)



(36,312)


Gain on sale of flight equipment

(28,958)



(3,062)


Impairment of aircraft

6,436



88,787


Other

654



1,820


Changes in certain assets and liabilities:




Accounts receivable

(1,629)



(9,180)


Restricted cash and cash equivalents related to operating activities

6,035




Other assets

(3,098)



(3,278)


Accounts payable, accrued expenses and other liabilities

(7,446)



14,071


Lease rentals received in advance

(3,517)



2,948


Net cash provided by operating activities

255,173



305,956


Cash flows from investing activities:




Acquisition and improvement of flight equipment and lease incentives

(409,421)



(450,962)


Proceeds from sale of flight equipment

318,547



54,439


Restricted cash and cash equivalents related to sale of flight equipment



35,762


Aircraft purchase deposits and progress payments

(96,939)



(25,155)


Net investment in finance leases



(91,500)


Collections on finance leases



2,041


Purchase of debt investment



(43,626)


Principal repayments on debt investment



3,245


Other

(35)



(544)


Net cash used in investing activities

(187,848)



(516,300)


Cash flows from financing activities:




Repurchase of shares

(91,402)



(30,692)


Proceeds from term debt financings

388,894



877,100


Securitization and term debt financing repayments

(317,504)



(783,976)


Deferred financing costs

(18,175)



(17,794)


Restricted secured liquidity facility collateral

(36,000)



3,000


Secured liquidity facility collateral

36,000



(3,000


Restricted cash and cash equivalents related to financing activities

(10,556)



102,315


Security deposits received

17,088



11,400


Security deposits returned

(7,764)



(3,217)


Maintenance payments received

89,184



103,527


Maintenance payments returned

(65,608)



(36,967)


Payments for terminated cash flow hedges



(50,757)


Dividends paid

(25,185)



(32,158)


Net cash (used in) provided by financing activities

(41,028)



138,781


Net increase (decrease) in cash and cash equivalents

26,297



(71,563)


Cash and cash equivalents at beginning of period

239,957



295,522


Cash and cash equivalents at end of period

$

266,254



$

223,959


 

 

 

Aircastle Limited and Subsidiaries

Supplemental Financial Information

(Amount in thousands, except per share amounts)

(Unaudited)



Three Months Ended

September 30,


Nine Months Ended

September 30,


2011


2012


2011


2012


(Dollars in thousands)

Revenues


$141,507




$172,866




$448,259




$509,962










EBITDA

$137,615



$85,206



$434,216



$382,674














Adjusted EBITDA

$140,587



$166,258



$466,077



$475,343














Adjusted net income  (Loss)

$25,987



$(37,491)



$102,563



$20,637














Adjusted net income (loss) allocable to common shares

$25,646



$(37,189)



$101,273



$20,466


Per common share – Basic

$0.35



$(0.53)



$1.34



$0.29


Per common share – Diluted


$0.35




$(0.53)




$1.34




$0.29










Basic common shares outstanding


72,950




70,349




75,791




71,249


Diluted common shares outstanding


72,950




70,349




75,791




71,249


















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

Effect of Non-Cash Impairment Charges on Third Quarter 2012 Financial Results

(Unaudited)


Three Months Ended September 30, 2012 $ in thousands


Adjusted Net Income calculation including non-cash impairment charges


Effect of non-cash impairment charges on Q3:12 results


Adjusted Net Income calculation excluding the effect of non-cash impairment charges

Net income (loss)


$( 45,847)


78,676


32,829

  Ineffective portion of cash flow hedges


1,474


-


1,474

  Stock compensation expense


1,128


-


1,128

  Term Financing No. 1 Amortization


4,506


-


4,506

  Contract termination expense


1,248


-


1,248

Adjusted net income (loss)


$( 37,491)


78,676


$41,185








Net income (loss) per share - basic


$( 0.65)


1.12


$0.47

Net income (loss) per share - diluted


$( 0.65)


1.12


$0.47

Adjusted net income (loss) per share  - basic


$( 0.53)


1.12


$0.59

Adjusted net income (loss) per share - diluted


$( 0.53)


1.12


$0.59

Aircastle Limited and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

EBITDA and Adjusted EBITDA Reconciliation

(Dollars in thousands)

(Unaudited)



Three Months Ended

September 30,


Nine Months Ended

September 30,


2011


2012


2011


2012


(Dollars in thousands)

Net income (loss)

$

22,665



$

(45,847)



$

88,651



$

3,079


Depreciation

60,132



68,413



178,299



200,024


Amortization of net lease discounts and lease incentives

4,709



6,838



10,841



6,392


Interest, net

48,872



54,101



150,384



167,203


Income tax provision

1,237



1,701



6,041



5,976


EBITDA

$

137,615



$

85,206



$

434,216



$

382,675


Adjustments:








  Impairment of aircraft

1,236



78,676



6,436



88,787


  Non-cash share based payment expense

1,619



1,128



4,692



3,233


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

117





733



(599)


  Contract termination expense



1,248





1,248


Adjusted EBITDA

$

140,587



$

166,258



$

446,077



$

475,343



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 Reconciliation

(Dollars in thousands)

(Unaudited)



Three Months Ended

September 30,


Nine Months Ended

September 30,


2011


2012


2011


2012


(Dollars in thousands)

Net income (loss)

$

22,665



$

(45,847)



$

88,651



$

3,079


Ineffective portion and termination of hedges(1)

1,586



1,474



2,835



1,840


Mark to market of interest rate derivative contracts(2)

117





733



(599)


         Loan termination payment(1)





3,196




         Write-off of deferred financing fees(1)





2,456



2,914


Stock compensation expense(3)

1,619



1,128



4,692



3,233


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



4,506





8,922


        Contract termination expense



1,248





1,248


Adjusted net income (loss)

$

25,987



$

(37,491)



$

102,563



$

20,637



(1) Included in Interest, net.

(2) Included in Other income (expense).

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


Beginning with the quarter ended March 31, 2012, management, to be more consistent with reporting practices of peer aircraft leasing companies, has revised the calculation of Adjusted Net Income ("ANI") to no longer exclude gains (losses) on sales of assets, and to exclude non-cash share based payment expense in the calculation of ANI. Beginning with our Quarterly Report for the quarter ended June 30, 2012, we also excluded Term Financing No. 1 hedge loss amortization charges which will be reported in Interest, net on our consolidated statement of income from the calculation of ANI. The calculation of ANI for the three months ended September 30, 2011 has been revised to be comparable with the current period presentation.


Management believes that ANI, when viewed in conjunction with the Company's results under 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 elements related to interest rate derivative accounting and non-cash share based compensation. However, ANI is not a measure of financial performance or liquidity under GAAP and, accordingly, should not be considered as alternatives to net income (loss) or cash flow from operating activities as indicators of operating performance or liquidity.

 

 

 

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

September 30, 2012


Nine Months Ended

September 30, 2012

Weighted-average shares:

Shares


Percent(2)


Shares


Percent(2)

Common shares outstanding – Basic

70,349



99.19%



71,249



99.17%


Unvested restricted common shares

571



.81%



597



.83%


Total weighted-average shares outstanding

70,921



100.00%



71,846



100.00%














Net income (loss) allocation












Net income (loss)

$(45,847)



100.00%



$3,079



100.00%


Distributed and undistributed earnings (loss) allocated to unvested restricted

shares

369



(.81%)



(25)



(.83%)


Earnings (loss) available to common shares

$(45,478)



99.19%



$3,054



99.17%














Adjusted net income (loss) allocation












Adjusted net income (loss)

$(37,491)



100.00%



$20,637



100.00%


Amounts allocated to unvested restricted shares

302



(.81%)



(171)



(.83%)


Amounts allocated to common shares

$(37,189)



99.19%



$20,466



99.17%














(1) For the three and nine months ended September 30, 2012 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

September 30, 2011


Nine Months Ended

September 30, 2011

Weighted-average shares:

Shares


Percent(2)


Shares


Percent(2)

Common shares outstanding – Basic

72,950



98.69%



75,791



98.74%


Unvested restricted common shares

971



1.31%



966



1.26%


Total weighted-average shares outstanding

73,921



100.00%



76,757



100.00%














Net income allocation












Net income

$22,665



100.00%



$88,651



100.00%


Distributed and undistributed earnings allocated to unvested restricted

shares

(298)



(1.31%)



(1,115)



(1.26%)


Earnings available to common shares

$22,367



98.69%



$87,536



98.74%














Adjusted net income allocation












Adjusted net income

$25,987



100.00%



$102,563



100.00%


Amounts allocated to unvested restricted shares

(341)



(1.31%)



(1,290)



(1.26%)


Amounts allocated to common shares

$25,646



98.69%



$101,273



98.74%














(1) For the three and nine months ended September 30, 2011 the company had no dilutive shares.

(2) Percentages rounded to two decimal places.

 

SOURCE Aircastle Limited

More Stories By PR Newswire

Copyright © 2007 PR Newswire. All rights reserved. Republication or redistribution of PRNewswire content is expressly prohibited without the prior written consent of PRNewswire. PRNewswire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.

@ThingsExpo Stories
Cognitive Computing is becoming the foundation for a new generation of solutions that have the potential to transform business. Unlike traditional approaches to building solutions, a cognitive computing approach allows the data to help determine the way applications are designed. This contrasts with conventional software development that begins with defining logic based on the current way a business operates. In her session at 18th Cloud Expo, Judith S. Hurwitz, President and CEO of Hurwitz & ...
Fifty billion connected devices and still no winning protocols standards. HTTP, WebSockets, MQTT, and CoAP seem to be leading in the IoT protocol race at the moment but many more protocols are getting introduced on a regular basis. Each protocol has its pros and cons depending on the nature of the communications. Does there really need to be only one protocol to rule them all? Of course not. In his session at @ThingsExpo, Chris Matthieu, co-founder and CTO of Octoblu, walk you through how Oct...
In his keynote at 18th Cloud Expo, Andrew Keys, Co-Founder of ConsenSys Enterprise, provided an overview of the evolution of the Internet and the Database and the future of their combination – the Blockchain. Andrew Keys is Co-Founder of ConsenSys Enterprise. He comes to ConsenSys Enterprise with capital markets, technology and entrepreneurial experience. Previously, he worked for UBS investment bank in equities analysis. Later, he was responsible for the creation and distribution of life sett...
Fact is, enterprises have significant legacy voice infrastructure that’s costly to replace with pure IP solutions. How can we bring this analog infrastructure into our shiny new cloud applications? There are proven methods to bind both legacy voice applications and traditional PSTN audio into cloud-based applications and services at a carrier scale. Some of the most successful implementations leverage WebRTC, WebSockets, SIP and other open source technologies. In his session at @ThingsExpo, Da...
SYS-CON Events announced today that ReadyTalk, a leading provider of online conferencing and webinar services, has been named Vendor Presentation Sponsor at the 19th International Cloud Expo, which will take place on November 1–3, 2016, at the Santa Clara Convention Center in Santa Clara, CA. ReadyTalk delivers audio and web conferencing services that inspire collaboration and enable the Future of Work for today’s increasingly digital and mobile workforce. By combining intuitive, innovative tec...
Major trends and emerging technologies – from virtual reality and IoT, to Big Data and algorithms – are helping organizations innovate in the digital era. However, to create real business value, IT must think beyond the ‘what’ of digital transformation to the ‘how’ to harness emerging trends, innovation and disruption. Architecture is the key that underpins and ties all these efforts together. In the digital age, it’s important to invest in architecture, extend the enterprise footprint to the cl...
Vidyo, Inc., has joined the Alliance for Open Media. The Alliance for Open Media is a non-profit organization working to define and develop media technologies that address the need for an open standard for video compression and delivery over the web. As a member of the Alliance, Vidyo will collaborate with industry leaders in pursuit of an open and royalty-free AOMedia Video codec, AV1. Vidyo’s contributions to the organization will bring to bear its long history of expertise in codec technolo...
SYS-CON Events announced today that Bsquare has been named “Silver Sponsor” of SYS-CON's @ThingsExpo, which will take place on November 1–3, 2016, at the Santa Clara Convention Center in Santa Clara, CA. For more than two decades, Bsquare has helped its customers extract business value from a broad array of physical assets by making them intelligent, connecting them, and using the data they generate to optimize business processes.
If you’re responsible for an application that depends on the data or functionality of various IoT endpoints – either sensors or devices – your brand reputation depends on the security, reliability, and compliance of its many integrated parts. If your application fails to deliver the expected business results, your customers and partners won't care if that failure stems from the code you developed or from a component that you integrated. What can you do to ensure that the endpoints work as expect...
The Transparent Cloud-computing Consortium (abbreviation: T-Cloud Consortium) will conduct research activities into changes in the computing model as a result of collaboration between "device" and "cloud" and the creation of new value and markets through organic data processing High speed and high quality networks, and dramatic improvements in computer processing capabilities, have greatly changed the nature of applications and made the storing and processing of data on the network commonplace.
The vision of a connected smart home is becoming reality with the application of integrated wireless technologies in devices and appliances. The use of standardized and TCP/IP networked wireless technologies in line-powered and battery operated sensors and controls has led to the adoption of radios in the 2.4GHz band, including Wi-Fi, BT/BLE and 802.15.4 applied ZigBee and Thread. This is driving the need for robust wireless coexistence for multiple radios to ensure throughput performance and th...
Enterprise IT has been in the era of Hybrid Cloud for some time now. But it seems most conversations about Hybrid are focused on integrating AWS, Microsoft Azure, or Google ECM into existing on-premises systems. Where is all the Private Cloud? What do technology providers need to do to make their offerings more compelling? How should enterprise IT executives and buyers define their focus, needs, and roadmap, and communicate that clearly to the providers?
SYS-CON Events announced today that Commvault, a global leader in enterprise data protection and information management, has been named “Bronze Sponsor” of SYS-CON's 19th International Cloud Expo, which will take place on November 1–3, 2016, at the Santa Clara Convention Center in Santa Clara, CA. Commvault is a leading provider of data protection and information management solutions, helping companies worldwide activate their data to drive more value and business insight and to transform moder...
The Internet of Things can drive efficiency for airlines and airports. In their session at @ThingsExpo, Shyam Varan Nath, Principal Architect with GE, and Sudip Majumder, senior director of development at Oracle, will discuss the technical details of the connected airline baggage and related social media solutions. These IoT applications will enhance travelers' journey experience and drive efficiency for the airlines and the airports. The session will include a working demo and a technical d...
There is little doubt that Big Data solutions will have an increasing role in the Enterprise IT mainstream over time. Big Data at Cloud Expo - to be held November 1-3, 2016, at the Santa Clara Convention Center in Santa Clara, CA - has announced its Call for Papers is open. Cloud computing is being adopted in one form or another by 94% of enterprises today. Tens of billions of new devices are being connected to The Internet of Things. And Big Data is driving this bus. An exponential increase is...
Digital innovation is the next big wave of business transformation based on digital technologies of which IoT and Big Data are key components, For example: Business boundary innovation is a challenge to excavate third-party business value using IoT and BigData, like Nest Business structure innovation may propose re-building business structure from scratch, as Uber does in the taxicab industry The social model innovation is also a big challenge to the new social architecture with the design fr...
The many IoT deployments around the world are busy integrating smart devices and sensors into their enterprise IT infrastructures. Yet all of this technology – and there are an amazing number of choices – is of no use without the software to gather, communicate, and analyze the new data flows. Without software, there is no IT. In this power panel at @ThingsExpo, moderated by Conference Chair Roger Strukhoff, panelists will look at the protocols that communicate data and the emerging data analy...
DevOps at Cloud Expo, taking place Nov 1-3, 2016, at the Santa Clara Convention Center in Santa Clara, CA, is co-located with 19th Cloud Expo and will feature technical sessions from a rock star conference faculty and the leading industry players in the world. The widespread success of cloud computing is driving the DevOps revolution in enterprise IT. Now as never before, development teams must communicate and collaborate in a dynamic, 24/7/365 environment. There is no time to wait for long dev...
SYS-CON Events announced today that China Unicom will exhibit at the 19th International Cloud Expo, which will take place on November 1–3, 2016, at the Santa Clara Convention Center in Santa Clara, CA. China United Network Communications Group Co. Ltd ("China Unicom") was officially established in 2009 on the basis of the merger of former China Netcom and former China Unicom. China Unicom mainly operates a full range of telecommunications services including mobile broadband (GSM, WCDMA, LTE F...
Data is an unusual currency; it is not restricted by the same transactional limitations as money or people. In fact, the more that you leverage your data across multiple business use cases, the more valuable it becomes to the organization. And the same can be said about the organization’s analytics. In his session at 19th Cloud Expo, Bill Schmarzo, CTO for the Big Data Practice at EMC, will introduce a methodology for capturing, enriching and sharing data (and analytics) across the organizati...